{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Instructions","DNSP Inputs General","DNSP Inputs O & M","DNSP Inputs Capex","Total RAB","PL Tariffs","Cashflow Summary","Charges Summary","O & M 2016-2020","Capex 2016-2020","WACC","Depn & WACC Post 2004","RAB 2001 to 2004","Inputs PL Final Decision 2004","RAB RIN Reconciliation (AER)"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":4,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":70,"n_cols":12,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'DNSP Inputs O & M'!$A$3","v":"CitiPower"}]
[]
["Instructions"]
[]
["This model is to be used for the setting of Public Lighting Tariffs for the Regulatory Period 2016 to 2020 based on forecast inflation rates and Real Pre Tax WACC."]
[]
["Distributor data input fields are shaded",null,"      and located in tabs \"DNSP Inputs General\" , \"DNSP Inputs O & M\" and  \"DNSP Inputs Capex\""]
["NOTE : All Distributor data input fields have been populated with test data in this model."]
[]
[]
[]
["This model will also to be used for the annual Public Lighting Tariff Approvals in the Regulatory Period 2016 to 2020 based on actual inflation rates and Real Pre Tax WACC."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"G70","v":0},{"$f":"H70","v":0},{"$f":"I70","v":0},{"$f":"J70","v":0},{"$f":"K70","v":0}]

{"sheet":"DNSP Inputs General","index":1,"n_rows":76,"n_cols":17,"rows_kept":76,"cut":false,"hidden":false,"merged":[[38,9,38,14],[2,9,2,14],[17,9,17,14],[17,5,17,8],[38,5,38,8],[2,3,2,8]]}
[{"$f":"'DNSP Inputs O & M'!$A$3","v":"CitiPower"}]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
["Capital Expenditue",null,null,"Nominal $ - Actual",null,null,null,null,null,"Real 2015 $ - Forecast"]
["(Net of customer contributions)"]
[]
["Poles and Brackets",null,null,{"$f":"'[1]ACS - General'!D$6","v":105950.20474964984},{"$f":"'[1]ACS - General'!E$6","v":11736.161669563049},{"$f":"'[1]ACS - General'!F$6","v":10313.314043396824},{"$f":"'[1]ACS - General'!G$6","v":12803.864361983717},{"$f":"'[1]ACS - General'!H$6","v":-44327.217146933341},{"$f":"'[1]ACS - General'!I$6","v":17361.838317597219},{"$f":"'[1]ACS - General'!J$6","v":11317.446403399023},{"$f":"'Capex 2016-2020'!B22","v":3553.9386858212938},{"$f":"'Capex 2016-2020'!C22","v":3602.6301178725116},{"$f":"'Capex 2016-2020'!D22","v":3649.4351993363407},{"$f":"'Capex 2016-2020'!E22","v":3696.9032834973923},{"$f":"'Capex 2016-2020'!F22","v":3745.37461367588}]
[]
["Existing Lights"]
["Luminaires",null,null,{"$f":"'[1]ACS - General'!D9","v":1162738.2048788732},{"$f":"'[1]ACS - General'!E9","v":137572.33175100869},{"$f":"'[1]ACS - General'!F9","v":118406.06289667166},{"$f":"'[1]ACS - General'!G9","v":201240.37684103218},{"$f":"'[1]ACS - General'!H9","v":-504639.46532092197},{"$f":"'[1]ACS - General'!I9","v":741036.43678961566},{"$f":"'[1]ACS - General'!J9","v":483050.23943414574},{"$f":"'Capex 2016-2020'!B12-'Capex 2016-2020'!B29","v":7786.4358778946771},{"$f":"'Capex 2016-2020'!C12-'Capex 2016-2020'!C29","v":-119789.39850199661},{"$f":"'Capex 2016-2020'!D12-'Capex 2016-2020'!D29","v":97433.645409468416},{"$f":"'Capex 2016-2020'!E12-'Capex 2016-2020'!E29","v":103125.09508134649},{"$f":"'Capex 2016-2020'!F12-'Capex 2016-2020'!F29","v":107901.47098174473}]
[]
["Energy Efficient Lights"]
["Luminaires and Ballasts",null,null,{"$f":"'[1]ACS - General'!D12","v":558952.62230293662},{"$f":"'[1]ACS - General'!E12","v":66133.902942121393},{"$f":"'[1]ACS - General'!F12","v":56920.275841074341},{"$f":"'[1]ACS - General'!G12","v":96740.466492406995},{"$f":"'[1]ACS - General'!H12","v":-242590.76658452573},{"$f":"'[1]ACS - General'!I12","v":356231.74488252855},{"$f":"'[1]ACS - General'!J12","v":232212.37326067247},{"$f":"'Capex 2016-2020'!B17","v":70635.141747682443},{"$f":"'Capex 2016-2020'!C17","v":79917.292073241362},{"$f":"'Capex 2016-2020'!D17","v":81089.282735254994},{"$f":"'Capex 2016-2020'!E17","v":82061.523724223516},{"$f":"'Capex 2016-2020'!F17","v":82992.423380606502}]
[]
["Total Net Capex",null,null,{"$f":"SUM(D6,D9,D12)","v":1827641.0319314597},{"$f":"SUM(E6,E9,E12)","v":215442.39636269311},185639.65278114282,310784.70769542293,-791557.44905238098,1114630.0199897415,726580.05909821717,81975.516311398416,-36269.476310882732,182172.36334405973,188883.52208906738,194639.26897602712]
[]
[]
[null,null,null,null,null,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
["Operating and Maintenance Expenditure",null,null,null,null,"Nominal $ - Actual",null,null,null,"Real 2015 $ - Forecast"]
[]
["Total O & M",null,null,null,null,{"$f":"'[1]ACS - General'!F20","v":1651025.3008117555},{"$f":"'[1]ACS - General'!G20","v":2873699.7531325137},{"$f":"'[1]ACS - General'!H20","v":2605883.6813767841},{"$f":"'[1]ACS - General'!I20","v":2546123.2310059662},{"$f":"'[1]ACS - General'!J20","v":2419772.1334730857},{"$f":"'Cashflow Summary'!K85","v":2554178.0429397891},{"$f":"'Cashflow Summary'!L85","v":2547976.1472065779},{"$f":"'Cashflow Summary'!M85","v":2566068.6045935811},{"$f":"'Cashflow Summary'!N85","v":2581357.0959302881},{"$f":"'Cashflow Summary'!O85","v":2602573.6822295096}]
[]
[]
[]
["WACC"]
["Regulatoy Period",null,null,null,null,null,null,null,null,null,2016,2017,2018,2019,2020]
["Real Pre Tax WACC",null,null,null,null,null,null,null,null,null,{"$f":"'[1]ACS - General'!K26","v":5.7054700522451096E-2},{"$f":"'[1]ACS - General'!L26","v":5.7054700522451096E-2},{"$f":"'[1]ACS - General'!M26","v":5.7054700522451096E-2},{"$f":"'[1]ACS - General'!N26","v":5.7054700522451096E-2},{"$f":"'[1]ACS - General'!O26","v":5.7054700522451096E-2}]
[]
[]
["CPI Index","CPI Index","Actual CPI","F'cast CPI"]
["2014-09-30",{"$f":"'[1]ACS - General'!B30","v":106.4}]
["2015-09-30",null,{"$f":"IF(B31=\"\",\"\",B31/B30-1)","v":""},{"$f":"'[1]ACS - General'!D31","v":2.5999999999999999E-2}]
["2016-09-30",null,"",{"$f":"'[1]ACS - General'!D32","v":2.5999999999999999E-2}]
["2017-09-30",null,"",{"$f":"'[1]ACS - General'!D33","v":2.5999999999999999E-2}]
["2018-09-30",null,"",{"$f":"'[1]ACS - General'!D34","v":2.5999999999999999E-2}]
["2019-09-30",null,"",{"$f":"'[1]ACS - General'!D35","v":2.5999999999999999E-2}]
[]
[]
["Number Of Lights",null,null,null,{"$f":"J$2","v":2015},{"$f":"F$2","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,null,{"$f":"'[1]ACS - General'!Q39","v":2004}]
[null,null,null,null,"Actual Prices","Actual Volumes",null,null,null,"Forecast Volumes",null,null,null,null,null,null,{"$f":"'[1]ACS - General'!Q40","v":"Assumed"}]
["Existing Lights","Reference Light",null,"Price Factor"]
["Mercury vapour 80 watt",{"$f":"'[1]ACS - General'!B42","v":"Mercury vapour 80 watt"},null,{"$f":"'[1]ACS - General'!D42","v":1},{"$f":"'[1]ACS - General'!E42","v":69.065546198296715},null,null,null,{"$f":"'[1]ACS - General'!I42","v":6318.6671938842755},{"$f":"'[1]ACS - General'!J42","v":5140.4332674311318},{"$f":"'[1]ACS - General'!K42","v":4260.8195492289442},{"$f":"'[1]ACS - General'!L42","v":2366.7882704626331},{"$f":"'[1]ACS - General'!M42","v":2120.5399383593463},{"$f":"'[1]ACS - General'!N42","v":1899.9120818264398},{"$f":"'[1]ACS - General'!O42","v":1702.2390634447852},null,{"$f":"'[1]ACS - General'!Q42","v":19481.604008932474}]
["Sodium high pressure 150 watt",{"$f":"'[1]ACS - General'!B43","v":"Sodium high pressure 150 watt"},null,{"$f":"'[1]ACS - General'!D43","v":1},{"$f":"'[1]ACS - General'!E43","v":117.65487627651783},null,null,null,{"$f":"'[1]ACS - General'!I43","v":10738.978601997145},{"$f":"'[1]ACS - General'!J43","v":10792.435545119166},{"$f":"'[1]ACS - General'!K43","v":10846.158588479753},{"$f":"'[1]ACS - General'!L43","v":10900.14905668396},{"$f":"'[1]ACS - General'!M43","v":10954.408280930515},{"$f":"'[1]ACS - General'!N43","v":11008.937599044641},{"$f":"'[1]ACS - General'!O43","v":11063.738355511048},null,{"$f":"'[1]ACS - General'!Q43","v":10464.534425425265}]
["Sodium high pressure 250 watt",{"$f":"'[1]ACS - General'!B44","v":"Sodium high pressure 250 watt"},null,{"$f":"'[1]ACS - General'!D44","v":1},{"$f":"'[1]ACS - General'!E44","v":119.37232613108132},null,null,null,{"$f":"'[1]ACS - General'!I44","v":3524.3573739295912},{"$f":"'[1]ACS - General'!J44","v":3589.6550168561785},{"$f":"'[1]ACS - General'!K44","v":3656.1624639312631},{"$f":"'[1]ACS - General'!L44","v":3723.9021298395437},{"$f":"'[1]ACS - General'!M44","v":3792.8968445544988},{"$f":"'[1]ACS - General'!N44","v":3863.1698610326648},{"$f":"'[1]ACS - General'!O44","v":3934.7448630504664},null,{"$f":"'[1]ACS - General'!Q44","v":3104.7125250062195}]
["Fluorescent 20 watt",{"$f":"'[1]ACS - General'!B45","v":"Mercury vapour 80 watt"},null,{"$f":"'[1]ACS - General'!D45","v":1.99},{"$f":"'[1]ACS - General'!E45","v":137.44043693461043},null,null,null,{"$f":"'[1]ACS - General'!I45","v":5},{"$f":"'[1]ACS - General'!J45","v":5},{"$f":"'[1]ACS - General'!K45","v":5},{"$f":"'[1]ACS - General'!L45","v":5},{"$f":"'[1]ACS - General'!M45","v":5},{"$f":"'[1]ACS - General'!N45","v":5},{"$f":"'[1]ACS - General'!O45","v":5},null,{"$f":"'[1]ACS - General'!Q45","v":2.3717948717948714}]
["Fluorescent 40 watt",{"$f":"'[1]ACS - General'!B46","v":"Mercury vapour 80 watt"},null,{"$f":"'[1]ACS - General'!D46","v":2},{"$f":"'[1]ACS - General'!E46","v":136.63900855174023},null,null,null,{"$f":"'[1]ACS - General'!I46","v":0},{"$f":"'[1]ACS - General'!J46","v":0},{"$f":"'[1]ACS - General'!K46","v":0},{"$f":"'[1]ACS - General'!L46","v":0},{"$f":"'[1]ACS - General'!M46","v":0},{"$f":"'[1]ACS - General'!N46","v":0},{"$f":"'[1]ACS - General'!O46","v":0},null,{"$f":"'[1]ACS - General'!Q46","v":0}]
["Mercury vapour 50 watt",{"$f":"'[1]ACS - General'!B47","v":"Mercury vapour 80 watt"},null,{"$f":"'[1]ACS - General'!D47","v":1.42},{"$f":"'[1]ACS - General'!E47","v":98.073075601581337},null,null,null,{"$f":"'[1]ACS - General'!I47","v":200.00000000000003},{"$f":"'[1]ACS - General'!J47","v":186.96518074444555},{"$f":"'[1]ACS - General'!K47","v":174.77989405401595},{"$f":"'[1]ACS - General'!L47","v":163.38877241152065},{"$f":"'[1]ACS - General'!M47","v":152.74005682766517},{"$f":"'[1]ACS - General'!N47","v":142.78536165850647},{"$f":"'[1]ACS - General'!O47","v":133.47945475071845},null,{"$f":"'[1]ACS - General'!Q47","v":316.36284703915106}]
["Mercury vapour 125 watt",{"$f":"'[1]ACS - General'!B48","v":"Mercury vapour 80 watt"},null,{"$f":"'[1]ACS - General'!D48","v":1.58},{"$f":"'[1]ACS - General'!E48","v":109.12356299330879},null,null,null,{"$f":"'[1]ACS - General'!I48","v":1020.0000000000003},{"$f":"'[1]ACS - General'!J48","v":963.3741231051107},{"$f":"'[1]ACS - General'!K48","v":909.89186379268699},{"$f":"'[1]ACS - General'!L48","v":859.37870235466107},{"$f":"'[1]ACS - General'!M48","v":811.66980764326399},{"$f":"'[1]ACS - General'!N48","v":766.60949920512053},{"$f":"'[1]ACS - General'!O48","v":724.0507392752753},null,{"$f":"'[1]ACS - General'!Q48","v":1812.7804501889723}]
["Mercury vapour 250 watt",{"$f":"'[1]ACS - General'!B49","v":"Sodium high pressure 250 watt"},null,{"$f":"'[1]ACS - General'!D49","v":0.84},{"$f":"'[1]ACS - General'!E49","v":100.27275395010831},null,null,null,{"$f":"'[1]ACS - General'!I49","v":550},{"$f":"'[1]ACS - General'!J49","v":500.73919909009891},{"$f":"'[1]ACS - General'!K49","v":455.89044637344313},{"$f":"'[1]ACS - General'!L49","v":415.05857634521021},{"$f":"'[1]ACS - General'!M49","v":377.88381653559497},{"$f":"'[1]ACS - General'!N49","v":344.03861752935222},{"$f":"'[1]ACS - General'!O49","v":313.22476690493215},null,{"$f":"'[1]ACS - General'!Q49","v":1064.9341826040138}]
["Mercury vapour 400 watt",{"$f":"'[1]ACS - General'!B50","v":"Sodium high pressure 250 watt"},null,{"$f":"'[1]ACS - General'!D50","v":0.85},{"$f":"'[1]ACS - General'!E50","v":101.46647721141912},null,null,null,{"$f":"'[1]ACS - General'!I50","v":268},{"$f":"'[1]ACS - General'!J50","v":247.40032314786995},{"$f":"'[1]ACS - General'!K50","v":228.38402945399432},{"$f":"'[1]ACS - General'!L50","v":210.82941301765237},{"$f":"'[1]ACS - General'!M50","v":194.62412279717515},{"$f":"'[1]ACS - General'!N50","v":179.66444355370095},{"$f":"'[1]ACS - General'!O50","v":165.85463206480543},null,{"$f":"'[1]ACS - General'!Q50","v":409.07169279910732}]
["Mercury vapour 700 watt",{"$f":"'[1]ACS - General'!B51","v":"Sodium high pressure 250 watt"},null,{"$f":"'[1]ACS - General'!D51","v":1.25},{"$f":"'[1]ACS - General'!E51","v":149.21540766385164},null,null,null,{"$f":"'[1]ACS - General'!I51","v":0},{"$f":"'[1]ACS - General'!J51","v":0},{"$f":"'[1]ACS - General'!K51","v":0},{"$f":"'[1]ACS - General'!L51","v":0},{"$f":"'[1]ACS - General'!M51","v":0},{"$f":"'[1]ACS - General'!N51","v":0},{"$f":"'[1]ACS - General'!O51","v":0},null,{"$f":"'[1]ACS - General'!Q51","v":0}]
["Sodium high pressure 70 watt",{"$f":"'[1]ACS - General'!B52","v":"Mercury vapour 80 watt"},null,{"$f":"'[1]ACS - General'!D52","v":2.12},{"$f":"'[1]ACS - General'!E52","v":146.41895794038905},null,null,null,{"$f":"'[1]ACS - General'!I52","v":180},{"$f":"'[1]ACS - General'!J52","v":177.49641147629987},{"$f":"'[1]ACS - General'!K52","v":175.02764492757754},{"$f":"'[1]ACS - General'!L52","v":172.59321602107229},{"$f":"'[1]ACS - General'!M52","v":170.19264716052311},{"$f":"'[1]ACS - General'!N52","v":167.82546739247184},{"$f":"'[1]ACS - General'!O52","v":165.49121231386962},null,{"$f":"'[1]ACS - General'!Q52","v":201.70361134155505}]
["Sodium high pressure 100 watt",{"$f":"'[1]ACS - General'!B53","v":"Sodium high pressure 150 watt"},null,{"$f":"'[1]ACS - General'!D53","v":1.02},{"$f":"'[1]ACS - General'!E53","v":120.00797380204818},null,null,null,{"$f":"'[1]ACS - General'!I53","v":265.8270270270271},{"$f":"'[1]ACS - General'!J53","v":256.27857075907338},{"$f":"'[1]ACS - General'!K53","v":247.07309322477477},{"$f":"'[1]ACS - General'!L53","v":238.19827469323039},{"$f":"'[1]ACS - General'!M53","v":229.64223795593094},{"$f":"'[1]ACS - General'!N53","v":221.39353243143859},{"$f":"'[1]ACS - General'!O53","v":213.44111884102347},null,{"$f":"'[1]ACS - General'!Q53","v":322.43914719334327}]
["Sodium high pressure 220 watt",{"$f":"'[1]ACS - General'!B54","v":"Sodium high pressure 250 watt"},null,{"$f":"'[1]ACS - General'!D54","v":1.002},{"$f":"'[1]ACS - General'!E54","v":119.61107078334348},null,null,null,{"$f":"'[1]ACS - General'!I54","v":1766.0000000000002},{"$f":"'[1]ACS - General'!J54","v":1708.8686540865608},{"$f":"'[1]ACS - General'!K54","v":1653.5855475196001},{"$f":"'[1]ACS - General'!L54","v":1600.0908884523258},{"$f":"'[1]ACS - General'!M54","v":1548.3268193463732},{"$f":"'[1]ACS - General'!N54","v":1498.2373543955619},{"$f":"'[1]ACS - General'!O54","v":1449.7683189740392},null,{"$f":"'[1]ACS - General'!Q54","v":2214.9989384288747}]
["Sodium high pressure 360 watt",{"$f":"'[1]ACS - General'!B55","v":"Sodium high pressure 250 watt"},null,{"$f":"'[1]ACS - General'!D55","v":1.02},{"$f":"'[1]ACS - General'!E55","v":121.75977265370295},null,null,null,{"$f":"'[1]ACS - General'!I55","v":216.00000000000003},{"$f":"'[1]ACS - General'!J55","v":214.5534043934297},{"$f":"'[1]ACS - General'!K55","v":213.11649692967859},{"$f":"'[1]ACS - General'!L55","v":211.68921272529835},{"$f":"'[1]ACS - General'!M55","v":210.27148733137821},{"$f":"'[1]ACS - General'!N55","v":208.86325673063482},{"$f":"'[1]ACS - General'!O55","v":207.46445733452134},null,{"$f":"'[1]ACS - General'!Q55","v":270.69527896995709}]
["Sodium high pressure 400 watt",{"$f":"'[1]ACS - General'!B56","v":"Sodium high pressure 250 watt"},null,{"$f":"'[1]ACS - General'!D56","v":1.1000000000000001},{"$f":"'[1]ACS - General'!E56","v":131.30955874418947},null,null,null,{"$f":"'[1]ACS - General'!I56","v":204.99999999999997},{"$f":"'[1]ACS - General'!J56","v":208.73898739263444},{"$f":"'[1]ACS - General'!K56","v":212.54617003757272},{"$f":"'[1]ACS - General'!L56","v":216.42279174549091},{"$f":"'[1]ACS - General'!M56","v":220.37011901288184},{"$f":"'[1]ACS - General'!N56","v":224.389441435821},{"$f":"'[1]ACS - General'!O56","v":228.48207213127867},null,{"$f":"'[1]ACS - General'!Q56","v":67.085129790404295}]
["Sodium high pressure 1000 watt",{"$f":"'[1]ACS - General'!B57","v":"Sodium high pressure 250 watt"},null,{"$f":"'[1]ACS - General'!D57","v":1.98},{"$f":"'[1]ACS - General'!E57","v":236.35720573954103},null,null,null,{"$f":"'[1]ACS - General'!I57","v":0},{"$f":"'[1]ACS - General'!J57","v":0},{"$f":"'[1]ACS - General'!K57","v":0},{"$f":"'[1]ACS - General'!L57","v":0},{"$f":"'[1]ACS - General'!M57","v":0},{"$f":"'[1]ACS - General'!N57","v":0},{"$f":"'[1]ACS - General'!O57","v":0},null,{"$f":"'[1]ACS - General'!Q57","v":0}]
["Metal halide 70 watt",{"$f":"'[1]ACS - General'!B58","v":"Mercury vapour 80 watt"},null,{"$f":"'[1]ACS - General'!D58","v":2.12},{"$f":"'[1]ACS - General'!E58","v":225.84433606843024},null,null,null,{"$f":"'[1]ACS - General'!I58","v":215.22276422764227},{"$f":"'[1]ACS - General'!J58","v":224.12783021599952},{"$f":"'[1]ACS - General'!K58","v":233.40135258275885},{"$f":"'[1]ACS - General'!L58","v":243.05857659426218},{"$f":"'[1]ACS - General'!M58","v":253.11537830562173},{"$f":"'[1]ACS - General'!N58","v":263.58829066026232},{"$f":"'[1]ACS - General'!O58","v":274.49453066935916},null,{"$f":"'[1]ACS - General'!Q58","v":181.89674796747968}]
["Metal halide 100 watt",{"$f":"'[1]ACS - General'!B59","v":"Sodium high pressure 150 watt"},null,{"$f":"'[1]ACS - General'!D59","v":1.57},{"$f":"'[1]ACS - General'!E59","v":184.71815575413297},null,null,null,{"$f":"'[1]ACS - General'!I59","v":59},{"$f":"'[1]ACS - General'!J59","v":54.567804542095004},{"$f":"'[1]ACS - General'!K59","v":50.468564280411606},{"$f":"'[1]ACS - General'!L59","v":46.677266969045057},{"$f":"'[1]ACS - General'!M59","v":43.170779330949799},{"$f":"'[1]ACS - General'!N59","v":39.927705906121759},{"$f":"'[1]ACS - General'!O59","v":36.928258503381436},null,{"$f":"'[1]ACS - General'!Q59","v":99.057282448121583}]
["Metal halide 150 watt",{"$f":"'[1]ACS - General'!B60","v":"Sodium high pressure 150 watt"},null,{"$f":"'[1]ACS - General'!D60","v":1.58},{"$f":"'[1]ACS - General'!E60","v":185.89470451689817},null,null,null,{"$f":"'[1]ACS - General'!I60","v":72.7222222222222},{"$f":"'[1]ACS - General'!J60","v":69.643723704504879},{"$f":"'[1]ACS - General'!K60","v":66.695545092230333},{"$f":"'[1]ACS - General'!L60","v":63.872169644800209},{"$f":"'[1]ACS - General'!M60","v":61.16831415790309},{"$f":"'[1]ACS - General'!N60","v":58.578919077387667},{"$f":"'[1]ACS - General'!O60","v":56.099139031638252},null,{"$f":"'[1]ACS - General'!Q60","v":100.41520467836257}]
["Metal halide 250 watt",{"$f":"'[1]ACS - General'!B61","v":"Sodium high pressure 250 watt"},null,{"$f":"'[1]ACS - General'!D61","v":1.2},{"$f":"'[1]ACS - General'!E61","v":143.24679135729758},null,null,null,{"$f":"'[1]ACS - General'!I61","v":296},{"$f":"'[1]ACS - General'!J61","v":337.45931825956893},{"$f":"'[1]ACS - General'!K61","v":384.72564689261156},{"$f":"'[1]ACS - General'!L61","v":438.61234634240651},{"$f":"'[1]ACS - General'!M61","v":500.04670059776487},{"$f":"'[1]ACS - General'!N61","v":570.0858739245557},{"$f":"'[1]ACS - General'!O61","v":649.93510258105107},null,{"$f":"'[1]ACS - General'!Q61","v":85.600326882188284}]
["Metal halide 400 watt",{"$f":"'[1]ACS - General'!B62","v":"Sodium high pressure 250 watt"},null,{"$f":"'[1]ACS - General'!D62","v":1.2},{"$f":"'[1]ACS - General'!E62","v":143.24679135729758},null,null,null,{"$f":"'[1]ACS - General'!I62","v":944.27530674846605},{"$f":"'[1]ACS - General'!J62","v":956.8638637607396},{"$f":"'[1]ACS - General'!K62","v":969.62024446438647},{"$f":"'[1]ACS - General'!L62","v":982.54668619219706},{"$f":"'[1]ACS - General'!M62","v":995.6454561038471},{"$f":"'[1]ACS - General'!N62","v":1008.9188515835333},{"$f":"'[1]ACS - General'!O62","v":1022.3692006429098},null,{"$f":"'[1]ACS - General'!Q62","v":869.04134400339626}]
["Metal halide 1000 watt",{"$f":"'[1]ACS - General'!B63","v":"Sodium high pressure 250 watt"},null,{"$f":"'[1]ACS - General'!D63","v":1.79},{"$f":"'[1]ACS - General'!E63","v":213.67646377463558},null,null,null,{"$f":"'[1]ACS - General'!I63","v":0},{"$f":"'[1]ACS - General'!J63","v":0},{"$f":"'[1]ACS - General'!K63","v":0},{"$f":"'[1]ACS - General'!L63","v":0},{"$f":"'[1]ACS - General'!M63","v":0},{"$f":"'[1]ACS - General'!N63","v":0},{"$f":"'[1]ACS - General'!O63","v":0},null,{"$f":"'[1]ACS - General'!Q63","v":0}]
[]
[]
["Total Existing Lights",null,null,null,null,null,null,null,{"$f":"SUM(I41:I64)","v":26845.050490036367},25634.601224084905,24743.347141265702,22858.25635049531,22641.712806951236,22471.926157388214,22346.805286025101]
[]
["Energy Efficient Lights","Reference Light",null,"Price Factor"]
["T5 2X14W","T5 2X14W",null,{"$f":"'[1]ACS - General'!D69","v":1},{"$f":"'[1]ACS - General'!E69","v":38.14547143750579},null,null,null,{"$f":"'[1]ACS - General'!I69","v":13370},{"$f":"'[1]ACS - General'!J69","v":14013.058020967974},{"$f":"'[1]ACS - General'!K69","v":13732.796860548615},{"$f":"'[1]ACS - General'!L69","v":13458.140923337642},{"$f":"'[1]ACS - General'!M69","v":12516.071058704007},{"$f":"'[1]ACS - General'!N69","v":11639.946084594727},{"$f":"'[1]ACS - General'!O69","v":10825.149858673098}]
["T5 2X24W","T5 2X14W",null,{"$f":"'[1]ACS - General'!D70","v":0.9861275788496533},{"$f":"'[1]ACS - General'!E70","v":37.616301392746188},null,null,null,{"$f":"'[1]ACS - General'!I70","v":2230.054661016949},{"$f":"'[1]ACS - General'!J70","v":2482.6492372881357},{"$f":"'[1]ACS - General'!K70","v":2432.996252542373},{"$f":"'[1]ACS - General'!L70","v":2384.3363274915255},{"$f":"'[1]ACS - General'!M70","v":2217.4327845671187},{"$f":"'[1]ACS - General'!N70","v":2062.2124896474206},{"$f":"'[1]ACS - General'!O70","v":1917.8576153721015}]
["CF32","T5 2X14W",null,{"$f":"'[1]ACS - General'!D71","v":0.96875203253830333},{"$f":"'[1]ACS - General'!E71","v":36.953502987215529},null,null,null,{"$f":"'[1]ACS - General'!I71","v":380},{"$f":"'[1]ACS - General'!J71","v":372.40000000000003},{"$f":"'[1]ACS - General'!K71","v":364.952},{"$f":"'[1]ACS - General'!L71","v":357.65296000000001},{"$f":"'[1]ACS - General'!M71","v":332.61725279999996},{"$f":"'[1]ACS - General'!N71","v":309.33404510400004},{"$f":"'[1]ACS - General'!O71","v":287.68066194672002}]
["CF42","T5 2X14W",null,{"$f":"'[1]ACS - General'!D72","v":0.96875203253830333},{"$f":"'[1]ACS - General'!E72","v":36.953502987215529},null,null,null,{"$f":"'[1]ACS - General'!I72","v":120.00000000000001},{"$f":"'[1]ACS - General'!J72","v":116.4},{"$f":"'[1]ACS - General'!K72","v":114.072},{"$f":"'[1]ACS - General'!L72","v":111.79056000000001},{"$f":"'[1]ACS - General'!M72","v":103.96522080000001},{"$f":"'[1]ACS - General'!N72","v":96.687655344000021},{"$f":"'[1]ACS - General'!O72","v":89.919519469920033}]
["Category P LED 18 Watt","Category P LED 18 Watt",null,{"$f":"'[1]ACS - General'!D73","v":1},{"$f":"'[1]ACS - General'!E73","v":23.145057099592698},null,null,null,{"$f":"'[1]ACS - General'!I73","v":159},{"$f":"'[1]ACS - General'!J73","v":243.96600000000009},{"$f":"'[1]ACS - General'!K73","v":1035.9314999999997},{"$f":"'[1]ACS - General'!L73","v":2741.2339499999998},{"$f":"'[1]ACS - General'!M73","v":4446.536399999999},{"$f":"'[1]ACS - General'!N73","v":5335.8436799999981},{"$f":"'[1]ACS - General'!O73","v":6403.0124159999978}]
["Category P LED 47 Watt","Category P LED 18 Watt",null,{"$f":"'[1]ACS - General'!D74","v":1},{"$f":"'[1]ACS - General'!E74","v":23.145057099592698},null,null,null,{"$f":"'[1]ACS - General'!I74","v":15},{"$f":"'[1]ACS - General'!J74","v":15},{"$f":"'[1]ACS - General'!K74","v":15},{"$f":"'[1]ACS - General'!L74","v":15},{"$f":"'[1]ACS - General'!M74","v":15},{"$f":"'[1]ACS - General'!N74","v":15},{"$f":"'[1]ACS - General'!O74","v":15}]
["Total Energy Efficient Lights",null,null,null,null,null,null,null,{"$f":"SUM(I68:I73)","v":16274.054661016949},17243.473258256112,17695.748613090986,19068.154720829167,19631.622716871127,19459.023954690147,19538.620071461839]
[]
["Total Number of Lights",null,null,null,null,null,null,null,{"$f":"SUM(I65,I74)","v":43119.105151053314},42878.07448234102,42439.095754356691,41926.411071324474,42273.335523822359,41930.950112078361,41885.425357486936]

{"sheet":"DNSP Inputs O & M","index":2,"n_rows":173,"n_cols":8,"rows_kept":173,"cut":false,"hidden":false,"merged":[[4,2,4,7],[2,2,2,7]]}
["Public Lighting Cost Build-up Model"]
[]
["CitiPower",null,"O & M Data Inputs"]
[]
[null,null,"Real 2015 $ "]
[]
["Input parameters",null,2015,2016,2017,2018,2019,2020]
[]
["Inputs - all lamps"]
[]
["Labour rate (per hour)",null,{"$f":"'[1]ACS - O&M'!C11","v":121.49143532801831},{"$f":"'[1]ACS - O&M'!D11","v":123.76741253758392},{"$f":"'[1]ACS - O&M'!E11","v":125.85211791921601},{"$f":"'[1]ACS - O&M'!F11","v":127.97193752388223},{"$f":"'[1]ACS - O&M'!G11","v":130.12746280621701},{"$f":"'[1]ACS - O&M'!H11","v":132.31929518315928}]
["Labour rate for night patrols (per hour)",null,{"$f":"'[1]ACS - O&M'!C12","v":142.67668919367625},{"$f":"'[1]ACS - O&M'!D12","v":145.34954339170542},{"$f":"'[1]ACS - O&M'!E12","v":147.79777244581481},{"$f":"'[1]ACS - O&M'!F12","v":150.28723881902076},{"$f":"'[1]ACS - O&M'!G12","v":152.81863710175932},{"$f":"'[1]ACS - O&M'!H12","v":155.39267358396316}]
["Elevated platform vehicle (per hour) - urban MV,urban T5",null,{"$f":"'[1]ACS - O&M'!C13","v":76.953111203007509},{"$f":"'[1]ACS - O&M'!D13","v":77.695641223387398},{"$f":"'[1]ACS - O&M'!E13","v":79.369202306269329},{"$f":"'[1]ACS - O&M'!F13","v":80.746172872596418},{"$f":"'[1]ACS - O&M'!G13","v":82.131292407253042},{"$f":"'[1]ACS - O&M'!H13","v":83.564187274786988}]
["Elevated platform vehicle (per hour) - rural MV, rural T5, S-HP",null,{"$f":"'[1]ACS - O&M'!C14","v":57.003422506265657},{"$f":"'[1]ACS - O&M'!D14","v":57.553455530448915},{"$f":"'[1]ACS - O&M'!E14","v":58.793154718775355},{"$f":"'[1]ACS - O&M'!F14","v":59.813152919549431},{"$f":"'[1]ACS - O&M'!G14","v":60.839187511541702},{"$f":"'[1]ACS - O&M'!H14","v":61.900611933039357}]
["Patrol vehicle (per hour)",null,{"$f":"'[1]ACS - O&M'!C15","v":25.263680751879697},{"$f":"'[1]ACS - O&M'!D15","v":25.507453110011866},{"$f":"'[1]ACS - O&M'!E15","v":26.056882655558908},{"$f":"'[1]ACS - O&M'!F15","v":26.508941633403886},{"$f":"'[1]ACS - O&M'!G15","v":26.963675914834596},{"$f":"'[1]ACS - O&M'!H15","v":27.434094822120695}]
["Number of hours in a day",null,{"$f":"'[1]ACS - O&M'!C16","v":8},{"$f":"'[1]ACS - O&M'!D16","v":8},{"$f":"'[1]ACS - O&M'!E16","v":8},{"$f":"'[1]ACS - O&M'!F16","v":8},{"$f":"'[1]ACS - O&M'!G16","v":8},{"$f":"'[1]ACS - O&M'!H16","v":8}]
["Indirect overheads",null,{"$f":"'[1]ACS - O&M'!C17","v":0.23742230000000025},{"$f":"'[1]ACS - O&M'!D17","v":0.23742230000000025},{"$f":"'[1]ACS - O&M'!E17","v":0.23742230000000025},{"$f":"'[1]ACS - O&M'!F17","v":0.23742230000000025},{"$f":"'[1]ACS - O&M'!G17","v":0.23742230000000025},{"$f":"'[1]ACS - O&M'!H17","v":0.23742230000000025}]
[]
[]
[]
["Inputs - MV80"]
[]
["Depreciation period","years",{"$f":"'[1]ACS - O&M'!C23","v":20},{"$f":"'[1]ACS - O&M'!D23","v":20},{"$f":"'[1]ACS - O&M'!E23","v":20},{"$f":"'[1]ACS - O&M'!F23","v":20},{"$f":"'[1]ACS - O&M'!G23","v":20},{"$f":"'[1]ACS - O&M'!H23","v":20}]
["Lamps - bulk change","years",{"$f":"'[1]ACS - O&M'!C24","v":4},{"$f":"'[1]ACS - O&M'!D24","v":4},{"$f":"'[1]ACS - O&M'!E24","v":4},{"$f":"'[1]ACS - O&M'!F24","v":4},{"$f":"'[1]ACS - O&M'!G24","v":4},{"$f":"'[1]ACS - O&M'!H24","v":4}]
["PE cells - bulk change","years",{"$f":"'[1]ACS - O&M'!C25","v":8},{"$f":"'[1]ACS - O&M'!D25","v":8},{"$f":"'[1]ACS - O&M'!E25","v":8},{"$f":"'[1]ACS - O&M'!F25","v":8},{"$f":"'[1]ACS - O&M'!G25","v":8},{"$f":"'[1]ACS - O&M'!H25","v":8}]
["Proportion of lamps that fail between bulk change",null,{"$f":"'[1]ACS - O&M'!C26","v":0.15},{"$f":"'[1]ACS - O&M'!D26","v":0.23132699382649249},{"$f":"'[1]ACS - O&M'!E26","v":0.23132699382649249},{"$f":"'[1]ACS - O&M'!F26","v":0.23132699382649249},{"$f":"'[1]ACS - O&M'!G26","v":0.23132699382649249},{"$f":"'[1]ACS - O&M'!H26","v":0.23132699382649249}]
["Unit cost - lamp",null,{"$f":"'[1]ACS - O&M'!C27","v":5.694427665921892},{"$f":"'[1]ACS - O&M'!D27","v":5.694427665921892},{"$f":"'[1]ACS - O&M'!E27","v":5.694427665921892},{"$f":"'[1]ACS - O&M'!F27","v":5.694427665921892},{"$f":"'[1]ACS - O&M'!G27","v":5.694427665921892},{"$f":"'[1]ACS - O&M'!H27","v":5.694427665921892}]
["Unit cost - PE cell",null,{"$f":"'[1]ACS - O&M'!C28","v":22.989538388678096},{"$f":"'[1]ACS - O&M'!D28","v":22.989538388678096},{"$f":"'[1]ACS - O&M'!E28","v":22.989538388678096},{"$f":"'[1]ACS - O&M'!F28","v":22.989538388678096},{"$f":"'[1]ACS - O&M'!G28","v":22.989538388678096},{"$f":"'[1]ACS - O&M'!H28","v":22.989538388678096}]
["Unit cost - luminaire",null,{"$f":"'[1]ACS - O&M'!C29","v":197.56050468969713},{"$f":"'[1]ACS - O&M'!D29","v":197.56050468969713},{"$f":"'[1]ACS - O&M'!E29","v":197.56050468969713},{"$f":"'[1]ACS - O&M'!F29","v":197.56050468969713},{"$f":"'[1]ACS - O&M'!G29","v":197.56050468969713},{"$f":"'[1]ACS - O&M'!H29","v":197.56050468969713}]
["Unit cost - miscellaneous materials (bulk lamp)",null,{"$f":"'[1]ACS - O&M'!C30","v":1.246045441120764},{"$f":"'[1]ACS - O&M'!D30","v":1.246045441120764},{"$f":"'[1]ACS - O&M'!E30","v":1.246045441120764},{"$f":"'[1]ACS - O&M'!F30","v":1.246045441120764},{"$f":"'[1]ACS - O&M'!G30","v":1.246045441120764},{"$f":"'[1]ACS - O&M'!H30","v":1.246045441120764}]
["Unit cost - miscellaneous materials (repair)",null,{"$f":"'[1]ACS - O&M'!C31","v":12.460454411207639},{"$f":"'[1]ACS - O&M'!D31","v":12.460454411207639},{"$f":"'[1]ACS - O&M'!E31","v":12.460454411207639},{"$f":"'[1]ACS - O&M'!F31","v":12.460454411207639},{"$f":"'[1]ACS - O&M'!G31","v":12.460454411207639},{"$f":"'[1]ACS - O&M'!H31","v":12.460454411207639}]
["Number of men in crew",null,{"$f":"'[1]ACS - O&M'!C32","v":2},{"$f":"'[1]ACS - O&M'!D32","v":2},{"$f":"'[1]ACS - O&M'!E32","v":2},{"$f":"'[1]ACS - O&M'!F32","v":2},{"$f":"'[1]ACS - O&M'!G32","v":2},{"$f":"'[1]ACS - O&M'!H32","v":2}]
["Number of bulk lamp changes in 1 day - urban",null,{"$f":"'[1]ACS - O&M'!C33","v":86.4},{"$f":"'[1]ACS - O&M'!D33","v":86.4},{"$f":"'[1]ACS - O&M'!E33","v":86.4},{"$f":"'[1]ACS - O&M'!F33","v":86.4},{"$f":"'[1]ACS - O&M'!G33","v":86.4},{"$f":"'[1]ACS - O&M'!H33","v":86.4}]
["Number of repairs in 1 day - urban",null,{"$f":"'[1]ACS - O&M'!C34","v":28.8},{"$f":"'[1]ACS - O&M'!D34","v":28.8},{"$f":"'[1]ACS - O&M'!E34","v":28.8},{"$f":"'[1]ACS - O&M'!F34","v":28.8},{"$f":"'[1]ACS - O&M'!G34","v":28.8},{"$f":"'[1]ACS - O&M'!H34","v":28.8}]
["   % of repairs - lamps",null,{"$f":"'[1]ACS - O&M'!C35","v":0.6},{"$f":"'[1]ACS - O&M'!D35","v":0.6},{"$f":"'[1]ACS - O&M'!E35","v":0.6},{"$f":"'[1]ACS - O&M'!F35","v":0.6},{"$f":"'[1]ACS - O&M'!G35","v":0.6},{"$f":"'[1]ACS - O&M'!H35","v":0.6}]
["   % of repairs - PE cells",null,{"$f":"'[1]ACS - O&M'!C36","v":0.5},{"$f":"'[1]ACS - O&M'!D36","v":0.5},{"$f":"'[1]ACS - O&M'!E36","v":0.5},{"$f":"'[1]ACS - O&M'!F36","v":0.5},{"$f":"'[1]ACS - O&M'!G36","v":0.5},{"$f":"'[1]ACS - O&M'!H36","v":0.5}]
["   % of repairs - luminaires",null,{"$f":"'[1]ACS - O&M'!C37","v":0.15},{"$f":"'[1]ACS - O&M'!D37","v":0.15},{"$f":"'[1]ACS - O&M'!E37","v":0.15},{"$f":"'[1]ACS - O&M'!F37","v":0.15},{"$f":"'[1]ACS - O&M'!G37","v":0.15},{"$f":"'[1]ACS - O&M'!H37","v":0.15}]
["   % of repairs - other",null,{"$f":"'[1]ACS - O&M'!C38","v":0.1},{"$f":"'[1]ACS - O&M'!D38","v":0.1},{"$f":"'[1]ACS - O&M'!E38","v":0.1},{"$f":"'[1]ACS - O&M'!F38","v":0.1},{"$f":"'[1]ACS - O&M'!G38","v":0.1},{"$f":"'[1]ACS - O&M'!H38","v":0.1}]
[]
["Other Maintenance and Repair costs"]
["Traffic control costs",null,{"$f":"'[1]ACS - O&M'!C41","v":6832.0590952210259},{"$f":"'[1]ACS - O&M'!D41","v":5809.906517436737},{"$f":"'[1]ACS - O&M'!E41","v":3348.1433971485112},{"$f":"'[1]ACS - O&M'!F41","v":2945.4411317367144},{"$f":"'[1]ACS - O&M'!G41","v":2696.1063508438151},{"$f":"'[1]ACS - O&M'!H41","v":2433.6438429825816}]
["Other costs : Cascading Network",null,{"$f":"'[1]ACS - O&M'!C42","v":0},{"$f":"'[1]ACS - O&M'!D42","v":38398.319143830951},{"$f":"'[1]ACS - O&M'!E42","v":21791.664005776554},{"$f":"'[1]ACS - O&M'!F42","v":19508.301439137529},{"$f":"'[1]ACS - O&M'!G42","v":17779.741680596111},{"$f":"'[1]ACS - O&M'!H42","v":16087.307685699405}]
[null,null,{"$f":"SUM(C41:C42)","v":6832.0590952210259},44208.225661267687,25139.807402925064,22453.742570874245,20475.848031439928,18520.951528681988]
["Number of Lights",null,{"$f":"'DNSP Inputs General'!J41","v":5140.4332674311318},{"$f":"'DNSP Inputs General'!K41","v":4260.8195492289442},{"$f":"'DNSP Inputs General'!L41","v":2366.7882704626331},{"$f":"'DNSP Inputs General'!M41","v":2120.5399383593463},{"$f":"'DNSP Inputs General'!N41","v":1899.9120818264398},{"$f":"'DNSP Inputs General'!O41","v":1702.2390634447852}]
["Unit Cost",null,{"$f":"IF(C44=0,0,C43/C44)","v":1.3290823437992541},10.37552169259733,10.621908058556931,10.588691193548856,10.777260815014087,10.880346906856625]
[]
[]
[]
["Inputs - S-HP150"]
[]
["Depreciation period ","years",{"$f":"'[1]ACS - O&M'!C51","v":20},{"$f":"'[1]ACS - O&M'!D51","v":20},{"$f":"'[1]ACS - O&M'!E51","v":20},{"$f":"'[1]ACS - O&M'!F51","v":20},{"$f":"'[1]ACS - O&M'!G51","v":20},{"$f":"'[1]ACS - O&M'!H51","v":20}]
["Number of patrols per year",null,{"$f":"'[1]ACS - O&M'!C52","v":3},{"$f":"'[1]ACS - O&M'!D52","v":3},{"$f":"'[1]ACS - O&M'!E52","v":3},{"$f":"'[1]ACS - O&M'!F52","v":3},{"$f":"'[1]ACS - O&M'!G52","v":3},{"$f":"'[1]ACS - O&M'!H52","v":3}]
["Lamps - frequency of replacement","years",{"$f":"'[1]ACS - O&M'!C53","v":5},{"$f":"'[1]ACS - O&M'!D53","v":5},{"$f":"'[1]ACS - O&M'!E53","v":5},{"$f":"'[1]ACS - O&M'!F53","v":5},{"$f":"'[1]ACS - O&M'!G53","v":5},{"$f":"'[1]ACS - O&M'!H53","v":5}]
["PE cells - frequency of replacement","years",{"$f":"'[1]ACS - O&M'!C54","v":10},{"$f":"'[1]ACS - O&M'!D54","v":10},{"$f":"'[1]ACS - O&M'!E54","v":10},{"$f":"'[1]ACS - O&M'!F54","v":10},{"$f":"'[1]ACS - O&M'!G54","v":10},{"$f":"'[1]ACS - O&M'!H54","v":10}]
["Unit cost - lamp",null,{"$f":"'[1]ACS - O&M'!C55","v":41.181801829041241},{"$f":"'[1]ACS - O&M'!D55","v":41.181801829041241},{"$f":"'[1]ACS - O&M'!E55","v":41.181801829041241},{"$f":"'[1]ACS - O&M'!F55","v":41.181801829041241},{"$f":"'[1]ACS - O&M'!G55","v":41.181801829041241},{"$f":"'[1]ACS - O&M'!H55","v":41.181801829041241}]
["Unit cost - PE cell",null,{"$f":"'[1]ACS - O&M'!C56","v":22.366515668117714},{"$f":"'[1]ACS - O&M'!D56","v":22.366515668117714},{"$f":"'[1]ACS - O&M'!E56","v":22.366515668117714},{"$f":"'[1]ACS - O&M'!F56","v":22.366515668117714},{"$f":"'[1]ACS - O&M'!G56","v":22.366515668117714},{"$f":"'[1]ACS - O&M'!H56","v":22.366515668117714}]
["Unit cost - miscellaneous materials",null,{"$f":"'[1]ACS - O&M'!C57","v":2.492090882241528},{"$f":"'[1]ACS - O&M'!D57","v":2.492090882241528},{"$f":"'[1]ACS - O&M'!E57","v":2.492090882241528},{"$f":"'[1]ACS - O&M'!F57","v":2.492090882241528},{"$f":"'[1]ACS - O&M'!G57","v":2.492090882241528},{"$f":"'[1]ACS - O&M'!H57","v":2.492090882241528}]
["Number of men in crew - road patrols",null,{"$f":"'[1]ACS - O&M'!C58","v":2},{"$f":"'[1]ACS - O&M'!D58","v":2},{"$f":"'[1]ACS - O&M'!E58","v":2},{"$f":"'[1]ACS - O&M'!F58","v":2},{"$f":"'[1]ACS - O&M'!G58","v":2},{"$f":"'[1]ACS - O&M'!H58","v":2}]
["Number of men in crew - repairs",null,{"$f":"'[1]ACS - O&M'!C59","v":2},{"$f":"'[1]ACS - O&M'!D59","v":2},{"$f":"'[1]ACS - O&M'!E59","v":2},{"$f":"'[1]ACS - O&M'!F59","v":2},{"$f":"'[1]ACS - O&M'!G59","v":2},{"$f":"'[1]ACS - O&M'!H59","v":2}]
["Number of lamps patrolled in 1 day - urban",null,{"$f":"'[1]ACS - O&M'!C60","v":3000},{"$f":"'[1]ACS - O&M'!D60","v":3000},{"$f":"'[1]ACS - O&M'!E60","v":3000},{"$f":"'[1]ACS - O&M'!F60","v":3000},{"$f":"'[1]ACS - O&M'!G60","v":3000},{"$f":"'[1]ACS - O&M'!H60","v":3000}]
["Number of repairs in 1 day - urban",null,{"$f":"'[1]ACS - O&M'!C61","v":19.2},{"$f":"'[1]ACS - O&M'!D61","v":19.2},{"$f":"'[1]ACS - O&M'!E61","v":19.2},{"$f":"'[1]ACS - O&M'!F61","v":19.2},{"$f":"'[1]ACS - O&M'!G61","v":19.2},{"$f":"'[1]ACS - O&M'!H61","v":19.2}]
[]
["Other Maintenance and Repair costs"]
["Traffic control costs",null,{"$f":"'[1]ACS - O&M'!C64","v":28538.781238460717},{"$f":"'[1]ACS - O&M'!D64","v":28759.031254270983},{"$f":"'[1]ACS - O&M'!E64","v":29307.538362940311},{"$f":"'[1]ACS - O&M'!F64","v":30052.519383360439},{"$f":"'[1]ACS - O&M'!G64","v":30589.098376296763},{"$f":"'[1]ACS - O&M'!H64","v":31170.794546053628}]
["Other costs : Cascading Network",null,{"$f":"'[1]ACS - O&M'!C65","v":0},{"$f":"'[1]ACS - O&M'!D65","v":89190.338155207442},{"$f":"'[1]ACS - O&M'!E65","v":91576.957516789291},{"$f":"'[1]ACS - O&M'!F65","v":91956.982707537158},{"$f":"'[1]ACS - O&M'!G65","v":94006.988537935147},{"$f":"'[1]ACS - O&M'!H65","v":95408.594987465054}]
[null,null,{"$f":"SUM(C64:C65)","v":28538.781238460717},117949.36940947843,120884.4958797296,122009.5020908976,124596.08691423191,126579.38953351868]
["Number of Lights",null,{"$f":"'DNSP Inputs General'!J42","v":10792.435545119166},{"$f":"'DNSP Inputs General'!K42","v":10846.158588479753},{"$f":"'DNSP Inputs General'!L42","v":10900.14905668396},{"$f":"'DNSP Inputs General'!M42","v":10954.408280930515},{"$f":"'DNSP Inputs General'!N42","v":11008.937599044641},{"$f":"'DNSP Inputs General'!O42","v":11063.738355511048}]
["Unit Cost",null,{"$f":"IF(C67=0,0,C66/C67)","v":2.6443318673667928},10.874759800650375,11.090169065679277,11.137936341417209,11.317721241788528,11.440923986643918]
[]
[]
[]
["Inputs - S-HP250"]
[]
["Depreciation period ","years",{"$f":"'[1]ACS - O&M'!C74","v":20},{"$f":"'[1]ACS - O&M'!D74","v":20},{"$f":"'[1]ACS - O&M'!E74","v":20},{"$f":"'[1]ACS - O&M'!F74","v":20},{"$f":"'[1]ACS - O&M'!G74","v":20},{"$f":"'[1]ACS - O&M'!H74","v":20}]
["Number of patrols per year",null,{"$f":"'[1]ACS - O&M'!C75","v":3},{"$f":"'[1]ACS - O&M'!D75","v":3},{"$f":"'[1]ACS - O&M'!E75","v":3},{"$f":"'[1]ACS - O&M'!F75","v":3},{"$f":"'[1]ACS - O&M'!G75","v":3},{"$f":"'[1]ACS - O&M'!H75","v":3}]
["Lamps - frequency of replacement","years",{"$f":"'[1]ACS - O&M'!C76","v":5},{"$f":"'[1]ACS - O&M'!D76","v":5},{"$f":"'[1]ACS - O&M'!E76","v":5},{"$f":"'[1]ACS - O&M'!F76","v":5},{"$f":"'[1]ACS - O&M'!G76","v":5},{"$f":"'[1]ACS - O&M'!H76","v":5}]
["PE cells - frequency of replacement","years",{"$f":"'[1]ACS - O&M'!C77","v":10},{"$f":"'[1]ACS - O&M'!D77","v":10},{"$f":"'[1]ACS - O&M'!E77","v":10},{"$f":"'[1]ACS - O&M'!F77","v":10},{"$f":"'[1]ACS - O&M'!G77","v":10},{"$f":"'[1]ACS - O&M'!H77","v":10}]
["Unit cost - lamp",null,{"$f":"'[1]ACS - O&M'!C78","v":41.181801829041241},{"$f":"'[1]ACS - O&M'!D78","v":41.181801829041241},{"$f":"'[1]ACS - O&M'!E78","v":41.181801829041241},{"$f":"'[1]ACS - O&M'!F78","v":41.181801829041241},{"$f":"'[1]ACS - O&M'!G78","v":41.181801829041241},{"$f":"'[1]ACS - O&M'!H78","v":41.181801829041241}]
["Unit cost - PE cell",null,{"$f":"'[1]ACS - O&M'!C79","v":22.366515668117714},{"$f":"'[1]ACS - O&M'!D79","v":22.366515668117714},{"$f":"'[1]ACS - O&M'!E79","v":22.366515668117714},{"$f":"'[1]ACS - O&M'!F79","v":22.366515668117714},{"$f":"'[1]ACS - O&M'!G79","v":22.366515668117714},{"$f":"'[1]ACS - O&M'!H79","v":22.366515668117714}]
["Unit cost - miscellaneous materials",null,{"$f":"'[1]ACS - O&M'!C80","v":2.492090882241528},{"$f":"'[1]ACS - O&M'!D80","v":2.492090882241528},{"$f":"'[1]ACS - O&M'!E80","v":2.492090882241528},{"$f":"'[1]ACS - O&M'!F80","v":2.492090882241528},{"$f":"'[1]ACS - O&M'!G80","v":2.492090882241528},{"$f":"'[1]ACS - O&M'!H80","v":2.492090882241528}]
["Number of men in crew - road patrols",null,{"$f":"'[1]ACS - O&M'!C81","v":2},{"$f":"'[1]ACS - O&M'!D81","v":2},{"$f":"'[1]ACS - O&M'!E81","v":2},{"$f":"'[1]ACS - O&M'!F81","v":2},{"$f":"'[1]ACS - O&M'!G81","v":2},{"$f":"'[1]ACS - O&M'!H81","v":2}]
["Number of men in crew - repairs",null,{"$f":"'[1]ACS - O&M'!C82","v":2},{"$f":"'[1]ACS - O&M'!D82","v":2},{"$f":"'[1]ACS - O&M'!E82","v":2},{"$f":"'[1]ACS - O&M'!F82","v":2},{"$f":"'[1]ACS - O&M'!G82","v":2},{"$f":"'[1]ACS - O&M'!H82","v":2}]
["Number of lamps patrolled in 1 day - urban",null,{"$f":"'[1]ACS - O&M'!C83","v":3000},{"$f":"'[1]ACS - O&M'!D83","v":3000},{"$f":"'[1]ACS - O&M'!E83","v":3000},{"$f":"'[1]ACS - O&M'!F83","v":3000},{"$f":"'[1]ACS - O&M'!G83","v":3000},{"$f":"'[1]ACS - O&M'!H83","v":3000}]
["Number of repairs in 1 day - urban",null,{"$f":"'[1]ACS - O&M'!C84","v":19.2},{"$f":"'[1]ACS - O&M'!D84","v":19.2},{"$f":"'[1]ACS - O&M'!E84","v":19.2},{"$f":"'[1]ACS - O&M'!F84","v":19.2},{"$f":"'[1]ACS - O&M'!G84","v":19.2},{"$f":"'[1]ACS - O&M'!H84","v":19.2}]
[]
["Other Maintenance and Repair costs"]
["Traffic control costs",null,{"$f":"'[1]ACS - O&M'!C87","v":9138.349376332706},{"$f":"'[1]ACS - O&M'!D87","v":9333.0345711018927},{"$f":"'[1]ACS - O&M'!E87","v":9639.2723288049256},{"$f":"'[1]ACS - O&M'!F87","v":10017.562949426912},{"$f":"'[1]ACS - O&M'!G87","v":10333.897670012389},{"$f":"'[1]ACS - O&M'!H87","v":10672.388823293877}]
["Other costs : Cascading Network",null,{"$f":"'[1]ACS - O&M'!C88","v":0},{"$f":"'[1]ACS - O&M'!D88","v":28944.525358002018},{"$f":"'[1]ACS - O&M'!E88","v":30119.733073998435},{"$f":"'[1]ACS - O&M'!F88","v":30652.500416393028},{"$f":"'[1]ACS - O&M'!G88","v":31758.327357887243},{"$f":"'[1]ACS - O&M'!H88","v":32666.39935295804}]
[null,null,{"$f":"SUM(C87:C88)","v":9138.349376332706},38277.559929103911,39759.005402803363,40670.063365819937,42092.225027899636,43338.788176251917]
["Number of Lights",null,{"$f":"'DNSP Inputs General'!J43","v":3589.6550168561785},{"$f":"'DNSP Inputs General'!K43","v":3656.1624639312631},{"$f":"'DNSP Inputs General'!L43","v":3723.9021298395437},{"$f":"'DNSP Inputs General'!M43","v":3792.8968445544988},{"$f":"'DNSP Inputs General'!N43","v":3863.1698610326648},{"$f":"'DNSP Inputs General'!O43","v":3934.7448630504664}]
["Unit Cost",null,{"$f":"IF(C90=0,0,C89/C90)","v":2.5457458539667908},10.469326871198779,10.676705245343413,10.722691660916212,10.895773818407237,11.014383317004425]
[]
[]
[]
["Dedicated street lighting poles"]
[]
["Period of inspection","years",{"$f":"'[1]ACS - O&M'!C97","v":0},{"$f":"'[1]ACS - O&M'!D97","v":0},{"$f":"'[1]ACS - O&M'!E97","v":0},{"$f":"'[1]ACS - O&M'!F97","v":0},{"$f":"'[1]ACS - O&M'!G97","v":0},{"$f":"'[1]ACS - O&M'!H97","v":0}]
["Pole inspection rate","per day",{"$f":"'[1]ACS - O&M'!C98","v":0},{"$f":"'[1]ACS - O&M'!D98","v":0},{"$f":"'[1]ACS - O&M'!E98","v":0},{"$f":"'[1]ACS - O&M'!F98","v":0},{"$f":"'[1]ACS - O&M'!G98","v":0},{"$f":"'[1]ACS - O&M'!H98","v":0}]
["Depreciation of dedicated street lighting pole & bracket","years",{"$f":"'[1]ACS - O&M'!C99","v":0},{"$f":"'[1]ACS - O&M'!D99","v":0},{"$f":"'[1]ACS - O&M'!E99","v":0},{"$f":"'[1]ACS - O&M'!F99","v":0},{"$f":"'[1]ACS - O&M'!G99","v":0},{"$f":"'[1]ACS - O&M'!H99","v":0}]
["Proportion of lights on dedicated poles",null,{"$f":"'[1]ACS - O&M'!C100","v":0},{"$f":"'[1]ACS - O&M'!D100","v":0},{"$f":"'[1]ACS - O&M'!E100","v":0},{"$f":"'[1]ACS - O&M'!F100","v":0},{"$f":"'[1]ACS - O&M'!G100","v":0},{"$f":"'[1]ACS - O&M'!H100","v":0}]
[]
[]
[]
["Other direct costs"]
["Call centre"]
["Number of calls",null,{"$f":"'[1]ACS - O&M'!C106","v":1964.1453607465289},{"$f":"'[1]ACS - O&M'!D106","v":3248.6538746109427},{"$f":"'[1]ACS - O&M'!E106","v":3303.3733365161902},{"$f":"'[1]ACS - O&M'!F106","v":3359.0144784854783},{"$f":"'[1]ACS - O&M'!G106","v":3415.5928250526922},{"$f":"'[1]ACS - O&M'!H106","v":3473.1241622428342}]
["Average cost per call $",null,{"$f":"'[1]ACS - O&M'!C107","v":10},{"$f":"'[1]ACS - O&M'!D107","v":16.121735344425748},{"$f":"'[1]ACS - O&M'!E107","v":16.393285567094956},{"$f":"'[1]ACS - O&M'!F107","v":16.669409709497756},{"$f":"'[1]ACS - O&M'!G107","v":16.950184813521744},{"$f":"'[1]ACS - O&M'!H107","v":17.235689218727568}]
[null,null,{"$f":"C106*C107","v":19641.45360746529},52373.937992120889,54153.14244023717,55992.788562009373,57894.929632381973,59861.688678471037]
[]
["GIS and other",null,{"$f":"'[1]ACS - O&M'!C110","v":94039.869827779941},{"$f":"'[1]ACS - O&M'!D110","v":95801.579202112975},{"$f":"'[1]ACS - O&M'!E110","v":97415.235524376723},{"$f":"'[1]ACS - O&M'!F110","v":99056.07184459109},{"$f":"'[1]ACS - O&M'!G110","v":100724.54597541325},{"$f":"'[1]ACS - O&M'!H110","v":102421.12344077494}]
["Complaints handling",null,{"$f":"'[1]ACS - O&M'!C111","v":28211.960948333981},{"$f":"'[1]ACS - O&M'!D111","v":28740.473760633886},{"$f":"'[1]ACS - O&M'!E111","v":29224.570657313012},{"$f":"'[1]ACS - O&M'!F111","v":29716.821553377322},{"$f":"'[1]ACS - O&M'!G111","v":30217.363792623968},{"$f":"'[1]ACS - O&M'!H111","v":30726.337032232477}]
["Accounts Manager",null,{"$f":"'[1]ACS - O&M'!C112","v":0},{"$f":"'[1]ACS - O&M'!D112","v":0},{"$f":"'[1]ACS - O&M'!E112","v":0},{"$f":"'[1]ACS - O&M'!F112","v":0},{"$f":"'[1]ACS - O&M'!G112","v":0},{"$f":"'[1]ACS - O&M'!H112","v":0}]
[]
[]
["ENERGY EFFICIENT LIGHTS"]
[]
["Inputs - T5 (2 X 14W)"]
[]
["Depreciation period","years",{"$f":"'[1]ACS - O&M'!C119","v":20},{"$f":"'[1]ACS - O&M'!D119","v":20},{"$f":"'[1]ACS - O&M'!E119","v":20},{"$f":"'[1]ACS - O&M'!F119","v":20},{"$f":"'[1]ACS - O&M'!G119","v":20},{"$f":"'[1]ACS - O&M'!H119","v":20}]
["Lamps - bulk change","years",{"$f":"'[1]ACS - O&M'!C120","v":4},{"$f":"'[1]ACS - O&M'!D120","v":4},{"$f":"'[1]ACS - O&M'!E120","v":4},{"$f":"'[1]ACS - O&M'!F120","v":4},{"$f":"'[1]ACS - O&M'!G120","v":4},{"$f":"'[1]ACS - O&M'!H120","v":4}]
["PE cells - bulk change","years",{"$f":"'[1]ACS - O&M'!C121","v":8},{"$f":"'[1]ACS - O&M'!D121","v":8},{"$f":"'[1]ACS - O&M'!E121","v":8},{"$f":"'[1]ACS - O&M'!F121","v":8},{"$f":"'[1]ACS - O&M'!G121","v":8},{"$f":"'[1]ACS - O&M'!H121","v":8}]
["Ballast unit life","years",{"$f":"'[1]ACS - O&M'!C122","v":20},{"$f":"'[1]ACS - O&M'!D122","v":20},{"$f":"'[1]ACS - O&M'!E122","v":20},{"$f":"'[1]ACS - O&M'!F122","v":20},{"$f":"'[1]ACS - O&M'!G122","v":20},{"$f":"'[1]ACS - O&M'!H122","v":20}]
["Proportion of luminaires that fail between bulk change",null,{"$f":"'[1]ACS - O&M'!C123","v":0.114},{"$f":"'[1]ACS - O&M'!D123","v":0.114},{"$f":"'[1]ACS - O&M'!E123","v":0.114},{"$f":"'[1]ACS - O&M'!F123","v":0.114},{"$f":"'[1]ACS - O&M'!G123","v":0.114},{"$f":"'[1]ACS - O&M'!H123","v":0.114}]
["Unit cost - lamp",null,{"$f":"'[1]ACS - O&M'!C124","v":9.9683635289661119},{"$f":"'[1]ACS - O&M'!D124","v":9.9683635289661119},{"$f":"'[1]ACS - O&M'!E124","v":9.9683635289661119},{"$f":"'[1]ACS - O&M'!F124","v":9.9683635289661119},{"$f":"'[1]ACS - O&M'!G124","v":9.9683635289661119},{"$f":"'[1]ACS - O&M'!H124","v":9.9683635289661119}]
["Unit cost - PE cell",null,{"$f":"'[1]ACS - O&M'!C125","v":16.821613455130311},{"$f":"'[1]ACS - O&M'!D125","v":16.821613455130311},{"$f":"'[1]ACS - O&M'!E125","v":16.821613455130311},{"$f":"'[1]ACS - O&M'!F125","v":16.821613455130311},{"$f":"'[1]ACS - O&M'!G125","v":16.821613455130311},{"$f":"'[1]ACS - O&M'!H125","v":16.821613455130311}]
["Unit cost - luminaire",null,{"$f":"'[1]ACS - O&M'!C126","v":300.52123948950583},{"$f":"'[1]ACS - O&M'!D126","v":300.52123948950583},{"$f":"'[1]ACS - O&M'!E126","v":300.52123948950583},{"$f":"'[1]ACS - O&M'!F126","v":300.52123948950583},{"$f":"'[1]ACS - O&M'!G126","v":300.52123948950583},{"$f":"'[1]ACS - O&M'!H126","v":300.52123948950583}]
["Unit cost - miscellaneous materials (bulk lamp)",null,{"$f":"'[1]ACS - O&M'!C127","v":1.246045441120764},{"$f":"'[1]ACS - O&M'!D127","v":1.246045441120764},{"$f":"'[1]ACS - O&M'!E127","v":1.246045441120764},{"$f":"'[1]ACS - O&M'!F127","v":1.246045441120764},{"$f":"'[1]ACS - O&M'!G127","v":1.246045441120764},{"$f":"'[1]ACS - O&M'!H127","v":1.246045441120764}]
["Unit cost - miscellaneous materials (repair)",null,{"$f":"'[1]ACS - O&M'!C128","v":12.460454411207639},{"$f":"'[1]ACS - O&M'!D128","v":12.460454411207639},{"$f":"'[1]ACS - O&M'!E128","v":12.460454411207639},{"$f":"'[1]ACS - O&M'!F128","v":12.460454411207639},{"$f":"'[1]ACS - O&M'!G128","v":12.460454411207639},{"$f":"'[1]ACS - O&M'!H128","v":12.460454411207639}]
["Number of men in crew",null,{"$f":"'[1]ACS - O&M'!C129","v":2},{"$f":"'[1]ACS - O&M'!D129","v":2},{"$f":"'[1]ACS - O&M'!E129","v":2},{"$f":"'[1]ACS - O&M'!F129","v":2},{"$f":"'[1]ACS - O&M'!G129","v":2},{"$f":"'[1]ACS - O&M'!H129","v":2}]
["Number of bulk lamp changes in 1 day - urban",null,{"$f":"'[1]ACS - O&M'!C130","v":73.92},{"$f":"'[1]ACS - O&M'!D130","v":73.92},{"$f":"'[1]ACS - O&M'!E130","v":73.92},{"$f":"'[1]ACS - O&M'!F130","v":73.92},{"$f":"'[1]ACS - O&M'!G130","v":73.92},{"$f":"'[1]ACS - O&M'!H130","v":73.92}]
["Number of repairs in 1 day - urban",null,{"$f":"'[1]ACS - O&M'!C131","v":24.96},{"$f":"'[1]ACS - O&M'!D131","v":24.96},{"$f":"'[1]ACS - O&M'!E131","v":24.96},{"$f":"'[1]ACS - O&M'!F131","v":24.96},{"$f":"'[1]ACS - O&M'!G131","v":24.96},{"$f":"'[1]ACS - O&M'!H131","v":24.96}]
["   % of repairs - lamps",null,{"$f":"'[1]ACS - O&M'!C132","v":0.6},{"$f":"'[1]ACS - O&M'!D132","v":0.6},{"$f":"'[1]ACS - O&M'!E132","v":0.6},{"$f":"'[1]ACS - O&M'!F132","v":0.6},{"$f":"'[1]ACS - O&M'!G132","v":0.6},{"$f":"'[1]ACS - O&M'!H132","v":0.6}]
["   % of repairs - PE cells",null,{"$f":"'[1]ACS - O&M'!C133","v":0.5},{"$f":"'[1]ACS - O&M'!D133","v":0.5},{"$f":"'[1]ACS - O&M'!E133","v":0.5},{"$f":"'[1]ACS - O&M'!F133","v":0.5},{"$f":"'[1]ACS - O&M'!G133","v":0.5},{"$f":"'[1]ACS - O&M'!H133","v":0.5}]
["   % of repairs - luminaires",null,{"$f":"'[1]ACS - O&M'!C134","v":0.15},{"$f":"'[1]ACS - O&M'!D134","v":0.15},{"$f":"'[1]ACS - O&M'!E134","v":0.15},{"$f":"'[1]ACS - O&M'!F134","v":0.15},{"$f":"'[1]ACS - O&M'!G134","v":0.15},{"$f":"'[1]ACS - O&M'!H134","v":0.15}]
["   % of repairs - other",null,{"$f":"'[1]ACS - O&M'!C135","v":0.1},{"$f":"'[1]ACS - O&M'!D135","v":0.1},{"$f":"'[1]ACS - O&M'!E135","v":0.1},{"$f":"'[1]ACS - O&M'!F135","v":0.1},{"$f":"'[1]ACS - O&M'!G135","v":0.1},{"$f":"'[1]ACS - O&M'!H135","v":0.1}]
[]
[{"$f":"'[1]ACS - O&M'!A137","v":"Other Maintenance and Repair costs"}]
[{"$f":"'[1]ACS - O&M'!A138","v":"Traffic control costs"},null,{"$f":"'[1]ACS - O&M'!C138","v":15865.903705268931},{"$f":"'[1]ACS - O&M'!D138","v":15951.994968918498},{"$f":"'[1]ACS - O&M'!E138","v":16218.463904352051},{"$f":"'[1]ACS - O&M'!F138","v":14809.892844413698},{"$f":"'[1]ACS - O&M'!G138","v":14071.308636794813},{"$f":"'[1]ACS - O&M'!H138","v":13184.097031036419}]
[{"$f":"'[1]ACS - O&M'!A139","v":"Other costs : Cascading Network"},null,{"$f":"'[1]ACS - O&M'!C139","v":0},{"$f":"'[1]ACS - O&M'!D139","v":114715.14332538842},{"$f":"'[1]ACS - O&M'!E139","v":114857.3366255865},{"$f":"'[1]ACS - O&M'!F139","v":106729.3108870094},{"$f":"'[1]ACS - O&M'!G139","v":100968.42808700851},{"$f":"'[1]ACS - O&M'!H139","v":94828.617016994671}]
[null,null,{"$f":"SUM(C138:C139)","v":15865.903705268931},130667.13829430692,131075.80052993854,121539.2037314231,115039.73672380332,108012.71404803109]
[{"$f":"'[1]ACS - O&M'!A141","v":"Number of Lights"},null,{"$f":"'DNSP Inputs General'!J68","v":14013.058020967974},{"$f":"'DNSP Inputs General'!K68","v":13732.796860548615},{"$f":"'DNSP Inputs General'!L68","v":13458.140923337642},{"$f":"'DNSP Inputs General'!M68","v":12516.071058704007},{"$f":"'DNSP Inputs General'!N68","v":11639.946084594727},{"$f":"'DNSP Inputs General'!O68","v":10825.149858673098}]
[{"$f":"'[1]ACS - O&M'!A142","v":"Unit Cost"},null,{"$f":"IF(C141=0,0,C140/C141)","v":1.1322227940202998},9.5149691371089613,9.7395176106858248,9.7106514625371609,9.8831846717964158,9.9779416874761715]
[]
[{"$f":"'[1]ACS - O&M'!A144","v":"Option for \"0.8\" factor"}]
[{"$f":"'[1]ACS - O&M'!A145","v":"Switch ( 1 = On; 0 = Off )"},{"$f":"'[1]ACS - O&M'!B145","v":1}]
[{"$f":"'[1]ACS - O&M'!A146","v":"Factor"},{"$f":"'[1]ACS - O&M'!B146","v":0.8}]
[]
["Inputs - Category P LED"]
[]
["Depreciation period","years",{"$f":"'[1]ACS - O&M'!C150","v":20},{"$f":"'[1]ACS - O&M'!D150","v":20},{"$f":"'[1]ACS - O&M'!E150","v":20},{"$f":"'[1]ACS - O&M'!F150","v":20},{"$f":"'[1]ACS - O&M'!G150","v":20},{"$f":"'[1]ACS - O&M'!H150","v":20}]
["Lamps - bulk change","years",{"$f":"'[1]ACS - O&M'!C151","v":20},{"$f":"'[1]ACS - O&M'!D151","v":20},{"$f":"'[1]ACS - O&M'!E151","v":20},{"$f":"'[1]ACS - O&M'!F151","v":20},{"$f":"'[1]ACS - O&M'!G151","v":20},{"$f":"'[1]ACS - O&M'!H151","v":20}]
["PE cells - bulk change","years",{"$f":"'[1]ACS - O&M'!C152","v":8},{"$f":"'[1]ACS - O&M'!D152","v":8},{"$f":"'[1]ACS - O&M'!E152","v":8},{"$f":"'[1]ACS - O&M'!F152","v":8},{"$f":"'[1]ACS - O&M'!G152","v":8},{"$f":"'[1]ACS - O&M'!H152","v":8}]
["Ballast unit life","years",{"$f":"'[1]ACS - O&M'!C153","v":20},{"$f":"'[1]ACS - O&M'!D153","v":20},{"$f":"'[1]ACS - O&M'!E153","v":20},{"$f":"'[1]ACS - O&M'!F153","v":20},{"$f":"'[1]ACS - O&M'!G153","v":20},{"$f":"'[1]ACS - O&M'!H153","v":20}]
["Proportion of luminaires that fail between bulk change",null,{"$f":"'[1]ACS - O&M'!C154","v":0.114},{"$f":"'[1]ACS - O&M'!D154","v":0.114},{"$f":"'[1]ACS - O&M'!E154","v":0.114},{"$f":"'[1]ACS - O&M'!F154","v":0.114},{"$f":"'[1]ACS - O&M'!G154","v":0.114},{"$f":"'[1]ACS - O&M'!H154","v":0.114}]
["Unit cost - lamp",null,{"$f":"'[1]ACS - O&M'!C155","v":0},{"$f":"'[1]ACS - O&M'!D155","v":0},{"$f":"'[1]ACS - O&M'!E155","v":0},{"$f":"'[1]ACS - O&M'!F155","v":0},{"$f":"'[1]ACS - O&M'!G155","v":0},{"$f":"'[1]ACS - O&M'!H155","v":0}]
["Unit cost - PE cell",null,{"$f":"'[1]ACS - O&M'!C156","v":16.821613455130311},{"$f":"'[1]ACS - O&M'!D156","v":16.821613455130311},{"$f":"'[1]ACS - O&M'!E156","v":16.821613455130311},{"$f":"'[1]ACS - O&M'!F156","v":16.821613455130311},{"$f":"'[1]ACS - O&M'!G156","v":16.821613455130311},{"$f":"'[1]ACS - O&M'!H156","v":16.821613455130311}]
["Unit cost - luminaire",null,{"$f":"'[1]ACS - O&M'!C157","v":352.72875158740868},{"$f":"'[1]ACS - O&M'!D157","v":352.72875158740868},{"$f":"'[1]ACS - O&M'!E157","v":352.72875158740868},{"$f":"'[1]ACS - O&M'!F157","v":352.72875158740868},{"$f":"'[1]ACS - O&M'!G157","v":352.72875158740868},{"$f":"'[1]ACS - O&M'!H157","v":352.72875158740868}]
["Unit cost - miscellaneous materials (bulk lamp)",null,{"$f":"'[1]ACS - O&M'!C158","v":1.246045441120764},{"$f":"'[1]ACS - O&M'!D158","v":1.246045441120764},{"$f":"'[1]ACS - O&M'!E158","v":1.246045441120764},{"$f":"'[1]ACS - O&M'!F158","v":1.246045441120764},{"$f":"'[1]ACS - O&M'!G158","v":1.246045441120764},{"$f":"'[1]ACS - O&M'!H158","v":1.246045441120764}]
["Unit cost - miscellaneous materials (repair)",null,{"$f":"'[1]ACS - O&M'!C159","v":12.460454411207639},{"$f":"'[1]ACS - O&M'!D159","v":12.460454411207639},{"$f":"'[1]ACS - O&M'!E159","v":12.460454411207639},{"$f":"'[1]ACS - O&M'!F159","v":12.460454411207639},{"$f":"'[1]ACS - O&M'!G159","v":12.460454411207639},{"$f":"'[1]ACS - O&M'!H159","v":12.460454411207639}]
["Number of men in crew",null,{"$f":"'[1]ACS - O&M'!C160","v":2},{"$f":"'[1]ACS - O&M'!D160","v":2},{"$f":"'[1]ACS - O&M'!E160","v":2},{"$f":"'[1]ACS - O&M'!F160","v":2},{"$f":"'[1]ACS - O&M'!G160","v":2},{"$f":"'[1]ACS - O&M'!H160","v":2}]
["Number of bulk lamp changes in 1 day - urban",null,{"$f":"'[1]ACS - O&M'!C161","v":73.92},{"$f":"'[1]ACS - O&M'!D161","v":73.92},{"$f":"'[1]ACS - O&M'!E161","v":73.92},{"$f":"'[1]ACS - O&M'!F161","v":73.92},{"$f":"'[1]ACS - O&M'!G161","v":73.92},{"$f":"'[1]ACS - O&M'!H161","v":73.92}]
["Number of repairs in 1 day - urban",null,{"$f":"'[1]ACS - O&M'!C162","v":24.96},{"$f":"'[1]ACS - O&M'!D162","v":24.96},{"$f":"'[1]ACS - O&M'!E162","v":24.96},{"$f":"'[1]ACS - O&M'!F162","v":24.96},{"$f":"'[1]ACS - O&M'!G162","v":24.96},{"$f":"'[1]ACS - O&M'!H162","v":24.96}]
["   % of repairs - lamps",null,{"$f":"'[1]ACS - O&M'!C163","v":0.6},{"$f":"'[1]ACS - O&M'!D163","v":0.6},{"$f":"'[1]ACS - O&M'!E163","v":0.6},{"$f":"'[1]ACS - O&M'!F163","v":0.6},{"$f":"'[1]ACS - O&M'!G163","v":0.6},{"$f":"'[1]ACS - O&M'!H163","v":0.6}]
["   % of repairs - PE cells",null,{"$f":"'[1]ACS - O&M'!C164","v":0.5},{"$f":"'[1]ACS - O&M'!D164","v":0.5},{"$f":"'[1]ACS - O&M'!E164","v":0.5},{"$f":"'[1]ACS - O&M'!F164","v":0.5},{"$f":"'[1]ACS - O&M'!G164","v":0.5},{"$f":"'[1]ACS - O&M'!H164","v":0.5}]
["   % of repairs - luminaires",null,{"$f":"'[1]ACS - O&M'!C165","v":0.15},{"$f":"'[1]ACS - O&M'!D165","v":0.15},{"$f":"'[1]ACS - O&M'!E165","v":0.15},{"$f":"'[1]ACS - O&M'!F165","v":0.15},{"$f":"'[1]ACS - O&M'!G165","v":0.15},{"$f":"'[1]ACS - O&M'!H165","v":0.15}]
["   % of repairs - other",null,{"$f":"'[1]ACS - O&M'!C166","v":0.1},{"$f":"'[1]ACS - O&M'!D166","v":0.1},{"$f":"'[1]ACS - O&M'!E166","v":0.1},{"$f":"'[1]ACS - O&M'!F166","v":0.1},{"$f":"'[1]ACS - O&M'!G166","v":0.1},{"$f":"'[1]ACS - O&M'!H166","v":0.1}]
[]
["Other Maintenance and Repair costs"]
["Traffic control costs",null,{"$f":"'[1]ACS - O&M'!C169","v":353.59405339066871},{"$f":"'[1]ACS - O&M'!D169","v":1540.3903887125289},{"$f":"'[1]ACS - O&M'!E169","v":4228.774256261745},{"$f":"'[1]ACS - O&M'!F169","v":6735.1845610677428},{"$f":"'[1]ACS - O&M'!G169","v":8257.1537456972383},{"$f":"'[1]ACS - O&M'!H169","v":9982.6207097472907}]
["Other costs : Cascading Network",null,{"$f":"'[1]ACS - O&M'!C170","v":0},{"$f":"'[1]ACS - O&M'!D170","v":8653.5198695888339},{"$f":"'[1]ACS - O&M'!E170","v":23394.823427554998},{"$f":"'[1]ACS - O&M'!F170","v":37917.311557285459},{"$f":"'[1]ACS - O&M'!G170","v":46284.728895834618},{"$f":"'[1]ACS - O&M'!H170","v":56090.568729212246}]
[null,null,{"$f":"SUM(C169:C170)","v":353.59405339066871},10193.910258301363,27623.597683816744,44652.4961183532,54541.882641531854,66073.18943895954]
["Number of Lights",null,{"$f":"'DNSP Inputs General'!J72","v":243.96600000000009},{"$f":"'DNSP Inputs General'!K72","v":1035.9314999999997},{"$f":"'DNSP Inputs General'!L72","v":2741.2339499999998},{"$f":"'DNSP Inputs General'!M72","v":4446.536399999999},{"$f":"'DNSP Inputs General'!N72","v":5335.8436799999981},{"$f":"'DNSP Inputs General'!O72","v":6403.0124159999978}]
["Unit Cost",null,{"$f":"IF(C172=0,0,C171/C172)","v":1.449357916228772},9.8403323562430192,10.077066820151103,10.042084917679569,10.221791700151881,10.319078762654637]

{"sheet":"DNSP Inputs Capex","index":3,"n_rows":116,"n_cols":8,"rows_kept":116,"cut":false,"hidden":false,"merged":[[4,2,4,7],[2,2,2,7]]}
["Public Lighting Cost Build-up Model"]
[]
[{"$f":"'DNSP Inputs O & M'!$A$3","v":"CitiPower"},null,"Capex Data Inputs"]
[]
[null,null,"Real 2015 $ "]
[]
["Input parameters",null,2015,2016,2017,2018,2019,2020]
[]
["Inputs - all lamps"]
[]
["Labour rate (per hour)",null,{"$f":"'[1]ACS - Capex'!C11","v":121.49143532801831},{"$f":"'[1]ACS - Capex'!D11","v":123.76741253758392},{"$f":"'[1]ACS - Capex'!E11","v":125.85211791921601},{"$f":"'[1]ACS - Capex'!F11","v":127.97193752388223},{"$f":"'[1]ACS - Capex'!G11","v":130.12746280621701},{"$f":"'[1]ACS - Capex'!H11","v":132.31929518315928}]
["Elevated platform vehicle (per hour) - urban MV,urban T5",null,{"$f":"'[1]ACS - Capex'!C12","v":76.953111203007509},{"$f":"'[1]ACS - Capex'!D12","v":77.695641223387398},{"$f":"'[1]ACS - Capex'!E12","v":79.369202306269329},{"$f":"'[1]ACS - Capex'!F12","v":80.746172872596418},{"$f":"'[1]ACS - Capex'!G12","v":82.131292407253042},{"$f":"'[1]ACS - Capex'!H12","v":83.564187274786988}]
["Elevated platform vehicle (per hour) - rural MV, rural T5, S-HP",null,{"$f":"'[1]ACS - Capex'!C13","v":57.003422506265657},{"$f":"'[1]ACS - Capex'!D13","v":57.553455530448915},{"$f":"'[1]ACS - Capex'!E13","v":58.793154718775355},{"$f":"'[1]ACS - Capex'!F13","v":59.813152919549431},{"$f":"'[1]ACS - Capex'!G13","v":60.839187511541702},{"$f":"'[1]ACS - Capex'!H13","v":61.900611933039357}]
["Number of hours in a day",null,{"$f":"'[1]ACS - Capex'!C14","v":8},{"$f":"'[1]ACS - Capex'!D14","v":8},{"$f":"'[1]ACS - Capex'!E14","v":8},{"$f":"'[1]ACS - Capex'!F14","v":8},{"$f":"'[1]ACS - Capex'!G14","v":8},{"$f":"'[1]ACS - Capex'!H14","v":8}]
[]
[]
[]
["Inputs - MV80"]
[]
["Unit cost - luminaire",null,{"$f":"'[1]ACS - Capex'!C20","v":197.56050468969713},{"$f":"'[1]ACS - Capex'!D20","v":197.56050468969713},{"$f":"'[1]ACS - Capex'!E20","v":197.56050468969713},{"$f":"'[1]ACS - Capex'!F20","v":197.56050468969713},{"$f":"'[1]ACS - Capex'!G20","v":197.56050468969713},{"$f":"'[1]ACS - Capex'!H20","v":197.56050468969713}]
["Unit cost - miscellaneous materials (bulk lamp)",null,{"$f":"'[1]ACS - Capex'!C21","v":1.246045441120764},{"$f":"'[1]ACS - Capex'!D21","v":1.246045441120764},{"$f":"'[1]ACS - Capex'!E21","v":1.246045441120764},{"$f":"'[1]ACS - Capex'!F21","v":1.246045441120764},{"$f":"'[1]ACS - Capex'!G21","v":1.246045441120764},{"$f":"'[1]ACS - Capex'!H21","v":1.246045441120764}]
["Number of men in crew",null,{"$f":"'[1]ACS - Capex'!C22","v":2},{"$f":"'[1]ACS - Capex'!D22","v":2},{"$f":"'[1]ACS - Capex'!E22","v":2},{"$f":"'[1]ACS - Capex'!F22","v":2},{"$f":"'[1]ACS - Capex'!G22","v":2},{"$f":"'[1]ACS - Capex'!H22","v":2}]
["Number of luminaires replaced per day - urban",null,{"$f":"'[1]ACS - Capex'!C23","v":15.36},{"$f":"'[1]ACS - Capex'!D23","v":15.36},{"$f":"'[1]ACS - Capex'!E23","v":15.36},{"$f":"'[1]ACS - Capex'!F23","v":15.36},{"$f":"'[1]ACS - Capex'!G23","v":15.36},{"$f":"'[1]ACS - Capex'!H23","v":15.36}]
[]
["Other Capex unit costs Describe :………………………",null,{"$f":"'[1]ACS - Capex'!C25","v":0},{"$f":"'[1]ACS - Capex'!D25","v":0},{"$f":"'[1]ACS - Capex'!E25","v":0},{"$f":"'[1]ACS - Capex'!F25","v":0},{"$f":"'[1]ACS - Capex'!G25","v":0},{"$f":"'[1]ACS - Capex'!H25","v":0}]
[]
["Forecast Quantities to be replaced"]
["Number of luminaires replaced per year - urban",null,null,{"$f":"'[1]ACS - Capex'!D28","v":42.91821950611989},{"$f":"'[1]ACS - Capex'!E28","v":24.172554780809094},{"$f":"'[1]ACS - Capex'!F28","v":20.653893042928736},{"$f":"'[1]ACS - Capex'!G28","v":18.497835496898027},{"$f":"'[1]ACS - Capex'!H28","v":16.317785856611305}]
[]
["MV80 Lights replaced with T5 Energy Efficient Lights"]
["Number of Lights MV80 replaced with Energy Efficient Lights per year",null,null,{"$f":"'[1]ACS - Capex'!D31","v":879.61371820218778},{"$f":"'[1]ACS - Capex'!E31","v":1894.0312787663106},{"$f":"'[1]ACS - Capex'!F31","v":246.24833210328697},{"$f":"'[1]ACS - Capex'!G31","v":220.62785653290661},{"$f":"'[1]ACS - Capex'!H31","v":197.67301838165454}]
[]
[]
[]
["Inputs - S-HP150"]
[]
["Unit cost - luminaire",null,{"$f":"'[1]ACS - Capex'!C37","v":203.47434980184198},{"$f":"'[1]ACS - Capex'!D37","v":203.47434980184198},{"$f":"'[1]ACS - Capex'!E37","v":203.47434980184198},{"$f":"'[1]ACS - Capex'!F37","v":203.47434980184198},{"$f":"'[1]ACS - Capex'!G37","v":203.47434980184198},{"$f":"'[1]ACS - Capex'!H37","v":203.47434980184198}]
["Unit cost - miscellaneous materials",null,{"$f":"'[1]ACS - Capex'!C38","v":2.1687737135135579},{"$f":"'[1]ACS - Capex'!D38","v":2.492090882241528},{"$f":"'[1]ACS - Capex'!E38","v":2.492090882241528},{"$f":"'[1]ACS - Capex'!F38","v":2.492090882241528},{"$f":"'[1]ACS - Capex'!G38","v":2.492090882241528},{"$f":"'[1]ACS - Capex'!H38","v":2.492090882241528}]
["Number of men in crew - repairs",null,{"$f":"'[1]ACS - Capex'!C39","v":2},{"$f":"'[1]ACS - Capex'!D39","v":2},{"$f":"'[1]ACS - Capex'!E39","v":2},{"$f":"'[1]ACS - Capex'!F39","v":2},{"$f":"'[1]ACS - Capex'!G39","v":2},{"$f":"'[1]ACS - Capex'!H39","v":2}]
["Number of luminaires replaced per day - urban",null,{"$f":"'[1]ACS - Capex'!C40","v":15.36},{"$f":"'[1]ACS - Capex'!D40","v":15.36},{"$f":"'[1]ACS - Capex'!E40","v":15.36},{"$f":"'[1]ACS - Capex'!F40","v":15.36},{"$f":"'[1]ACS - Capex'!G40","v":15.36},{"$f":"'[1]ACS - Capex'!H40","v":15.36}]
[null,null,{"$f":"'[1]ACS - Capex'!C41","v":0},{"$f":"'[1]ACS - Capex'!D41","v":0},{"$f":"'[1]ACS - Capex'!E41","v":0},{"$f":"'[1]ACS - Capex'!F41","v":0},{"$f":"'[1]ACS - Capex'!G41","v":0},{"$f":"'[1]ACS - Capex'!H41","v":0}]
["Other Capex unit costs Describe :………………………",null,{"$f":"'[1]ACS - Capex'!C42","v":0},{"$f":"'[1]ACS - Capex'!D42","v":0},{"$f":"'[1]ACS - Capex'!E42","v":0},{"$f":"'[1]ACS - Capex'!F42","v":0},{"$f":"'[1]ACS - Capex'!G42","v":0},{"$f":"'[1]ACS - Capex'!H42","v":0}]
[]
["Forecast Quantities to be replaced"]
["Number of luminaires replaced per year - urban",null,null,{"$f":"'[1]ACS - Capex'!D45","v":232.82200062283724},{"$f":"'[1]ACS - Capex'!E45","v":231.88628191886426},{"$f":"'[1]ACS - Capex'!F45","v":230.94559034396858},{"$f":"'[1]ACS - Capex'!G45","v":229.99997117991208},{"$f":"'[1]ACS - Capex'!H45","v":229.04947107245872}]
[]
[]
[]
["Inputs - S-HP250"]
[]
["Unit cost - luminaire",null,{"$f":"'[1]ACS - Capex'!C51","v":206.51063300076098},{"$f":"'[1]ACS - Capex'!D51","v":206.51063300076098},{"$f":"'[1]ACS - Capex'!E51","v":206.51063300076098},{"$f":"'[1]ACS - Capex'!F51","v":206.51063300076098},{"$f":"'[1]ACS - Capex'!G51","v":206.51063300076098},{"$f":"'[1]ACS - Capex'!H51","v":206.51063300076098}]
["Unit cost - miscellaneous materials",null,{"$f":"'[1]ACS - Capex'!C52","v":2.1687737135135579},{"$f":"'[1]ACS - Capex'!D52","v":2.492090882241528},{"$f":"'[1]ACS - Capex'!E52","v":2.492090882241528},{"$f":"'[1]ACS - Capex'!F52","v":2.492090882241528},{"$f":"'[1]ACS - Capex'!G52","v":2.492090882241528},{"$f":"'[1]ACS - Capex'!H52","v":2.492090882241528}]
["Number of men in crew - repairs",null,{"$f":"'[1]ACS - Capex'!C53","v":2},{"$f":"'[1]ACS - Capex'!D53","v":2},{"$f":"'[1]ACS - Capex'!E53","v":2},{"$f":"'[1]ACS - Capex'!F53","v":2},{"$f":"'[1]ACS - Capex'!G53","v":2},{"$f":"'[1]ACS - Capex'!H53","v":2}]
["Number of luminaires replaced per day - urban",null,{"$f":"'[1]ACS - Capex'!C54","v":15.36},{"$f":"'[1]ACS - Capex'!D54","v":15.36},{"$f":"'[1]ACS - Capex'!E54","v":15.36},{"$f":"'[1]ACS - Capex'!F54","v":15.36},{"$f":"'[1]ACS - Capex'!G54","v":15.36},{"$f":"'[1]ACS - Capex'!H54","v":15.36}]
[]
["Other Capex unit costs Describe :………………………",null,{"$f":"'[1]ACS - Capex'!C56","v":0},{"$f":"'[1]ACS - Capex'!D56","v":0},{"$f":"'[1]ACS - Capex'!E56","v":0},{"$f":"'[1]ACS - Capex'!F56","v":0},{"$f":"'[1]ACS - Capex'!G56","v":0},{"$f":"'[1]ACS - Capex'!H56","v":0}]
[]
["Forecast Quantities to be replaced"]
["Number of luminaires replaced per year - urban",null,null,{"$f":"'[1]ACS - Capex'!D59","v":78.482630740688037},{"$f":"'[1]ACS - Capex'!E59","v":79.221101897567237},{"$f":"'[1]ACS - Capex'!F59","v":79.963497654572279},{"$f":"'[1]ACS - Capex'!G59","v":80.709782275241963},{"$f":"'[1]ACS - Capex'!H59","v":81.459918946641906}]
[]
[]
[]
["Dedicated street lighting poles"]
[]
["Cost of pole & bracket",null,{"$f":"'[1]ACS - Capex'!C65","v":1390.8987612799999},{"$f":"'[1]ACS - Capex'!D65","v":1390.8987612799999},{"$f":"'[1]ACS - Capex'!E65","v":1390.8987612799999},{"$f":"'[1]ACS - Capex'!F65","v":1390.8987612799999},{"$f":"'[1]ACS - Capex'!G65","v":1390.8987612799999},{"$f":"'[1]ACS - Capex'!H65","v":1390.8987612799999}]
["Number of poles & brackets replaced per day",null,{"$f":"'[1]ACS - Capex'!C66","v":3.84},{"$f":"'[1]ACS - Capex'!D66","v":3.84},{"$f":"'[1]ACS - Capex'!E66","v":3.84},{"$f":"'[1]ACS - Capex'!F66","v":3.84},{"$f":"'[1]ACS - Capex'!G66","v":3.84},{"$f":"'[1]ACS - Capex'!H66","v":3.84}]
["Cost of bracket on non-dedicated poles",null,{"$f":"'[1]ACS - Capex'!C67","v":42.184239999999996},{"$f":"'[1]ACS - Capex'!D67","v":42.184239999999996},{"$f":"'[1]ACS - Capex'!E67","v":42.184239999999996},{"$f":"'[1]ACS - Capex'!F67","v":42.184239999999996},{"$f":"'[1]ACS - Capex'!G67","v":42.184239999999996},{"$f":"'[1]ACS - Capex'!H67","v":42.184239999999996}]
["Number of brackets replaced per day",null,{"$f":"'[1]ACS - Capex'!C68","v":19.2},{"$f":"'[1]ACS - Capex'!D68","v":19.2},{"$f":"'[1]ACS - Capex'!E68","v":19.2},{"$f":"'[1]ACS - Capex'!F68","v":19.2},{"$f":"'[1]ACS - Capex'!G68","v":19.2},{"$f":"'[1]ACS - Capex'!H68","v":19.2}]
[]
["Other poles & brackets Capex unit costs Describe :…………………",null,{"$f":"'[1]ACS - Capex'!C70","v":0},{"$f":"'[1]ACS - Capex'!D70","v":0},{"$f":"'[1]ACS - Capex'!E70","v":0},{"$f":"'[1]ACS - Capex'!F70","v":0},{"$f":"'[1]ACS - Capex'!G70","v":0},{"$f":"'[1]ACS - Capex'!H70","v":0}]
[]
[]
["Forecast Quantities to be replaced"]
["Number of poles & brackets replaced per year - urban",null,null,{"$f":"'[1]ACS - Capex'!D74","v":0},{"$f":"'[1]ACS - Capex'!E74","v":0},{"$f":"'[1]ACS - Capex'!F74","v":0},{"$f":"'[1]ACS - Capex'!G74","v":0},{"$f":"'[1]ACS - Capex'!H74","v":0}]
[]
["Brackets on non-dedicated poles :"]
["Number of brackets replaced per year - urban",null,null,{"$f":"'[1]ACS - Capex'!D77","v":20},{"$f":"'[1]ACS - Capex'!E77","v":20},{"$f":"'[1]ACS - Capex'!F77","v":20},{"$f":"'[1]ACS - Capex'!G77","v":20},{"$f":"'[1]ACS - Capex'!H77","v":20}]
[]
[]
[]
["Luminaire Replacents - Other Light types (excluding Energy Efficient Lights)"]
["Number of luminaires replaced per year",null,null,{"$f":"'[1]ACS - Capex'!D82","v":341.42395563375328},{"$f":"'[1]ACS - Capex'!E82","v":341.42395563375328},{"$f":"'[1]ACS - Capex'!F82","v":341.42395563375328},{"$f":"'[1]ACS - Capex'!G82","v":341.42395563375328},{"$f":"'[1]ACS - Capex'!H82","v":341.42395563375328}]
["Forecast Capex",null,null,{"$f":"'[1]ACS - Capex'!D83","v":257919.8302598068},{"$f":"'[1]ACS - Capex'!E83","v":257919.8302598068},{"$f":"'[1]ACS - Capex'!F83","v":257919.8302598068},{"$f":"'[1]ACS - Capex'!G83","v":257919.8302598068},{"$f":"'[1]ACS - Capex'!H83","v":257919.8302598068}]
[]
[]
[]
["Inputs - T5 (2 X 14W)"]
[]
["Unit cost - luminaire",null,{"$f":"'[1]ACS - Capex'!C89","v":300.52123948950583},{"$f":"'[1]ACS - Capex'!D89","v":300.52123948950583},{"$f":"'[1]ACS - Capex'!E89","v":300.52123948950583},{"$f":"'[1]ACS - Capex'!F89","v":300.52123948950583},{"$f":"'[1]ACS - Capex'!G89","v":300.52123948950583},{"$f":"'[1]ACS - Capex'!H89","v":300.52123948950583}]
["Unit cost - miscellaneous materials",null,{"$f":"'[1]ACS - Capex'!C90","v":1.246045441120764},{"$f":"'[1]ACS - Capex'!D90","v":1.246045441120764},{"$f":"'[1]ACS - Capex'!E90","v":1.246045441120764},{"$f":"'[1]ACS - Capex'!F90","v":1.246045441120764},{"$f":"'[1]ACS - Capex'!G90","v":1.246045441120764},{"$f":"'[1]ACS - Capex'!H90","v":1.246045441120764}]
["Number of men in crew - repairs",null,{"$f":"'[1]ACS - Capex'!C91","v":2},{"$f":"'[1]ACS - Capex'!D91","v":2},{"$f":"'[1]ACS - Capex'!E91","v":2},{"$f":"'[1]ACS - Capex'!F91","v":2},{"$f":"'[1]ACS - Capex'!G91","v":2},{"$f":"'[1]ACS - Capex'!H91","v":2}]
["Number of luminaires replaced per day - urban",null,{"$f":"'[1]ACS - Capex'!C92","v":15.36},{"$f":"'[1]ACS - Capex'!D92","v":15.36},{"$f":"'[1]ACS - Capex'!E92","v":15.36},{"$f":"'[1]ACS - Capex'!F92","v":15.36},{"$f":"'[1]ACS - Capex'!G92","v":15.36},{"$f":"'[1]ACS - Capex'!H92","v":15.36}]
[]
["Other Capex unit costs Describe :………………………",null,{"$f":"'[1]ACS - Capex'!C94","v":0},{"$f":"'[1]ACS - Capex'!D94","v":0},{"$f":"'[1]ACS - Capex'!E94","v":0},{"$f":"'[1]ACS - Capex'!F94","v":0},{"$f":"'[1]ACS - Capex'!G94","v":0},{"$f":"'[1]ACS - Capex'!H94","v":0}]
[]
["Forecast Quantities to be replaced"]
["Number of luminaires replaced per year - urban",null,null,{"$f":"'[1]ACS - Capex'!D97","v":138.32718876832922},{"$f":"'[1]ACS - Capex'!E97","v":137.4510989331709},{"$f":"'[1]ACS - Capex'!F97","v":121.90555258495776},{"$f":"'[1]ACS - Capex'!G97","v":113.32830078042781},{"$f":"'[1]ACS - Capex'!H97","v":103.77066362352541}]
[]
[]
[]
["Inputs - Category P LED"]
[]
["Unit cost - luminaire",null,{"$f":"'[1]ACS - Capex'!C103","v":352.72875158740868},{"$f":"'[1]ACS - Capex'!D103","v":352.72875158740868},{"$f":"'[1]ACS - Capex'!E103","v":352.72875158740868},{"$f":"'[1]ACS - Capex'!F103","v":352.72875158740868},{"$f":"'[1]ACS - Capex'!G103","v":352.72875158740868},{"$f":"'[1]ACS - Capex'!H103","v":352.72875158740868}]
["Unit cost - miscellaneous materials",null,{"$f":"'[1]ACS - Capex'!C104","v":1.246045441120764},{"$f":"'[1]ACS - Capex'!D104","v":1.246045441120764},{"$f":"'[1]ACS - Capex'!E104","v":1.246045441120764},{"$f":"'[1]ACS - Capex'!F104","v":1.246045441120764},{"$f":"'[1]ACS - Capex'!G104","v":1.246045441120764},{"$f":"'[1]ACS - Capex'!H104","v":1.246045441120764}]
["Number of men in crew - repairs",null,{"$f":"'[1]ACS - Capex'!C105","v":2},{"$f":"'[1]ACS - Capex'!D105","v":2},{"$f":"'[1]ACS - Capex'!E105","v":2},{"$f":"'[1]ACS - Capex'!F105","v":2},{"$f":"'[1]ACS - Capex'!G105","v":2},{"$f":"'[1]ACS - Capex'!H105","v":2}]
["Number of luminaires replaced per day - urban",null,{"$f":"'[1]ACS - Capex'!C106","v":15.36},{"$f":"'[1]ACS - Capex'!D106","v":15.36},{"$f":"'[1]ACS - Capex'!E106","v":15.36},{"$f":"'[1]ACS - Capex'!F106","v":15.36},{"$f":"'[1]ACS - Capex'!G106","v":15.36},{"$f":"'[1]ACS - Capex'!H106","v":15.36}]
[]
["Other Capex unit costs Describe :………………………",null,{"$f":"'[1]ACS - Capex'!C108","v":0},{"$f":"'[1]ACS - Capex'!D108","v":0},{"$f":"'[1]ACS - Capex'!E108","v":0},{"$f":"'[1]ACS - Capex'!F108","v":0},{"$f":"'[1]ACS - Capex'!G108","v":0},{"$f":"'[1]ACS - Capex'!H108","v":0}]
[]
["Forecast Quantities to be replaced"]
["Number of luminaires replaced per year - urban",null,null,{"$f":"'[1]ACS - Capex'!D111","v":10.434691025192503},{"$f":"'[1]ACS - Capex'!E111","v":27.996854915305292},{"$f":"'[1]ACS - Capex'!F111","v":43.308916543276382},{"$f":"'[1]ACS - Capex'!G111","v":51.950592647907335},{"$f":"'[1]ACS - Capex'!H111","v":61.379736657007129}]
[]
[]
[]
["Reset RIN"]
["Number of lights replaced",null,null,{"$f":"SUM(D28,D45,D59,D97,D111)","v":502.98473066316683},{"$f":"SUM(E28,E45,E59,E97,E111)","v":500.72789244571675},496.77745016970374,494.48648238038726,491.97757615624448]

{"sheet":"Total RAB","index":4,"n_rows":153,"n_cols":18,"rows_kept":153,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'DNSP Inputs O & M'!$A$3","v":"CitiPower"},null,null,null,"Check",{"$f":"SUM(B144)","v":6.9849193096160889E-9}]
[]
["Total Public Lighting RAB"]
["Historical cost ($)"]
[]
[null,"Life (years)",2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[]
["Capital Expenditue (Nominal $)"]
["(Net of customer contributions)"]
[]
["Poles and Brackets",35,69713.872115765771,57351.928108134016,40344.889988543655,43304.264463097927,{"$f":"'DNSP Inputs General'!D6","v":105950.20474964984},{"$f":"'DNSP Inputs General'!E6","v":11736.161669563049},{"$f":"'DNSP Inputs General'!F6","v":10313.314043396824},{"$f":"'DNSP Inputs General'!G6","v":12803.864361983717},{"$f":"'DNSP Inputs General'!H6","v":-44327.217146933341},{"$f":"'DNSP Inputs General'!I6","v":17361.838317597219},{"$f":"'DNSP Inputs General'!J6*M$20","v":11317.446403399023},{"$f":"'DNSP Inputs General'!K6*N$20","v":3646.3410916526477},{"$f":"'DNSP Inputs General'!L6*O$20","v":3792.4022619615639},{"$f":"'DNSP Inputs General'!M6*P$20","v":3941.5563419418932},{"$f":"'DNSP Inputs General'!N6*Q$20","v":4096.6374611835054},{"$f":"'DNSP Inputs General'!O6*R$20","v":4258.258935116045}]
[]
["Existing Lights"]
["Luminaires",{"$f":"'DNSP Inputs O & M'!$C$23","v":20},{"$f":"'[1]DNSP Inputs General'!B9*'[1]allocation inputs'!G12","v":1132850.4218811938},{"$f":"'[1]DNSP Inputs General'!C9*'[1]allocation inputs'!H12","v":931968.83175717772},{"$f":"'[1]DNSP Inputs General'!D9*'[1]allocation inputs'!I12","v":655604.46231383434},{"$f":"'[1]DNSP Inputs General'!E9*'[1]allocation inputs'!J12","v":703694.29752534127},{"$f":"'DNSP Inputs General'!D9","v":1162738.2048788732},{"$f":"'DNSP Inputs General'!E9","v":137572.33175100869},{"$f":"'DNSP Inputs General'!F9","v":118406.06289667166},{"$f":"'DNSP Inputs General'!G9","v":201240.37684103218},{"$f":"'DNSP Inputs General'!H9","v":-504639.46532092197},{"$f":"'DNSP Inputs General'!I9","v":741036.43678961566},{"$f":"'DNSP Inputs General'!J9*M$20","v":483050.23943414574},{"$f":"'DNSP Inputs General'!K9*N$20","v":7988.8832107199387},{"$f":"'DNSP Inputs General'!L9*O$20","v":-126099.42485748777},{"$f":"'DNSP Inputs General'!M9*P$20","v":105232.77767804908},{"$f":"'DNSP Inputs General'!N9*Q$20","v":114275.67758783454},{"$f":"'DNSP Inputs General'!O9*R$20","v":122677.28873967889}]
[]
["Energy Efficient Lights"]
["Luminaires and Ballasts",{"$f":"'DNSP Inputs O & M'!$C$119","v":20},null,null,null,null,{"$f":"'DNSP Inputs General'!D12","v":558952.62230293662},{"$f":"'DNSP Inputs General'!E12","v":66133.902942121393},{"$f":"'DNSP Inputs General'!F12","v":56920.275841074341},{"$f":"'DNSP Inputs General'!G12","v":96740.466492406995},{"$f":"'DNSP Inputs General'!H12","v":-242590.76658452573},{"$f":"'DNSP Inputs General'!I12","v":356231.74488252855},{"$f":"'DNSP Inputs General'!J12*M$20","v":232212.37326067247},{"$f":"'DNSP Inputs General'!K12*N$20","v":72471.655433122185},{"$f":"'DNSP Inputs General'!L12*O$20","v":84127.01535049142},{"$f":"'DNSP Inputs General'!M12*P$20","v":87580.121079225341},{"$f":"'DNSP Inputs General'!N12*Q$20","v":90934.570485278993},{"$f":"'DNSP Inputs General'!O12*R$20","v":94357.244564264169}]
[]
[]
["CPI Index",null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"M20*(1+WACC!E$6)","v":1.026},{"$f":"N20*(1+WACC!F$6)","v":1.0526759999999999},{"$f":"O20*(1+WACC!G$6)","v":1.0800455760000001},{"$f":"P20*(1+WACC!H$6)","v":1.1081267609760002},{"$f":"Q20*(1+WACC!I$6)","v":1.1369380567613763}]
[]
[]
["Depreciation",null,{"$f":"$C$6","v":2005},{"$f":"$D$6","v":2006},{"$f":"$E$6","v":2007},{"$f":"$F$6","v":2008},{"$f":"G$6","v":2009},{"$f":"H$6","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"$A$11","v":"Poles and Brackets"}]
["RAB 2001-04",null,{"$f":"'RAB 2001 to 2004'!F113","v":0},{"$f":"'RAB 2001 to 2004'!G113","v":0},{"$f":"'RAB 2001 to 2004'!H113","v":0},{"$f":"'RAB 2001 to 2004'!I113","v":0},{"$f":"'RAB 2001 to 2004'!J113","v":0},{"$f":"'RAB 2001 to 2004'!K113","v":0},{"$f":"'RAB 2001 to 2004'!L113","v":0},{"$f":"'RAB 2001 to 2004'!M113","v":0},{"$f":"'RAB 2001 to 2004'!N113","v":0},{"$f":"'RAB 2001 to 2004'!O113","v":0},{"$f":"'RAB 2001 to 2004'!P113","v":0},{"$f":"'RAB 2001 to 2004'!Q113","v":0},{"$f":"'RAB 2001 to 2004'!R113","v":0},{"$f":"'RAB 2001 to 2004'!S113","v":0},{"$f":"'RAB 2001 to 2004'!T113","v":0},{"$f":"'RAB 2001 to 2004'!U113","v":0}]
["Depn Capex 2005",null,{"$f":"C$11/$B$11/2","v":995.91245879665382},{"$f":"C26*2","v":1991.8249175933076},{"$f":"D26","v":1991.8249175933076},{"$f":"E26","v":1991.8249175933076},{"$f":"F26","v":1991.8249175933076},1991.8249175933076,1991.8249175933076,1991.8249175933076,1991.8249175933076,1991.8249175933076,1991.8249175933076,1991.8249175933076,1991.8249175933076,1991.8249175933076,1991.8249175933076,1991.8249175933076]
["Depn Capex 2006",null,null,{"$f":"D$11/$B$11/2","v":819.31325868762883},{"$f":"D27*2","v":1638.6265173752577},{"$f":"E27","v":1638.6265173752577},1638.6265173752577,1638.6265173752577,1638.6265173752577,1638.6265173752577,1638.6265173752577,1638.6265173752577,1638.6265173752577,1638.6265173752577,1638.6265173752577,1638.6265173752577,1638.6265173752577,1638.6265173752577]
["Depn Capex 2007",null,null,null,{"$f":"E$11/$B$11/2","v":576.35557126490937},{"$f":"E28*2","v":1152.7111425298187},{"$f":"F28","v":1152.7111425298187},1152.7111425298187,1152.7111425298187,1152.7111425298187,1152.7111425298187,1152.7111425298187,1152.7111425298187,1152.7111425298187,1152.7111425298187,1152.7111425298187,1152.7111425298187,1152.7111425298187]
["Depn Capex 2008",null,null,null,null,{"$f":"F$11/$B$11/2","v":618.63234947282751},{"$f":"F29*2","v":1237.264698945655},1237.264698945655,1237.264698945655,1237.264698945655,1237.264698945655,1237.264698945655,1237.264698945655,1237.264698945655,1237.264698945655,1237.264698945655,1237.264698945655,1237.264698945655]
["Depn Capex 2009",null,null,null,null,null,{"$f":"G$11/$B$11/2","v":1513.5743535664262},{"$f":"G30*2","v":3027.1487071328525},{"$f":"H30","v":3027.1487071328525},{"$f":"I30","v":3027.1487071328525},{"$f":"J30","v":3027.1487071328525},{"$f":"K30","v":3027.1487071328525},{"$f":"L30","v":3027.1487071328525},3027.1487071328525,3027.1487071328525,3027.1487071328525,3027.1487071328525,3027.1487071328525]
["Depn Capex 2010",null,null,null,null,null,null,{"$f":"H$11/$B$11/2","v":167.65945242232928},{"$f":"H31*2","v":335.31890484465856},{"$f":"I31","v":335.31890484465856},{"$f":"J31","v":335.31890484465856},{"$f":"K31","v":335.31890484465856},{"$f":"L31","v":335.31890484465856},335.31890484465856,335.31890484465856,335.31890484465856,335.31890484465856,335.31890484465856]
["Depn Capex 2011",null,null,null,null,null,null,null,{"$f":"I$11/$B$11/2","v":147.33305776281176},{"$f":"I32*2","v":294.66611552562352},{"$f":"J32","v":294.66611552562352},{"$f":"K32","v":294.66611552562352},{"$f":"L32","v":294.66611552562352},294.66611552562352,294.66611552562352,294.66611552562352,294.66611552562352,294.66611552562352]
["Depn Capex 2012",null,null,null,null,null,null,null,null,{"$f":"J$11/$B$11/2","v":182.91234802833881},{"$f":"J33*2","v":365.82469605667762},{"$f":"K33","v":365.82469605667762},{"$f":"L33","v":365.82469605667762},365.82469605667762,365.82469605667762,365.82469605667762,365.82469605667762,365.82469605667762]
["Depn Capex 2013",null,null,null,null,null,null,null,null,null,{"$f":"K$11/$B$11/2","v":-633.24595924190487},{"$f":"K34*2","v":-1266.4919184838097},{"$f":"L34","v":-1266.4919184838097},-1266.4919184838097,-1266.4919184838097,-1266.4919184838097,-1266.4919184838097,-1266.4919184838097]
["Depn Capex 2014",null,null,null,null,null,null,null,null,null,null,{"$f":"L$11/$B$11/2","v":248.02626167996027},{"$f":"L35*2","v":496.05252335992054},496.05252335992054,496.05252335992054,496.05252335992054,496.05252335992054,496.05252335992054]
["Depn Capex 2015",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M$11/$B$11/2","v":161.67780576284318},{"$f":"M36*2","v":323.35561152568636},323.35561152568636,323.35561152568636,323.35561152568636,323.35561152568636]
["Depn Capex 2016",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$11/$B$11/2","v":52.090587023609253},{"$f":"N37*2","v":104.18117404721851},104.18117404721851,104.18117404721851,104.18117404721851]
["Depn Capex 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$11/$B$11/2","v":54.177175170879487},{"$f":"O38*2","v":108.35435034175897},108.35435034175897,108.35435034175897]
["Depn Capex 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$11/$B$11/2","v":56.307947742027046},{"$f":"P39*2","v":112.61589548405409},112.61589548405409]
["Depn Capex 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$11/$B$11/2","v":58.523392302621502},{"$f":"Q40*2","v":117.046784605243}]
["Depn Capex 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$11/$B$11/2","v":60.832270501657788}]
["Total Depreciation",null,{"$f":"SUM(C25:C41)","v":995.91245879665382},{"$f":"SUM(D25:D41)","v":2811.1381762809365},4206.8070062334746,5401.7949269712117,7534.0016300104653,9215.2354359992205,9530.2279461843609,9860.4733519755137,9410.1397407619461,9024.9200432000034,9434.624110642806,9648.3925034292588,9754.6602656237483,9865.1453885366536,9979.9767285813014,10099.332391385582]
[]
[{"$f":"$A$13","v":"Existing Lights"}]
[{"$f":"$A$14","v":"Luminaires"}]
[{"$f":"A25","v":"RAB 2001-04"},null,{"$f":"'RAB 2001 to 2004'!F77","v":111814.27975334431},{"$f":"'RAB 2001 to 2004'!G77","v":111814.27975334431},{"$f":"'RAB 2001 to 2004'!H77","v":111814.27975334431},{"$f":"'RAB 2001 to 2004'!I77","v":111814.27975334431},{"$f":"'RAB 2001 to 2004'!J77","v":111814.27975334431},{"$f":"'RAB 2001 to 2004'!K77","v":111814.27975334431},{"$f":"'RAB 2001 to 2004'!L77","v":111814.27975334431},{"$f":"'RAB 2001 to 2004'!M77","v":111814.27975334431},{"$f":"'RAB 2001 to 2004'!N77","v":111814.27975334431},{"$f":"'RAB 2001 to 2004'!O77","v":111814.27975334431},{"$f":"'RAB 2001 to 2004'!P77","v":111814.27975334431},{"$f":"'RAB 2001 to 2004'!Q77","v":111814.27975334431},{"$f":"'RAB 2001 to 2004'!R77","v":111814.27975334431},{"$f":"'RAB 2001 to 2004'!S77","v":111814.27975334431},{"$f":"'RAB 2001 to 2004'!T77","v":111814.27975334431},{"$f":"'RAB 2001 to 2004'!U77","v":111814.27975334431}]
[{"$f":"A26","v":"Depn Capex 2005"},null,{"$f":"C$14/$B$14/2","v":28321.260547029844},{"$f":"C47*2","v":56642.521094059688},{"$f":"D47","v":56642.521094059688},56642.521094059688,56642.521094059688,56642.521094059688,56642.521094059688,56642.521094059688,56642.521094059688,56642.521094059688,56642.521094059688,{"$f":"M47","v":56642.521094059688},{"$f":"N47","v":56642.521094059688},{"$f":"O47","v":56642.521094059688},{"$f":"P47","v":56642.521094059688},{"$f":"Q47","v":56642.521094059688}]
[{"$f":"A27","v":"Depn Capex 2006"},null,null,{"$f":"D$14/$B$14/2","v":23299.220793929442},{"$f":"D48*2","v":46598.441587858884},{"$f":"E48","v":46598.441587858884},46598.441587858884,46598.441587858884,46598.441587858884,46598.441587858884,46598.441587858884,46598.441587858884,46598.441587858884,46598.441587858884,46598.441587858884,46598.441587858884,46598.441587858884,46598.441587858884]
["Depn Capex 2007",null,null,null,{"$f":"E$14/$B$14/2","v":16390.111557845859},{"$f":"E49*2","v":32780.223115691719},{"$f":"F49","v":32780.223115691719},32780.223115691719,32780.223115691719,32780.223115691719,32780.223115691719,32780.223115691719,32780.223115691719,32780.223115691719,32780.223115691719,32780.223115691719,32780.223115691719,32780.223115691719]
["Depn Capex 2008",null,null,null,null,{"$f":"F$14/$B$14/2","v":17592.357438133531},{"$f":"F50*2","v":35184.714876267062},{"$f":"G50","v":35184.714876267062},35184.714876267062,35184.714876267062,35184.714876267062,35184.714876267062,35184.714876267062,35184.714876267062,35184.714876267062,35184.714876267062,35184.714876267062,35184.714876267062]
["Depn Capex 2009",null,null,null,null,null,{"$f":"G$14/$B$14/2","v":29068.455121971831},{"$f":"G51*2","v":58136.910243943661},{"$f":"H51","v":58136.910243943661},{"$f":"I51","v":58136.910243943661},{"$f":"J51","v":58136.910243943661},{"$f":"K51","v":58136.910243943661},{"$f":"L51","v":58136.910243943661},58136.910243943661,58136.910243943661,58136.910243943661,58136.910243943661,58136.910243943661]
["Depn Capex 2010",null,null,null,null,null,null,{"$f":"H$14/$B$14/2","v":3439.3082937752174},{"$f":"H52*2","v":6878.6165875504348},{"$f":"I52","v":6878.6165875504348},{"$f":"J52","v":6878.6165875504348},{"$f":"K52","v":6878.6165875504348},{"$f":"L52","v":6878.6165875504348},6878.6165875504348,6878.6165875504348,6878.6165875504348,6878.6165875504348,6878.6165875504348]
["Depn Capex 2011",null,null,null,null,null,null,null,{"$f":"I$14/$B$14/2","v":2960.1515724167916},{"$f":"I53*2","v":5920.3031448335832},{"$f":"J53","v":5920.3031448335832},{"$f":"K53","v":5920.3031448335832},{"$f":"L53","v":5920.3031448335832},5920.3031448335832,5920.3031448335832,5920.3031448335832,5920.3031448335832,5920.3031448335832]
["Depn Capex 2012",null,null,null,null,null,null,null,null,{"$f":"J$14/$B$14/2","v":5031.0094210258048},{"$f":"J54*2","v":10062.01884205161},{"$f":"K54","v":10062.01884205161},{"$f":"L54","v":10062.01884205161},10062.01884205161,10062.01884205161,10062.01884205161,10062.01884205161,10062.01884205161]
["Depn Capex 2013",null,null,null,null,null,null,null,null,null,{"$f":"K$14/$B$14/2","v":-12615.986633023049},{"$f":"K55*2","v":-25231.973266046098},{"$f":"L55","v":-25231.973266046098},-25231.973266046098,-25231.973266046098,-25231.973266046098,-25231.973266046098,-25231.973266046098]
["Depn Capex 2014",null,null,null,null,null,null,null,null,null,null,{"$f":"L$14/$B$14/2","v":18525.910919740392},{"$f":"L56*2","v":37051.821839480785},37051.821839480785,{"$f":"N56","v":37051.821839480785},{"$f":"O56","v":37051.821839480785},{"$f":"P56","v":37051.821839480785},{"$f":"Q56","v":37051.821839480785}]
["Depn Capex 2015",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M$14/$B$14/2","v":12076.255985853644},{"$f":"M57*2","v":24152.511971707288},24152.511971707288,24152.511971707288,24152.511971707288,24152.511971707288]
["Depn Capex 2016",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$14/$B$14/2","v":199.72208026799848},{"$f":"N58*2","v":399.44416053599696},{"$f":"O58","v":399.44416053599696},399.44416053599696,399.44416053599696]
["Depn Capex 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$14/$B$14/2","v":-3152.4856214371944},{"$f":"O59*2","v":-6304.9712428743887},-6304.9712428743887,-6304.9712428743887]
["Depn Capex 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$14/$B$14/2","v":2630.819441951227},{"$f":"P60*2","v":5261.6388839024539},5261.6388839024539]
["Depn Capex 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$14/$B$14/2","v":2856.8919396958636},{"$f":"Q61*2","v":5713.7838793917272}]
["Depn Capex 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$14/$B$14/2","v":3066.932218491972}]
["Total Depreciation",null,{"$f":"SUM(C46:C62)","v":140135.54030037415},191756.02164133344,231445.35399310876,265427.82298908813,312088.63554919348,344596.39896494051,350995.85883113253,358987.01982457517,351402.0426125779,357311.96689929528,387914.13380488934,400190.11187101097,397237.34832984174,396715.68215035577,402203.39353200287,408127.21769019071]
[]
[{"$f":"$A$16","v":"Energy Efficient Lights"}]
[{"$f":"$A$17","v":"Luminaires and Ballasts"}]
[{"$f":"A46","v":"RAB 2001-04"}]
[{"$f":"A47","v":"Depn Capex 2005"}]
[{"$f":"A48","v":"Depn Capex 2006"}]
["Depn Capex 2007"]
["Depn Capex 2008"]
["Depn Capex 2009",null,null,null,null,null,{"$f":"G$17/$B$17/2","v":13973.815557573416},{"$f":"G72*2","v":27947.631115146833},{"$f":"H72","v":27947.631115146833},{"$f":"I72","v":27947.631115146833},{"$f":"J72","v":27947.631115146833},{"$f":"K72","v":27947.631115146833},{"$f":"L72","v":27947.631115146833},{"$f":"M72","v":27947.631115146833},27947.631115146833,27947.631115146833,27947.631115146833,27947.631115146833]
["Depn Capex 2010",null,null,null,null,null,null,{"$f":"H$17/$B$17/2","v":1653.3475735530349},{"$f":"H73*2","v":3306.6951471060697},{"$f":"I73","v":3306.6951471060697},{"$f":"J73","v":3306.6951471060697},{"$f":"K73","v":3306.6951471060697},{"$f":"L73","v":3306.6951471060697},{"$f":"M73","v":3306.6951471060697},3306.6951471060697,3306.6951471060697,3306.6951471060697,3306.6951471060697]
["Depn Capex 2011",null,null,null,null,null,null,null,{"$f":"I$17/$B$17/2","v":1423.0068960268586},{"$f":"I74*2","v":2846.0137920537172},{"$f":"J74","v":2846.0137920537172},{"$f":"K74","v":2846.0137920537172},{"$f":"L74","v":2846.0137920537172},{"$f":"M74","v":2846.0137920537172},2846.0137920537172,2846.0137920537172,2846.0137920537172,2846.0137920537172]
["Depn Capex 2012",null,null,null,null,null,null,null,null,{"$f":"J$17/$B$17/2","v":2418.5116623101749},{"$f":"J75*2","v":4837.0233246203497},{"$f":"K75","v":4837.0233246203497},{"$f":"L75","v":4837.0233246203497},{"$f":"M75","v":4837.0233246203497},4837.0233246203497,4837.0233246203497,4837.0233246203497,4837.0233246203497]
["Depn Capex 2013",null,null,null,null,null,null,null,null,null,{"$f":"K$17/$B$17/2","v":-6064.7691646131434},{"$f":"K76*2","v":-12129.538329226287},{"$f":"L76","v":-12129.538329226287},{"$f":"M76","v":-12129.538329226287},-12129.538329226287,-12129.538329226287,-12129.538329226287,-12129.538329226287]
["Depn Capex 2014",null,null,null,null,null,null,null,null,null,null,{"$f":"L$17/$B$17/2","v":8905.7936220632146},{"$f":"L77*2","v":17811.587244126429},17811.587244126429,{"$f":"N77","v":17811.587244126429},17811.587244126429,17811.587244126429,17811.587244126429]
["Depn Capex 2015",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M$17/$B$17/2","v":5805.3093315168117},{"$f":"M78*2","v":11610.618663033623},{"$f":"N78","v":11610.618663033623},11610.618663033623,11610.618663033623,11610.618663033623]
["Depn Capex 2016",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$17/$B$17/2","v":1811.7913858280547},{"$f":"N79*2","v":3623.5827716561093},{"$f":"O79","v":3623.5827716561093},3623.5827716561093,3623.5827716561093]
["Depn Capex 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O$17/$B$17/2","v":2103.1753837622855},{"$f":"O80*2","v":4206.350767524571},4206.350767524571,4206.350767524571]
["Depn Capex 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P$17/$B$17/2","v":2189.5030269806334},{"$f":"P81*2","v":4379.0060539612668},4379.0060539612668]
["Depn Capex 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q$17/$B$17/2","v":2273.364262131975},{"$f":"Q82*2","v":4546.72852426395}]
["Depn Capex 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$17/$B$17/2","v":2358.9311141066041}]
["Total Depreciation",null,{"$f":"SUM(C67:C83)","v":0},{"$f":"SUM(D67:D83)","v":0},{"$f":"SUM(E67:E83)","v":0},{"$f":"SUM(F67:F83)","v":0},{"$f":"SUM(G67:G83)","v":13973.815557573416},{"$f":"SUM(H67:H83)","v":29600.978688699866},{"$f":"SUM(I67:I83)","v":32677.333158279762},{"$f":"SUM(J67:J83)","v":36518.851716616802},{"$f":"SUM(K67:K83)","v":32872.594214313831},{"$f":"SUM(L67:L83)","v":35713.618671763907},{"$f":"SUM(M67:M83)","v":50424.721625343926},{"$f":"SUM(N67:N83)","v":58041.822342688793},{"$f":"SUM(O67:O83)","v":61956.789112279133},{"$f":"SUM(P67:P83)","v":66249.46752302206},{"$f":"SUM(Q67:Q83)","v":70712.334812134664},{"$f":"SUM(R67:R83)","v":75344.630188373238}]
[]
[]
["Nominal pre tax WACC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"WACC!E$8","v":8.4538122736034893E-2},{"$f":"WACC!F$8","v":8.4538122736034893E-2},{"$f":"WACC!G$8","v":8.4538122736034893E-2},{"$f":"WACC!H$8","v":8.4538122736034893E-2},{"$f":"WACC!I$8","v":8.4538122736034893E-2}]
[]
[]
[{"$f":"$A$11","v":"Poles and Brackets"}]
["RAB",null,{"$f":"C$6","v":2005},{"$f":"D$6","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
["Opening RAB",null,{"$f":"'RAB 2001 to 2004'!E113","v":0},{"$f":"C95","v":68717.95965696912},123258.7495888222,159396.83257113237,197299.30210725911,295715.50522689847,298236.43146046228,299019.51755767479,301962.90856768301,248225.55167998772,256562.46995438493,{"$f":"M95","v":258445.29224714113},{"$f":"N95","v":252443.2408353645},{"$f":"O95","v":246480.98283170233},{"$f":"P95","v":240557.39378510759},{"$f":"Q95","v":234674.0545177098}]
["Additional Capex",null,{"$f":"C$11","v":69713.872115765771},57351.928108134016,40344.889988543655,43304.264463097927,105950.20474964984,11736.161669563049,10313.314043396824,12803.864361983717,-44327.217146933341,17361.838317597219,11317.446403399023,3646.3410916526477,3792.4022619615639,3941.5563419418932,4096.6374611835054,4258.258935116045]
["Depreciation",null,{"$f":"C$42","v":995.91245879665382},2811.1381762809365,4206.8070062334746,5401.7949269712117,7534.0016300104653,9215.2354359992205,9530.2279461843609,9860.4733519755137,9410.1397407619461,9024.9200432000034,9434.624110642806,9648.3925034292588,9754.6602656237483,9865.1453885366536,9979.9767285813014,10099.332391385582]
["Closing RAB",null,{"$f":"C92+C93-C94","v":68717.95965696912},123258.7495888222,159396.83257113237,197299.30210725911,295715.50522689847,298236.43146046228,299019.51755767479,301962.90856768301,248225.55167998772,256562.46995438493,258445.29224714113,{"$f":"N92+N93-N94","v":252443.2408353645},246480.98283170233,240557.39378510759,234674.0545177098,228832.98106144028]
["Average RAB",null,{"$f":"SUM(C92,C95)/2","v":34358.97982848456},95988.354622895655,141327.79107997729,178348.06733919575,{"$f":"SUM(G92,G95)/2","v":246507.40366707879},296975.96834368038,298627.97450906853,300491.21306267893,275094.23012383538,252394.01081718632,257503.88110076304,255444.26654125281,249462.11183353342,243519.18830840496,237615.72415140871,231753.51778957504]
[]
["Total Value to be recovered by change in unit rates",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$6","v":2016},2017,2018,2019,2020]
["Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N94","v":9648.3925034292588},{"$f":"O94","v":9754.6602656237483},{"$f":"P94","v":9865.1453885366536},{"$f":"Q94","v":9979.9767285813014},{"$f":"R94","v":10099.332391385582}]
["ROA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$87*N96","v":21594.778757080843},{"$f":"O$87*O96","v":21089.058628173712},20586.655029795533,20087.587252323599,19592.00733140294]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N99:N100)","v":31243.171260510102},30843.718893797461,30451.800418332186,30067.563980904903,29691.339722788522]
[]
[]
[{"$f":"$A$13","v":"Existing Lights"}]
[{"$f":"$A$14","v":"Luminaires"}]
["RAB",null,{"$f":"$C$6","v":2005},{"$f":"$D$6","v":2006},{"$f":"$E$6","v":2007},{"$f":"$F$6","v":2008},{"$f":"G$6","v":2009},{"$f":"H$6","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
["Opening RAB",null,{"$f":"'RAB 2001 to 2004'!E77","v":2012657.0355601972},{"$f":"C110","v":3005371.9171410166},3745584.7272568606,4169743.8355775862,4608010.3101138389,5458659.8794435188,5251635.8122295868,5019046.0162951257,4861299.373311583,4005257.8653780827,4388982.3352684034,{"$f":"M110","v":4484118.4408976594},{"$f":"N110","v":4091917.2122373679},{"$f":"O110","v":3568580.4390500383},{"$f":"P110","v":3277097.534577732},{"$f":"Q110","v":2989169.8186335638}]
["Additional Capex",null,{"$f":"C$14","v":1132850.4218811938},931968.83175717772,655604.46231383434,703694.29752534127,1162738.2048788732,137572.33175100869,118406.06289667166,201240.37684103218,-504639.46532092197,741036.43678961566,483050.23943414574,7988.8832107199387,-126099.42485748777,105232.77767804908,114275.67758783454,122677.28873967889]
["Depreciation",null,{"$f":"C$63","v":140135.54030037415},191756.02164133344,231445.35399310876,265427.82298908813,312088.63554919348,344596.39896494051,350995.85883113253,358987.01982457517,351402.0426125779,357311.96689929528,387914.13380488934,400190.11187101097,397237.34832984174,396715.68215035577,402203.39353200287,408127.21769019071]
["Closing RAB",null,{"$f":"C107+C108-C109","v":3005371.9171410166},3745584.7272568606,4169743.8355775862,4608010.3101138389,5458659.8794435188,5251635.8122295868,5019046.0162951257,4861299.373311583,4005257.8653780827,4388982.3352684034,4484118.4408976594,{"$f":"N107+N108-N109","v":4091917.2122373679},3568580.4390500383,3277097.534577732,2989169.8186335638,2703719.889683052]
["Average RAB",null,{"$f":"SUM(C107,C110)/2","v":2509014.4763506069},{"$f":"SUM(D107,D110)/2","v":3375478.3221989386},{"$f":"SUM(E107,E110)/2","v":3957664.2814172236},{"$f":"SUM(F107,F110)/2","v":4388877.0728457123},{"$f":"SUM(G107,G110)/2","v":5033335.0947786793},5355147.8458365528,5135340.9142623562,4940172.6948033543,4433278.6193448324,4197120.1003232431,4436550.3880830314,4288017.8265675139,3830248.8256437033,3422838.9868138852,3133133.6766056479,2846444.8541583079]
[]
["Total Value to be recovered by change in unit rates",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$6","v":2016},2017,2018,2019,2020]
["Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N109","v":400190.11187101097},{"$f":"O109","v":397237.34832984174},{"$f":"P109","v":396715.68215035577},{"$f":"Q109","v":402203.39353200287},{"$f":"R109","v":408127.21769019071}]
["ROA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$87*N111","v":362500.97731667006},{"$f":"O$87*O111","v":323802.0453318209},289360.38237295754,264869.23930129252,240633.10444218997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N114:N115)","v":762691.08918768098},721039.3936616627,686076.06452331331,667072.63283329539,648760.32213238068]
[]
[]
[{"$f":"$A$16","v":"Energy Efficient Lights"}]
[{"$f":"$A$17","v":"Luminaires and Ballasts"}]
["RAB",null,{"$f":"$C$6","v":2005},{"$f":"$D$6","v":2006},{"$f":"$E$6","v":2007},{"$f":"$F$6","v":2008},{"$f":"G$6","v":2009},{"$f":"H$6","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
["Opening RAB",null,0,{"$f":"C125","v":0},0,0,0,544978.80674536317,581511.73099878465,605754.67368157918,665976.28845736943,390512.92765852989,711031.05386929447,{"$f":"M125","v":892818.70550462301},{"$f":"N125","v":907248.53859505639},{"$f":"O125","v":929418.76483326871},{"$f":"P125","v":950749.41838947195},{"$f":"Q125","v":970971.65406261629}]
["Additional Capex",null,{"$f":"C$17","v":0},0,0,0,558952.62230293662,66133.902942121393,56920.275841074341,96740.466492406995,-242590.76658452573,356231.74488252855,232212.37326067247,72471.655433122185,84127.01535049142,87580.121079225341,90934.570485278993,94357.244564264169]
["Depreciation",null,{"$f":"C$84","v":0},0,0,0,13973.815557573416,29600.978688699866,32677.333158279762,36518.851716616802,32872.594214313831,35713.618671763907,50424.721625343926,58041.822342688793,61956.789112279133,66249.46752302206,70712.334812134664,75344.630188373238]
["Closing RAB",null,{"$f":"C122+C123-C124","v":0},0,0,0,544978.80674536317,581511.73099878465,605754.67368157918,665976.28845736943,390512.92765852989,711031.05386929447,892818.70550462301,{"$f":"N122+N123-N124","v":907248.53859505639},929418.76483326871,950749.41838947195,970971.65406261629,989984.26843850722]
["Average RAB",null,{"$f":"SUM(C122,C125)/2","v":0},0,0,0,{"$f":"SUM(G122,G125)/2","v":272489.40337268158},563245.26887207385,593633.20234018192,635865.48106947425,528244.60805794969,550771.99076391221,801924.87968695874,900033.6220498397,918333.65171416255,940084.09161137033,960860.53622604418,980477.96125056176]
[]
["Total Value to be recovered by change in unit rates",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$6","v":2016},2017,2018,2019,2020]
["Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N124","v":58041.822342688793},{"$f":"O124","v":61956.789112279133},{"$f":"P124","v":66249.46752302206},{"$f":"Q124","v":70712.334812134664},{"$f":"R124","v":75344.630188373238}]
["ROA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N$87*N126","v":76087.152807407387},{"$f":"O$87*O126","v":77634.202961242991},79472.9443188359,81229.345943689623,82887.76622817725]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N129:N130)","v":134128.97515009617},139590.99207352212,145722.41184185795,151941.68075582429,158232.3964165505]
[]
[]
[]
["Total Public Lighting RAB"]
["Historical cost ($)"]
[]
["RAB",null,{"$f":"C$6","v":2005},{"$f":"D$6","v":2006},{"$f":"E$6","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
["Opening RAB",null,{"$f":"SUM(C92,C107,C122)","v":2012657.0355601972},{"$f":"C142","v":3074089.8767979858},{"$f":"D142","v":3868843.4768456826},4329140.6681487188,4805309.6122210985,6299354.1914157812,6131383.9746888345,5923820.2075343803,5829238.5703366352,4643996.3447166001,5356575.8590920819,5635382.4386494225,5251608.9916677885,4744480.1867150087,4468404.3467523111,4194815.5272138892]
["Capex",null,{"$f":"SUM(C93,C108,C123)","v":1202564.2939969595},{"$f":"SUM(D93,D108,D123)","v":989320.75986531167},695949.35230237804,746998.56198843918,1827641.0319314597,215442.39636269311,185639.65278114282,310784.70769542293,-791557.44905238098,1114630.0199897415,726580.05909821717,84106.879735494775,-38180.007245034794,196754.45509921631,209306.88553429703,221292.79223905911]
["Depreciation",null,{"$f":"SUM(C94,C109,C124)","v":141131.45275917082},194567.15981761439,235652.16099934225,270829.61791605933,333596.45273677737,383412.61308963964,393203.41993559664,405366.34489316749,393684.77656765369,402050.50561425922,447773.47954087611,{"$f":"SUM(N94,N109,N124)","v":467880.32671712904},468948.79770774464,472830.29506191448,482895.70507271885,493571.18026994949]
["Closing RAB",null,{"$f":"C139+C140-C141","v":3074089.8767979858},{"$f":"D139+D140-D141","v":3868843.4768456826},{"$f":"E139+E140-E141","v":4329140.6681487188},4805309.6122210985,6299354.1914157812,6131383.9746888345,5923820.2075343803,5829238.5703366352,4643996.3447166001,5356575.8590920819,5635382.4386494225,5251608.9916677885,4744480.1867150087,4468404.3467523111,4194815.5272138892,3922537.1391829983]
["Average RAB",null,{"$f":"SUM(C139,C142)/2","v":2543373.4561790917},{"$f":"SUM(D139,D142)/2","v":3471466.6768218344},{"$f":"SUM(E139,E142)/2","v":4098992.0724972007},4567225.1401849091,5552331.9018184394,6215369.0830523074,6027602.0911116078,5876529.3889355082,5236617.4575266177,5000286.101904341,5495979.1488707522,5443495.7151586059,4998044.5891913986,4606442.2667336594,4331609.9369831001,4058676.333198444]
["Check",{"$f":"SUM(C144:R144)","v":6.9849193096160889E-9},{"$f":"ABS(C142-SUM(C95,C110,C125))","v":0},0,0,9.3132257461547852E-10,0,9.3132257461547852E-10,0,0,0,9.3132257461547852E-10,9.3132257461547852E-10,0,9.3132257461547852E-10,0,9.3132257461547852E-10,1.3969838619232178E-9]
[]
[]
["Depreciation Useful Lives for RAB RIN"]
[]
["Table 3.3.4.1 - Asset Lives – estimated service life of new assets"]
["“Other” assets with long lives",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND( M11/SUM(M$11,M$14,M$17)*$B11 + M14/SUM(M$11,M$14,M$17)*$B14 + M17/SUM(M$11,M$14,M$17)*$B17, 1)","v":20.2},"Applied for periods 2016-2020"]
[]
["Table 3.3.4.2 - Asset Lives – estimated residual service life"]
["“Other” assets with long lives",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(M139/M141,1)","v":12},{"$f":"ROUND(N139/N141,1)","v":12},11.2,10,9.3000000000000007,8.5]

{"sheet":"PL Tariffs","index":5,"n_rows":36,"n_cols":20,"rows_kept":36,"cut":false,"hidden":false,"merged":[[2,2,2,7],[2,9,2,13],[2,15,2,19]]}
[{"$f":"'DNSP Inputs O & M'!$A$3","v":"CitiPower"},null,null,null,"Global Check",{"$f":"IF(SUM('Total RAB'!F1,'Depn & WACC Post 2004'!F1,'Cashflow Summary'!F1)<1,\"Ok\",\"Error\")","v":"Ok"}]
[]
["Public Lighting Tariffs",null,"Nominal Prices",null,null,null,null,null,null,"Nominal Price Movement",null,null,null,null,null,"Real Price Movement (Implied X Factor)"]
[null,null,"Actual"]
[{"$f":"'DNSP Inputs General'!A$40","v":"Existing Lights"},null,{"$f":"'DNSP Inputs General'!J$2","v":2015},{"$f":"'DNSP Inputs General'!K$2","v":2016},{"$f":"'DNSP Inputs General'!L$2","v":2017},{"$f":"'DNSP Inputs General'!M$2","v":2018},{"$f":"'DNSP Inputs General'!N$2","v":2019},{"$f":"'DNSP Inputs General'!O$2","v":2020},null,{"$f":"D5","v":2016},{"$f":"E5","v":2017},2018,2019,2020,null,{"$f":"J5","v":2016},{"$f":"K5","v":2017},2018,2019,2020]
[{"$f":"'DNSP Inputs General'!A41","v":"Mercury vapour 80 watt"},null,{"$f":"'DNSP Inputs General'!E41","v":69.065546198296715},{"$f":"'Charges Summary'!D$31","v":70.599373121303586},{"$f":"'Charges Summary'!E$31","v":72.781524421187171},{"$f":"'Charges Summary'!F$31","v":73.244301282800805},{"$f":"'Charges Summary'!G$31","v":74.674567632304885},{"$f":"'Charges Summary'!H$31","v":76.000359544635216},null,{"$f":"IF(C6=0,\"\",D6/C6-1)","v":2.2208279054263036E-2},{"$f":"IF(D6=0,\"\",E6/D6-1)","v":3.0908933088318324E-2},{"$f":"IF(E6=0,\"\",F6/E6-1)","v":6.3584387012223242E-3},{"$f":"IF(F6=0,\"\",G6/F6-1)","v":1.9527339662668508E-2},{"$f":"IF(G6=0,\"\",H6/G6-1)","v":1.7754262988953329E-2},null,{"$f":"IF(C6=0,\"\",(D6/'Charges Summary'!D$4)/C6-1)","v":-3.6956344500360672E-3},{"$f":"IF(D6=0,\"\",(E6/'Charges Summary'!E$4)/(D6/'Charges Summary'!D$4)-1)","v":4.784535173799398E-3},{"$f":"IF(E6=0,\"\",(F6/'Charges Summary'!F$4)/(E6/'Charges Summary'!E$4)-1)","v":-1.9143821928633176E-2},{"$f":"IF(F6=0,\"\",(G6/'Charges Summary'!G$4)/(F6/'Charges Summary'!F$4)-1)","v":-6.3086358063660919E-3},{"$f":"IF(G6=0,\"\",(H6/'Charges Summary'!H$4)/(G6/'Charges Summary'!G$4)-1)","v":-8.0367807125210078E-3}]
[{"$f":"'DNSP Inputs General'!A42","v":"Sodium high pressure 150 watt"},null,{"$f":"'DNSP Inputs General'!E42","v":117.65487627651783},{"$f":"'Charges Summary'!D$55","v":114.41755626756137},{"$f":"'Charges Summary'!E$55","v":118.22496638066858},{"$f":"'Charges Summary'!F$55","v":120.27791110105552},{"$f":"'Charges Summary'!G$55","v":123.34040409034967},{"$f":"'Charges Summary'!H$55","v":126.40833605142427},null,-2.751539172373918E-2,3.3276450199685392E-2,1.7364730845232268E-2,2.5461807253379209E-2,2.4873697988108345E-2,null,{"$f":"IF(C7=0,\"\",(D7/'Charges Summary'!D$4)/C7-1)","v":-5.215925119272824E-2},{"$f":"IF(D7=0,\"\",(E7/'Charges Summary'!E$4)/(D7/'Charges Summary'!D$4)-1)","v":7.0920567248395905E-3},{"$f":"IF(E7=0,\"\",(F7/'Charges Summary'!F$4)/(E7/'Charges Summary'!E$4)-1)","v":-8.4164416713136125E-3},{"$f":"IF(F7=0,\"\",(G7/'Charges Summary'!G$4)/(F7/'Charges Summary'!F$4)-1)","v":-5.245543339386094E-4},{"$f":"IF(G7=0,\"\",(H7/'Charges Summary'!H$4)/(G7/'Charges Summary'!G$4)-1)","v":-1.0977602455085611E-3}]
[{"$f":"'DNSP Inputs General'!A43","v":"Sodium high pressure 250 watt"},null,{"$f":"'DNSP Inputs General'!E43","v":119.37232613108132},{"$f":"'Charges Summary'!D$71","v":115.11547917486871},{"$f":"'Charges Summary'!E$71","v":118.9097067580567},{"$f":"'Charges Summary'!F$71","v":120.89531680540041},{"$f":"'Charges Summary'!G$71","v":123.90770621722756},{"$f":"'Charges Summary'!H$71","v":126.92641370762222},null,-3.5660249692531121E-2,3.2960185809801423E-2,1.6698468960013368E-2,2.4917337506762616E-2,2.4362548404394113E-2,null,{"$f":"IF(C8=0,\"\",(D8/'Charges Summary'!D$4)/C8-1)","v":-6.0097709251979659E-2},{"$f":"IF(D8=0,\"\",(E8/'Charges Summary'!E$4)/(D8/'Charges Summary'!D$4)-1)","v":6.7838068321650624E-3},{"$f":"IF(E8=0,\"\",(F8/'Charges Summary'!F$4)/(E8/'Charges Summary'!E$4)-1)","v":-9.0658197270825358E-3},{"$f":"IF(F8=0,\"\",(G8/'Charges Summary'!G$4)/(F8/'Charges Summary'!F$4)-1)","v":-1.055226601596071E-3},{"$f":"IF(G8=0,\"\",(H8/'Charges Summary'!H$4)/(G8/'Charges Summary'!G$4)-1)","v":-1.595956720863434E-3}]
[{"$f":"'DNSP Inputs General'!A44","v":"Fluorescent 20 watt"},null,{"$f":"'DNSP Inputs General'!E44","v":137.44043693461043},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D44","v":140.49275251139414},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D44","v":144.83523359816246},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D44","v":145.7561595527736},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D44","v":148.60238958828671},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D44","v":151.24071549382407},null,2.2208279054263258E-2,3.0908933088318102E-2,6.3584387012223242E-3,1.9527339662668508E-2,1.7754262988953329E-2,null,{"$f":"IF(C9=0,\"\",(D9/'Charges Summary'!D$4)/C9-1)","v":-3.6956344500357341E-3},{"$f":"IF(D9=0,\"\",(E9/'Charges Summary'!E$4)/(D9/'Charges Summary'!D$4)-1)","v":4.7845351737991759E-3},{"$f":"IF(E9=0,\"\",(F9/'Charges Summary'!F$4)/(E9/'Charges Summary'!E$4)-1)","v":-1.9143821928633287E-2},{"$f":"IF(F9=0,\"\",(G9/'Charges Summary'!G$4)/(F9/'Charges Summary'!F$4)-1)","v":-6.3086358063659809E-3},{"$f":"IF(G9=0,\"\",(H9/'Charges Summary'!H$4)/(G9/'Charges Summary'!G$4)-1)","v":-8.0367807125211188E-3}]
[{"$f":"'DNSP Inputs General'!A45","v":"Fluorescent 40 watt"},null,{"$f":"'DNSP Inputs General'!E45","v":136.63900855174023},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D45","v":141.19874624260717},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D45","v":145.56304884237434},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D45","v":146.48860256560161},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D45","v":149.34913526460977},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D45","v":152.00071908927043},null,3.3370687764763263E-2,3.0908933088318324E-2,6.3584387012223242E-3,1.9527339662668508E-2,1.7754262988953329E-2,null,{"$f":"IF(C10=0,\"\",(D10/'Charges Summary'!D$4)/C10-1)","v":7.1839062034728673E-3},{"$f":"IF(D10=0,\"\",(E10/'Charges Summary'!E$4)/(D10/'Charges Summary'!D$4)-1)","v":4.784535173799398E-3},{"$f":"IF(E10=0,\"\",(F10/'Charges Summary'!F$4)/(E10/'Charges Summary'!E$4)-1)","v":-1.9143821928633176E-2},{"$f":"IF(F10=0,\"\",(G10/'Charges Summary'!G$4)/(F10/'Charges Summary'!F$4)-1)","v":-6.3086358063660919E-3},{"$f":"IF(G10=0,\"\",(H10/'Charges Summary'!H$4)/(G10/'Charges Summary'!G$4)-1)","v":-8.0367807125210078E-3}]
[{"$f":"'DNSP Inputs General'!A46","v":"Mercury vapour 50 watt"},null,{"$f":"'DNSP Inputs General'!E46","v":98.073075601581337},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D46","v":100.25110983225109},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D46","v":103.34976467808578},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D46","v":104.00690782157714},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D46","v":106.03788603787294},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D46","v":107.920510553382},null,2.2208279054263036E-2,3.0908933088318102E-2,6.3584387012223242E-3,1.9527339662668508E-2,1.7754262988953329E-2,null,{"$f":"IF(C11=0,\"\",(D11/'Charges Summary'!D$4)/C11-1)","v":-3.6956344500359561E-3},{"$f":"IF(D11=0,\"\",(E11/'Charges Summary'!E$4)/(D11/'Charges Summary'!D$4)-1)","v":4.784535173799398E-3},{"$f":"IF(E11=0,\"\",(F11/'Charges Summary'!F$4)/(E11/'Charges Summary'!E$4)-1)","v":-1.9143821928633287E-2},{"$f":"IF(F11=0,\"\",(G11/'Charges Summary'!G$4)/(F11/'Charges Summary'!F$4)-1)","v":-6.3086358063659809E-3},{"$f":"IF(G11=0,\"\",(H11/'Charges Summary'!H$4)/(G11/'Charges Summary'!G$4)-1)","v":-8.0367807125211188E-3}]
[{"$f":"'DNSP Inputs General'!A47","v":"Mercury vapour 125 watt"},null,{"$f":"'DNSP Inputs General'!E47","v":109.12356299330879},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D47","v":111.54700953165967},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D47","v":114.99480858547574},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D47","v":115.72599602682527},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D47","v":117.98581685904172},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D47","v":120.08056808052365},null,2.2208279054263258E-2,3.0908933088318324E-2,6.3584387012223242E-3,1.9527339662668508E-2,1.7754262988953551E-2,null,{"$f":"IF(C12=0,\"\",(D12/'Charges Summary'!D$4)/C12-1)","v":-3.6956344500359561E-3},{"$f":"IF(D12=0,\"\",(E12/'Charges Summary'!E$4)/(D12/'Charges Summary'!D$4)-1)","v":4.78453517379962E-3},{"$f":"IF(E12=0,\"\",(F12/'Charges Summary'!F$4)/(E12/'Charges Summary'!E$4)-1)","v":-1.9143821928633398E-2},{"$f":"IF(F12=0,\"\",(G12/'Charges Summary'!G$4)/(F12/'Charges Summary'!F$4)-1)","v":-6.3086358063660919E-3},{"$f":"IF(G12=0,\"\",(H12/'Charges Summary'!H$4)/(G12/'Charges Summary'!G$4)-1)","v":-8.0367807125210078E-3}]
[{"$f":"'DNSP Inputs General'!A48","v":"Mercury vapour 250 watt"},null,{"$f":"'DNSP Inputs General'!E48","v":100.27275395010831},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D48","v":96.697002506889717},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D48","v":99.884153676767625},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D48","v":101.55206611653634},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D48","v":104.08247322247114},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D48","v":106.61818751440266},null,-3.566024969253101E-2,3.2960185809801201E-2,1.6698468960013368E-2,2.4917337506762616E-2,2.4362548404394335E-2,null,{"$f":"IF(C13=0,\"\",(D13/'Charges Summary'!D$4)/C13-1)","v":-6.0097709251979547E-2},{"$f":"IF(D13=0,\"\",(E13/'Charges Summary'!E$4)/(D13/'Charges Summary'!D$4)-1)","v":6.7838068321650624E-3},{"$f":"IF(E13=0,\"\",(F13/'Charges Summary'!F$4)/(E13/'Charges Summary'!E$4)-1)","v":-9.0658197270826468E-3},{"$f":"IF(F13=0,\"\",(G13/'Charges Summary'!G$4)/(F13/'Charges Summary'!F$4)-1)","v":-1.055226601596071E-3},{"$f":"IF(G13=0,\"\",(H13/'Charges Summary'!H$4)/(G13/'Charges Summary'!G$4)-1)","v":-1.595956720863323E-3}]
[{"$f":"'DNSP Inputs General'!A49","v":"Mercury vapour 400 watt"},null,{"$f":"'DNSP Inputs General'!E49","v":101.46647721141912},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D49","v":97.848157298638398},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D49","v":101.07325074434819},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D49","v":102.76101928459035},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D49","v":105.32155028464342},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D49","v":107.88745165147888},null,-3.5660249692531121E-2,3.2960185809801423E-2,1.669846896001359E-2,2.4917337506762616E-2,2.4362548404394113E-2,null,{"$f":"IF(C14=0,\"\",(D14/'Charges Summary'!D$4)/C14-1)","v":-6.0097709251979547E-2},{"$f":"IF(D14=0,\"\",(E14/'Charges Summary'!E$4)/(D14/'Charges Summary'!D$4)-1)","v":6.7838068321650624E-3},{"$f":"IF(E14=0,\"\",(F14/'Charges Summary'!F$4)/(E14/'Charges Summary'!E$4)-1)","v":-9.0658197270825358E-3},{"$f":"IF(F14=0,\"\",(G14/'Charges Summary'!G$4)/(F14/'Charges Summary'!F$4)-1)","v":-1.0552266015959599E-3},{"$f":"IF(G14=0,\"\",(H14/'Charges Summary'!H$4)/(G14/'Charges Summary'!G$4)-1)","v":-1.595956720863434E-3}]
[{"$f":"'DNSP Inputs General'!A50","v":"Mercury vapour 700 watt"},null,{"$f":"'DNSP Inputs General'!E50","v":149.21540766385164},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D50","v":143.89434896858589},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D50","v":148.63713344757087},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D50","v":151.11914600675053},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D50","v":154.88463277153446},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D50","v":158.65801713452777},null,-3.566024969253101E-2,3.2960185809801423E-2,1.669846896001359E-2,2.4917337506762616E-2,2.4362548404394113E-2,null,{"$f":"IF(C15=0,\"\",(D15/'Charges Summary'!D$4)/C15-1)","v":-6.0097709251979547E-2},{"$f":"IF(D15=0,\"\",(E15/'Charges Summary'!E$4)/(D15/'Charges Summary'!D$4)-1)","v":6.7838068321650624E-3},{"$f":"IF(E15=0,\"\",(F15/'Charges Summary'!F$4)/(E15/'Charges Summary'!E$4)-1)","v":-9.0658197270823138E-3},{"$f":"IF(F15=0,\"\",(G15/'Charges Summary'!G$4)/(F15/'Charges Summary'!F$4)-1)","v":-1.055226601596182E-3},{"$f":"IF(G15=0,\"\",(H15/'Charges Summary'!H$4)/(G15/'Charges Summary'!G$4)-1)","v":-1.595956720863434E-3}]
[{"$f":"'DNSP Inputs General'!A51","v":"Sodium high pressure 70 watt"},null,{"$f":"'DNSP Inputs General'!E51","v":146.41895794038905},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D51","v":149.67067101716361},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D51","v":154.29683177291682},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D51","v":155.27791871953772},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D51","v":158.31008338048636},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D51","v":161.12076223462665},null,2.2208279054263036E-2,3.0908933088318324E-2,6.3584387012223242E-3,1.9527339662668508E-2,1.7754262988953329E-2,null,{"$f":"IF(C16=0,\"\",(D16/'Charges Summary'!D$4)/C16-1)","v":-3.6956344500359561E-3},{"$f":"IF(D16=0,\"\",(E16/'Charges Summary'!E$4)/(D16/'Charges Summary'!D$4)-1)","v":4.78453517379962E-3},{"$f":"IF(E16=0,\"\",(F16/'Charges Summary'!F$4)/(E16/'Charges Summary'!E$4)-1)","v":-1.9143821928633398E-2},{"$f":"IF(F16=0,\"\",(G16/'Charges Summary'!G$4)/(F16/'Charges Summary'!F$4)-1)","v":-6.3086358063660919E-3},{"$f":"IF(G16=0,\"\",(H16/'Charges Summary'!H$4)/(G16/'Charges Summary'!G$4)-1)","v":-8.0367807125211188E-3}]
[{"$f":"'DNSP Inputs General'!A52","v":"Sodium high pressure 100 watt"},null,{"$f":"'DNSP Inputs General'!E52","v":120.00797380204818},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D52","v":116.70590739291259},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D52","v":120.58946570828195},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D52","v":122.68346932307664},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D52","v":125.80721217215667},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D52","v":128.93650277245277},null,-2.751539172373918E-2,3.3276450199685392E-2,1.7364730845232268E-2,2.5461807253379209E-2,2.4873697988108345E-2,null,{"$f":"IF(C17=0,\"\",(D17/'Charges Summary'!D$4)/C17-1)","v":-5.2159251192728351E-2},{"$f":"IF(D17=0,\"\",(E17/'Charges Summary'!E$4)/(D17/'Charges Summary'!D$4)-1)","v":7.0920567248398125E-3},{"$f":"IF(E17=0,\"\",(F17/'Charges Summary'!F$4)/(E17/'Charges Summary'!E$4)-1)","v":-8.4164416713137236E-3},{"$f":"IF(F17=0,\"\",(G17/'Charges Summary'!G$4)/(F17/'Charges Summary'!F$4)-1)","v":-5.2455433393849837E-4},{"$f":"IF(G17=0,\"\",(H17/'Charges Summary'!H$4)/(G17/'Charges Summary'!G$4)-1)","v":-1.0977602455084501E-3}]
[{"$f":"'DNSP Inputs General'!A53","v":"Sodium high pressure 220 watt"},null,{"$f":"'DNSP Inputs General'!E53","v":119.61107078334348},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D53","v":115.34571013321845},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D53","v":119.14752617157281},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D53","v":121.13710743901122},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D53","v":124.155521629662},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D53","v":127.18026653503746},null,-3.566024969253101E-2,3.2960185809801201E-2,1.669846896001359E-2,2.4917337506762394E-2,2.4362548404394335E-2,null,{"$f":"IF(C18=0,\"\",(D18/'Charges Summary'!D$4)/C18-1)","v":-6.0097709251979547E-2},{"$f":"IF(D18=0,\"\",(E18/'Charges Summary'!E$4)/(D18/'Charges Summary'!D$4)-1)","v":6.7838068321650624E-3},{"$f":"IF(E18=0,\"\",(F18/'Charges Summary'!F$4)/(E18/'Charges Summary'!E$4)-1)","v":-9.0658197270824248E-3},{"$f":"IF(F18=0,\"\",(G18/'Charges Summary'!G$4)/(F18/'Charges Summary'!F$4)-1)","v":-1.055226601596182E-3},{"$f":"IF(G18=0,\"\",(H18/'Charges Summary'!H$4)/(G18/'Charges Summary'!G$4)-1)","v":-1.595956720863323E-3}]
[{"$f":"'DNSP Inputs General'!A54","v":"Sodium high pressure 360 watt"},null,{"$f":"'DNSP Inputs General'!E54","v":121.75977265370295},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D54","v":117.41778875836609},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D54","v":121.28790089321784},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D54","v":123.31322314150842},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D54","v":126.38586034157211},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D54","v":129.46494198177467},null,-3.5660249692531121E-2,3.2960185809801423E-2,1.6698468960013368E-2,2.4917337506762616E-2,2.4362548404394335E-2,null,{"$f":"IF(C19=0,\"\",(D19/'Charges Summary'!D$4)/C19-1)","v":-6.0097709251979659E-2},{"$f":"IF(D19=0,\"\",(E19/'Charges Summary'!E$4)/(D19/'Charges Summary'!D$4)-1)","v":6.7838068321652845E-3},{"$f":"IF(E19=0,\"\",(F19/'Charges Summary'!F$4)/(E19/'Charges Summary'!E$4)-1)","v":-9.0658197270825358E-3},{"$f":"IF(F19=0,\"\",(G19/'Charges Summary'!G$4)/(F19/'Charges Summary'!F$4)-1)","v":-1.0552266015959599E-3},{"$f":"IF(G19=0,\"\",(H19/'Charges Summary'!H$4)/(G19/'Charges Summary'!G$4)-1)","v":-1.595956720863434E-3}]
[{"$f":"'DNSP Inputs General'!A55","v":"Sodium high pressure 400 watt"},null,{"$f":"'DNSP Inputs General'!E55","v":131.30955874418947},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D55","v":126.62702709235559},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D55","v":130.80067743386238},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D55","v":132.98484848594046},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D55","v":136.29847683895034},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D55","v":139.61905507838446},null,-3.5660249692531121E-2,3.2960185809801423E-2,1.6698468960013368E-2,2.4917337506762616E-2,2.4362548404394113E-2,null,{"$f":"IF(C20=0,\"\",(D20/'Charges Summary'!D$4)/C20-1)","v":-6.009770925197977E-2},{"$f":"IF(D20=0,\"\",(E20/'Charges Summary'!E$4)/(D20/'Charges Summary'!D$4)-1)","v":6.7838068321650624E-3},{"$f":"IF(E20=0,\"\",(F20/'Charges Summary'!F$4)/(E20/'Charges Summary'!E$4)-1)","v":-9.0658197270824248E-3},{"$f":"IF(F20=0,\"\",(G20/'Charges Summary'!G$4)/(F20/'Charges Summary'!F$4)-1)","v":-1.0552266015959599E-3},{"$f":"IF(G20=0,\"\",(H20/'Charges Summary'!H$4)/(G20/'Charges Summary'!G$4)-1)","v":-1.595956720863434E-3}]
[{"$f":"'DNSP Inputs General'!A56","v":"Sodium high pressure 1000 watt"},null,{"$f":"'DNSP Inputs General'!E56","v":236.35720573954103},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D56","v":227.92864876624003},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D56","v":235.44121938095228},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D56","v":239.37272727469281},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D56","v":245.33725831011057},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D56","v":251.31429914109199},null,-3.5660249692531232E-2,3.2960185809801423E-2,1.6698468960013368E-2,2.4917337506762616E-2,2.4362548404394113E-2,null,{"$f":"IF(C21=0,\"\",(D21/'Charges Summary'!D$4)/C21-1)","v":-6.009770925197977E-2},{"$f":"IF(D21=0,\"\",(E21/'Charges Summary'!E$4)/(D21/'Charges Summary'!D$4)-1)","v":6.7838068321652845E-3},{"$f":"IF(E21=0,\"\",(F21/'Charges Summary'!F$4)/(E21/'Charges Summary'!E$4)-1)","v":-9.0658197270825358E-3},{"$f":"IF(F21=0,\"\",(G21/'Charges Summary'!G$4)/(F21/'Charges Summary'!F$4)-1)","v":-1.055226601596071E-3},{"$f":"IF(G21=0,\"\",(H21/'Charges Summary'!H$4)/(G21/'Charges Summary'!G$4)-1)","v":-1.595956720863434E-3}]
[{"$f":"'DNSP Inputs General'!A57","v":"Metal halide 70 watt"},null,{"$f":"'DNSP Inputs General'!E57","v":225.84433606843024},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D57","v":149.67067101716361},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D57","v":154.29683177291682},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D57","v":155.27791871953772},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D57","v":158.31008338048636},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D57","v":161.12076223462665},null,-0.33728392917582939,3.0908933088318324E-2,6.3584387012223242E-3,1.9527339662668508E-2,1.7754262988953329E-2,null,{"$f":"IF(C22=0,\"\",(D22/'Charges Summary'!D$4)/C22-1)","v":-0.35407790368014558},{"$f":"IF(D22=0,\"\",(E22/'Charges Summary'!E$4)/(D22/'Charges Summary'!D$4)-1)","v":4.78453517379962E-3},{"$f":"IF(E22=0,\"\",(F22/'Charges Summary'!F$4)/(E22/'Charges Summary'!E$4)-1)","v":-1.9143821928633398E-2},{"$f":"IF(F22=0,\"\",(G22/'Charges Summary'!G$4)/(F22/'Charges Summary'!F$4)-1)","v":-6.3086358063660919E-3},{"$f":"IF(G22=0,\"\",(H22/'Charges Summary'!H$4)/(G22/'Charges Summary'!G$4)-1)","v":-8.0367807125211188E-3}]
[{"$f":"'DNSP Inputs General'!A58","v":"Metal halide 100 watt"},null,{"$f":"'DNSP Inputs General'!E58","v":184.71815575413297},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D58","v":179.63556334007134},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D58","v":185.61319721764968},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D58","v":188.83632042865719},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D58","v":193.64443442184898},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D58","v":198.46108760073611},null,{"$f":"IF(C23=0,\"\",D23/C23-1)","v":-2.7515391723739069E-2},{"$f":"IF(D23=0,\"\",E23/D23-1)","v":3.3276450199685614E-2},{"$f":"IF(E23=0,\"\",F23/E23-1)","v":1.7364730845232268E-2},{"$f":"IF(F23=0,\"\",G23/F23-1)","v":2.5461807253378987E-2},{"$f":"IF(G23=0,\"\",H23/G23-1)","v":2.4873697988108345E-2},null,{"$f":"IF(C23=0,\"\",(D23/'Charges Summary'!D$4)/C23-1)","v":-5.2159251192728129E-2},{"$f":"IF(D23=0,\"\",(E23/'Charges Summary'!E$4)/(D23/'Charges Summary'!D$4)-1)","v":7.0920567248398125E-3},{"$f":"IF(E23=0,\"\",(F23/'Charges Summary'!F$4)/(E23/'Charges Summary'!E$4)-1)","v":-8.4164416713136125E-3},{"$f":"IF(F23=0,\"\",(G23/'Charges Summary'!G$4)/(F23/'Charges Summary'!F$4)-1)","v":-5.2455433393872042E-4},{"$f":"IF(G23=0,\"\",(H23/'Charges Summary'!H$4)/(G23/'Charges Summary'!G$4)-1)","v":-1.0977602455085611E-3}]
[{"$f":"'DNSP Inputs General'!A59","v":"Metal halide 150 watt"},null,{"$f":"'DNSP Inputs General'!E59","v":185.89470451689817},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D59","v":180.77973890274697},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D59","v":186.79544688145637},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D59","v":190.03909953966775},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D59","v":194.87783846275249},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D59","v":199.72517096125037},null,-2.751539172373918E-2,3.3276450199685392E-2,1.7364730845232268E-2,2.5461807253379209E-2,2.4873697988108345E-2,null,{"$f":"IF(C24=0,\"\",(D24/'Charges Summary'!D$4)/C24-1)","v":-5.2159251192728351E-2},{"$f":"IF(D24=0,\"\",(E24/'Charges Summary'!E$4)/(D24/'Charges Summary'!D$4)-1)","v":7.0920567248398125E-3},{"$f":"IF(E24=0,\"\",(F24/'Charges Summary'!F$4)/(E24/'Charges Summary'!E$4)-1)","v":-8.4164416713137236E-3},{"$f":"IF(F24=0,\"\",(G24/'Charges Summary'!G$4)/(F24/'Charges Summary'!F$4)-1)","v":-5.245543339386094E-4},{"$f":"IF(G24=0,\"\",(H24/'Charges Summary'!H$4)/(G24/'Charges Summary'!G$4)-1)","v":-1.0977602455083391E-3}]
[{"$f":"'DNSP Inputs General'!A60","v":"Metal halide 250 watt"},null,{"$f":"'DNSP Inputs General'!E60","v":143.24679135729758},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D60","v":138.13857500984244},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D60","v":142.69164810966802},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D60","v":145.07438016648049},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D60","v":148.68924746067307},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D60","v":152.31169644914667},null,-3.5660249692531121E-2,3.2960185809801201E-2,1.669846896001359E-2,2.4917337506762616E-2,2.4362548404394113E-2,null,{"$f":"IF(C25=0,\"\",(D25/'Charges Summary'!D$4)/C25-1)","v":-6.0097709251979659E-2},{"$f":"IF(D25=0,\"\",(E25/'Charges Summary'!E$4)/(D25/'Charges Summary'!D$4)-1)","v":6.7838068321650624E-3},{"$f":"IF(E25=0,\"\",(F25/'Charges Summary'!F$4)/(E25/'Charges Summary'!E$4)-1)","v":-9.0658197270823138E-3},{"$f":"IF(F25=0,\"\",(G25/'Charges Summary'!G$4)/(F25/'Charges Summary'!F$4)-1)","v":-1.055226601596182E-3},{"$f":"IF(G25=0,\"\",(H25/'Charges Summary'!H$4)/(G25/'Charges Summary'!G$4)-1)","v":-1.595956720863434E-3}]
[{"$f":"'DNSP Inputs General'!A61","v":"Metal halide 400 watt"},null,{"$f":"'DNSP Inputs General'!E61","v":143.24679135729758},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D61","v":138.13857500984244},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D61","v":142.69164810966802},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D61","v":145.07438016648049},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D61","v":148.68924746067307},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D61","v":152.31169644914667},null,-3.5660249692531121E-2,3.2960185809801201E-2,1.669846896001359E-2,2.4917337506762616E-2,2.4362548404394113E-2,null,{"$f":"IF(C26=0,\"\",(D26/'Charges Summary'!D$4)/C26-1)","v":-6.0097709251979659E-2},{"$f":"IF(D26=0,\"\",(E26/'Charges Summary'!E$4)/(D26/'Charges Summary'!D$4)-1)","v":6.7838068321650624E-3},{"$f":"IF(E26=0,\"\",(F26/'Charges Summary'!F$4)/(E26/'Charges Summary'!E$4)-1)","v":-9.0658197270823138E-3},{"$f":"IF(F26=0,\"\",(G26/'Charges Summary'!G$4)/(F26/'Charges Summary'!F$4)-1)","v":-1.055226601596182E-3},{"$f":"IF(G26=0,\"\",(H26/'Charges Summary'!H$4)/(G26/'Charges Summary'!G$4)-1)","v":-1.595956720863434E-3}]
[{"$f":"'DNSP Inputs General'!A62","v":"Metal halide 1000 watt"},null,{"$f":"'DNSP Inputs General'!E62","v":213.67646377463558},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,D$6,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,D$7,D$8))*'DNSP Inputs General'!$D62","v":206.05670772301499},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,E$6,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,E$7,E$8))*'DNSP Inputs General'!$D62","v":212.8483750969215},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,F$6,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,F$7,F$8))*'DNSP Inputs General'!$D62","v":216.40261708166673},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,G$6,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,G$7,G$8))*'DNSP Inputs General'!$D62","v":221.79479412883734},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,H$6,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,H$7,H$8))*'DNSP Inputs General'!$D62","v":227.19828053664378},null,-3.5660249692531121E-2,3.2960185809801423E-2,1.6698468960013368E-2,2.4917337506762616E-2,2.4362548404394113E-2,null,{"$f":"IF(C27=0,\"\",(D27/'Charges Summary'!D$4)/C27-1)","v":-6.0097709251979547E-2},{"$f":"IF(D27=0,\"\",(E27/'Charges Summary'!E$4)/(D27/'Charges Summary'!D$4)-1)","v":6.7838068321650624E-3},{"$f":"IF(E27=0,\"\",(F27/'Charges Summary'!F$4)/(E27/'Charges Summary'!E$4)-1)","v":-9.0658197270826468E-3},{"$f":"IF(F27=0,\"\",(G27/'Charges Summary'!G$4)/(F27/'Charges Summary'!F$4)-1)","v":-1.0552266015959599E-3},{"$f":"IF(G27=0,\"\",(H27/'Charges Summary'!H$4)/(G27/'Charges Summary'!G$4)-1)","v":-1.595956720863434E-3}]
[]
[]
[{"$f":"'DNSP Inputs General'!A$67","v":"Energy Efficient Lights"}]
[{"$f":"'DNSP Inputs General'!A68","v":"T5 2X14W"},null,{"$f":"'DNSP Inputs General'!E68","v":38.14547143750579},{"$f":"'Charges Summary'!D$89","v":49.486751332270458},{"$f":"'Charges Summary'!E$89","v":50.95467671587501},{"$f":"'Charges Summary'!F$89","v":52.3947980133511},{"$f":"'Charges Summary'!G$89","v":54.569005339193083},{"$f":"'Charges Summary'!H$89","v":56.568149137219855},null,{"$f":"IF(C31=0,\"\",D31/C31-1)","v":0.29731654813455988},{"$f":"IF(D31=0,\"\",E31/D31-1)","v":2.9662997551575199E-2},{"$f":"IF(E31=0,\"\",F31/E31-1)","v":2.8262789410013367E-2},{"$f":"IF(F31=0,\"\",G31/F31-1)","v":4.1496625777390328E-2},{"$f":"IF(G31=0,\"\",H31/G31-1)","v":3.6635151870560545E-2},null,{"$f":"IF(C31=0,\"\",(D31/'Charges Summary'!D$4)/C31-1)","v":0.26444108005317712},{"$f":"IF(D31=0,\"\",(E31/'Charges Summary'!E$4)/(D31/'Charges Summary'!D$4)-1)","v":3.57017305221774E-3},{"$f":"IF(E31=0,\"\",(F31/'Charges Summary'!F$4)/(E31/'Charges Summary'!E$4)-1)","v":2.2054477680442108E-3},{"$f":"IF(F31=0,\"\",(G31/'Charges Summary'!G$4)/(F31/'Charges Summary'!F$4)-1)","v":1.5103923759639537E-2},{"$f":"IF(G31=0,\"\",(H31/'Charges Summary'!H$4)/(G31/'Charges Summary'!G$4)-1)","v":1.0365645098012077E-2}]
[{"$f":"'DNSP Inputs General'!A69","v":"T5 2X24W"},null,{"$f":"'DNSP Inputs General'!E69","v":37.616301392746188},{"$f":"IF('DNSP Inputs General'!$B69='DNSP Inputs General'!$A$68,D$31,D$35)*'DNSP Inputs General'!$D69","v":48.800250276426723},{"$f":"IF('DNSP Inputs General'!$B69='DNSP Inputs General'!$A$68,E$31,E$35)*'DNSP Inputs General'!$D69","v":50.247811980892628},{"$f":"IF('DNSP Inputs General'!$B69='DNSP Inputs General'!$A$68,F$31,F$35)*'DNSP Inputs General'!$D69","v":51.667955309222542},{"$f":"IF('DNSP Inputs General'!$B69='DNSP Inputs General'!$A$68,G$31,G$35)*'DNSP Inputs General'!$D69","v":53.812001115372276},{"$f":"IF('DNSP Inputs General'!$B69='DNSP Inputs General'!$A$68,H$31,H$35)*'DNSP Inputs General'!$D69","v":55.783411948692716},null,{"$f":"IF(C32=0,\"\",D32/C32-1)","v":0.29731654813455988},{"$f":"IF(D32=0,\"\",E32/D32-1)","v":2.9662997551575199E-2},{"$f":"IF(E32=0,\"\",F32/E32-1)","v":2.8262789410013367E-2},{"$f":"IF(F32=0,\"\",G32/F32-1)","v":4.1496625777390328E-2},{"$f":"IF(G32=0,\"\",H32/G32-1)","v":3.6635151870560545E-2},null,{"$f":"IF(C32=0,\"\",(D32/'Charges Summary'!D$4)/C32-1)","v":0.26444108005317735},{"$f":"IF(D32=0,\"\",(E32/'Charges Summary'!E$4)/(D32/'Charges Summary'!D$4)-1)","v":3.57017305221774E-3},{"$f":"IF(E32=0,\"\",(F32/'Charges Summary'!F$4)/(E32/'Charges Summary'!E$4)-1)","v":2.2054477680439888E-3},{"$f":"IF(F32=0,\"\",(G32/'Charges Summary'!G$4)/(F32/'Charges Summary'!F$4)-1)","v":1.5103923759639537E-2},{"$f":"IF(G32=0,\"\",(H32/'Charges Summary'!H$4)/(G32/'Charges Summary'!G$4)-1)","v":1.0365645098012299E-2}]
[{"$f":"'DNSP Inputs General'!A70","v":"CF32"},null,{"$f":"'DNSP Inputs General'!E70","v":36.953502987215529},{"$f":"IF('DNSP Inputs General'!$B70='DNSP Inputs General'!$A$68,D$31,D$35)*'DNSP Inputs General'!$D70","v":47.940390936854598},{"$f":"IF('DNSP Inputs General'!$B70='DNSP Inputs General'!$A$68,E$31,E$35)*'DNSP Inputs General'!$D70","v":49.362446635836072},{"$f":"IF('DNSP Inputs General'!$B70='DNSP Inputs General'!$A$68,F$31,F$35)*'DNSP Inputs General'!$D70","v":50.757567069867733},{"$f":"IF('DNSP Inputs General'!$B70='DNSP Inputs General'!$A$68,G$31,G$35)*'DNSP Inputs General'!$D70","v":52.863834835936828},{"$f":"IF('DNSP Inputs General'!$B70='DNSP Inputs General'!$A$68,H$31,H$35)*'DNSP Inputs General'!$D70","v":54.800509453611603},null,0.29731654813455988,2.9662997551575199E-2,2.8262789410013367E-2,4.1496625777390328E-2,3.6635151870560545E-2,null,{"$f":"IF(C33=0,\"\",(D33/'Charges Summary'!D$4)/C33-1)","v":0.26444108005317735},{"$f":"IF(D33=0,\"\",(E33/'Charges Summary'!E$4)/(D33/'Charges Summary'!D$4)-1)","v":3.5701730522175179E-3},{"$f":"IF(E33=0,\"\",(F33/'Charges Summary'!F$4)/(E33/'Charges Summary'!E$4)-1)","v":2.2054477680442108E-3},{"$f":"IF(F33=0,\"\",(G33/'Charges Summary'!G$4)/(F33/'Charges Summary'!F$4)-1)","v":1.5103923759639759E-2},{"$f":"IF(G33=0,\"\",(H33/'Charges Summary'!H$4)/(G33/'Charges Summary'!G$4)-1)","v":1.0365645098012077E-2}]
[{"$f":"'DNSP Inputs General'!A71","v":"CF42"},null,{"$f":"'DNSP Inputs General'!E71","v":36.953502987215529},{"$f":"IF('DNSP Inputs General'!$B71='DNSP Inputs General'!$A$68,D$31,D$35)*'DNSP Inputs General'!$D71","v":47.940390936854598},{"$f":"IF('DNSP Inputs General'!$B71='DNSP Inputs General'!$A$68,E$31,E$35)*'DNSP Inputs General'!$D71","v":49.362446635836072},{"$f":"IF('DNSP Inputs General'!$B71='DNSP Inputs General'!$A$68,F$31,F$35)*'DNSP Inputs General'!$D71","v":50.757567069867733},{"$f":"IF('DNSP Inputs General'!$B71='DNSP Inputs General'!$A$68,G$31,G$35)*'DNSP Inputs General'!$D71","v":52.863834835936828},{"$f":"IF('DNSP Inputs General'!$B71='DNSP Inputs General'!$A$68,H$31,H$35)*'DNSP Inputs General'!$D71","v":54.800509453611603},null,0.29731654813455988,2.9662997551575199E-2,2.8262789410013367E-2,4.1496625777390328E-2,3.6635151870560545E-2,null,{"$f":"IF(C34=0,\"\",(D34/'Charges Summary'!D$4)/C34-1)","v":0.26444108005317735},{"$f":"IF(D34=0,\"\",(E34/'Charges Summary'!E$4)/(D34/'Charges Summary'!D$4)-1)","v":3.5701730522175179E-3},{"$f":"IF(E34=0,\"\",(F34/'Charges Summary'!F$4)/(E34/'Charges Summary'!E$4)-1)","v":2.2054477680442108E-3},{"$f":"IF(F34=0,\"\",(G34/'Charges Summary'!G$4)/(F34/'Charges Summary'!F$4)-1)","v":1.5103923759639759E-2},{"$f":"IF(G34=0,\"\",(H34/'Charges Summary'!H$4)/(G34/'Charges Summary'!G$4)-1)","v":1.0365645098012077E-2}]
[{"$f":"'DNSP Inputs General'!A72","v":"Category P LED 18 Watt"},null,{"$f":"'DNSP Inputs General'!E72","v":23.145057099592698},{"$f":"'Charges Summary'!D$107","v":35.856409360939331},{"$f":"'Charges Summary'!E$107","v":36.688830851646763},{"$f":"'Charges Summary'!F$107","v":37.520107999944585},{"$f":"'Charges Summary'!G$107","v":39.134093072619166},{"$f":"'Charges Summary'!H$107","v":40.523130347909863},null,0.54920375467858862,2.3215416868099581E-2,2.2657498999058667E-2,4.3016535897950181E-2,3.5494300908242016E-2,null,{"$f":"IF(C35=0,\"\",(D35/'Charges Summary'!D$4)/C35-1)","v":0.50994517999862432},{"$f":"IF(D35=0,\"\",(E35/'Charges Summary'!E$4)/(D35/'Charges Summary'!D$4)-1)","v":-2.7140186470763217E-3},{"$f":"IF(E35=0,\"\",(F35/'Charges Summary'!F$4)/(E35/'Charges Summary'!E$4)-1)","v":-3.2577982465316069E-3},{"$f":"IF(F35=0,\"\",(G35/'Charges Summary'!G$4)/(F35/'Charges Summary'!F$4)-1)","v":1.6585317639327579E-2},{"$f":"IF(G35=0,\"\",(H35/'Charges Summary'!H$4)/(G35/'Charges Summary'!G$4)-1)","v":9.2537045889300451E-3}]
[{"$f":"'DNSP Inputs General'!A73","v":"Category P LED 47 Watt"},null,{"$f":"'DNSP Inputs General'!E73","v":23.145057099592698},{"$f":"IF('DNSP Inputs General'!$B73='DNSP Inputs General'!$A$68,D$31,D$35)*'DNSP Inputs General'!$D73","v":35.856409360939331},{"$f":"IF('DNSP Inputs General'!$B73='DNSP Inputs General'!$A$68,E$31,E$35)*'DNSP Inputs General'!$D73","v":36.688830851646763},{"$f":"IF('DNSP Inputs General'!$B73='DNSP Inputs General'!$A$68,F$31,F$35)*'DNSP Inputs General'!$D73","v":37.520107999944585},{"$f":"IF('DNSP Inputs General'!$B73='DNSP Inputs General'!$A$68,G$31,G$35)*'DNSP Inputs General'!$D73","v":39.134093072619166},{"$f":"IF('DNSP Inputs General'!$B73='DNSP Inputs General'!$A$68,H$31,H$35)*'DNSP Inputs General'!$D73","v":40.523130347909863},null,0.54920375467858862,2.3215416868099581E-2,2.2657498999058667E-2,4.3016535897950181E-2,3.5494300908242016E-2,null,{"$f":"IF(C36=0,\"\",(D36/'Charges Summary'!D$4)/C36-1)","v":0.50994517999862432},{"$f":"IF(D36=0,\"\",(E36/'Charges Summary'!E$4)/(D36/'Charges Summary'!D$4)-1)","v":-2.7140186470763217E-3},{"$f":"IF(E36=0,\"\",(F36/'Charges Summary'!F$4)/(E36/'Charges Summary'!E$4)-1)","v":-3.2577982465316069E-3},{"$f":"IF(F36=0,\"\",(G36/'Charges Summary'!G$4)/(F36/'Charges Summary'!F$4)-1)","v":1.6585317639327579E-2},{"$f":"IF(G36=0,\"\",(H36/'Charges Summary'!H$4)/(G36/'Charges Summary'!G$4)-1)","v":9.2537045889300451E-3}]

{"sheet":"Cashflow Summary","index":6,"n_rows":162,"n_cols":15,"rows_kept":162,"cut":false,"hidden":false,"merged":[[3,2,3,7],[3,9,3,14],[41,3,41,7],[41,10,41,14],[141,3,141,7],[153,3,153,7],[87,3,87,7],[87,10,87,14],[134,3,134,7],[134,10,134,14]]}
[{"$f":"'DNSP Inputs O & M'!$A$3","v":"CitiPower"},null,null,null,"Check",{"$f":"SUM(C133,C139,C162)","v":9.9607859738171101E-9}]
[null,null,{"$f":"'DNSP Inputs General'!J$2","v":2015},{"$f":"'DNSP Inputs General'!K$2","v":2016},{"$f":"'DNSP Inputs General'!L$2","v":2017},{"$f":"'DNSP Inputs General'!M$2","v":2018},{"$f":"'DNSP Inputs General'!N$2","v":2019},{"$f":"'DNSP Inputs General'!O$2","v":2020},null,{"$f":"C2","v":2015},{"$f":"D2","v":2016},2017,2018,2019,2020]
[]
["Public Lighting - Revenue",null,"Revenue - Nominal ",null,null,null,null,null,null,"Revenue - Real 2015 $ "]
[null,null,{"$f":"C$2","v":2015},{"$f":"D$2","v":2016},2017,2018,2019,2020,null,{"$f":"J$2","v":2015},2016,2017,2018,2019,2020]
[{"$f":"'DNSP Inputs General'!A$40","v":"Existing Lights"}]
[{"$f":"'DNSP Inputs General'!A$41","v":"Mercury vapour 80 watt"},null,{"$f":"IF('PL Tariffs'!C6=0,\"\",'DNSP Inputs General'!J41*'PL Tariffs'!C6)","v":355026.83131102618},{"$f":"IF('PL Tariffs'!D6=0,\"\",'DNSP Inputs General'!K41*'PL Tariffs'!D6)","v":300811.18915855879},{"$f":"IF('PL Tariffs'!E6=0,\"\",'DNSP Inputs General'!L41*'PL Tariffs'!E6)","v":172258.45830645549},{"$f":"IF('PL Tariffs'!F6=0,\"\",'DNSP Inputs General'!M41*'PL Tariffs'!F6)","v":155317.46612740381},{"$f":"IF('PL Tariffs'!G6=0,\"\",'DNSP Inputs General'!N41*'PL Tariffs'!G6)","v":141875.11324978166},{"$f":"IF('PL Tariffs'!H6=0,\"\",'DNSP Inputs General'!O41*'PL Tariffs'!H6)","v":129370.78085272679},null,{"$f":"C7","v":355026.83131102618},{"$f":"D7/'Charges Summary'!D$4","v":293188.29352686042},{"$f":"E7/'Charges Summary'!E$4","v":163638.62984095345},{"$f":"F7/'Charges Summary'!F$4","v":143806.40000640473},{"$f":"G7/'Charges Summary'!G$4","v":128031.48362270658},{"$f":"H7/'Charges Summary'!H$4","v":113788.76807171518}]
[{"$f":"'DNSP Inputs General'!A$42","v":"Sodium high pressure 150 watt"},null,{"$f":"IF('PL Tariffs'!C7=0,\"\",'DNSP Inputs General'!J42*'PL Tariffs'!C7)","v":1269782.6687832887},{"$f":"IF('PL Tariffs'!D7=0,\"\",'DNSP Inputs General'!K42*'PL Tariffs'!D7)","v":1240990.9605842761},{"$f":"IF('PL Tariffs'!E7=0,\"\",'DNSP Inputs General'!L42*'PL Tariffs'!E7)","v":1288669.7557707375},{"$f":"IF('PL Tariffs'!F7=0,\"\",'DNSP Inputs General'!M42*'PL Tariffs'!F7)","v":1317573.3453784268},{"$f":"IF('PL Tariffs'!G7=0,\"\",'DNSP Inputs General'!N42*'PL Tariffs'!G7)","v":1357846.8120716098},{"$f":"IF('PL Tariffs'!H7=0,\"\",'DNSP Inputs General'!O42*'PL Tariffs'!H7)","v":1398548.7560284727},null,1269782.6687832887,{"$f":"D8/'Charges Summary'!D$4","v":1209542.8465733684},{"$f":"E8/'Charges Summary'!E$4","v":1224184.6073917688},{"$f":"F8/'Charges Summary'!F$4","v":1219923.8390088335},{"$f":"G8/'Charges Summary'!G$4","v":1225353.3258917641},{"$f":"H8/'Charges Summary'!H$4","v":1230101.1015607193}]
[{"$f":"'DNSP Inputs General'!A$43","v":"Sodium high pressure 250 watt"},null,{"$f":"IF('PL Tariffs'!C8=0,\"\",'DNSP Inputs General'!J43*'PL Tariffs'!C8)","v":428505.46937022795},{"$f":"IF('PL Tariffs'!D8=0,\"\",'DNSP Inputs General'!K43*'PL Tariffs'!D8)","v":420880.89397661597},{"$f":"IF('PL Tariffs'!E8=0,\"\",'DNSP Inputs General'!L43*'PL Tariffs'!E8)","v":442808.11025492294},{"$f":"IF('PL Tariffs'!F8=0,\"\",'DNSP Inputs General'!M43*'PL Tariffs'!F8)","v":458543.46563261969},{"$f":"IF('PL Tariffs'!G8=0,\"\",'DNSP Inputs General'!N43*'PL Tariffs'!G8)","v":478676.51620808325},{"$f":"IF('PL Tariffs'!H8=0,\"\",'DNSP Inputs General'!O43*'PL Tariffs'!H8)","v":499423.05432148481},null,428505.46937022795,{"$f":"D9/'Charges Summary'!D$4","v":410215.29627350485},{"$f":"E9/'Charges Summary'!E$4","v":420649.95331414696},{"$f":"F9/'Charges Summary'!F$4","v":424559.36658789637},{"$f":"G9/'Charges Summary'!G$4","v":431969.09691674745},{"$f":"H9/'Charges Summary'!H$4","v":439270.24111068621}]
[{"$f":"'DNSP Inputs General'!A$44","v":"Fluorescent 20 watt"},null,{"$f":"IF('PL Tariffs'!C9=0,\"\",'DNSP Inputs General'!J44*'PL Tariffs'!C9)","v":687.20218467305222},{"$f":"IF('PL Tariffs'!D9=0,\"\",'DNSP Inputs General'!K44*'PL Tariffs'!D9)","v":702.46376255697078},{"$f":"IF('PL Tariffs'!E9=0,\"\",'DNSP Inputs General'!L44*'PL Tariffs'!E9)","v":724.17616799081225},{"$f":"IF('PL Tariffs'!F9=0,\"\",'DNSP Inputs General'!M44*'PL Tariffs'!F9)","v":728.78079776386801},{"$f":"IF('PL Tariffs'!G9=0,\"\",'DNSP Inputs General'!N44*'PL Tariffs'!G9)","v":743.01194794143362},{"$f":"IF('PL Tariffs'!H9=0,\"\",'DNSP Inputs General'!O44*'PL Tariffs'!H9)","v":756.20357746912032},null,687.20218467305222,{"$f":"D10/'Charges Summary'!D$4","v":684.66253660523466},{"$f":"E10/'Charges Summary'!E$4","v":687.93832859380507},{"$f":"F10/'Charges Summary'!F$4","v":674.76855973332363},{"$f":"G10/'Charges Summary'!G$4","v":670.51169063637997},{"$f":"H10/'Charges Summary'!H$4","v":665.12293521355355}]
[{"$f":"'DNSP Inputs General'!A$45","v":"Fluorescent 40 watt"},null,{"$f":"IF('PL Tariffs'!C10=0,\"\",'DNSP Inputs General'!J45*'PL Tariffs'!C10)","v":0},{"$f":"IF('PL Tariffs'!D10=0,\"\",'DNSP Inputs General'!K45*'PL Tariffs'!D10)","v":0},{"$f":"IF('PL Tariffs'!E10=0,\"\",'DNSP Inputs General'!L45*'PL Tariffs'!E10)","v":0},{"$f":"IF('PL Tariffs'!F10=0,\"\",'DNSP Inputs General'!M45*'PL Tariffs'!F10)","v":0},{"$f":"IF('PL Tariffs'!G10=0,\"\",'DNSP Inputs General'!N45*'PL Tariffs'!G10)","v":0},{"$f":"IF('PL Tariffs'!H10=0,\"\",'DNSP Inputs General'!O45*'PL Tariffs'!H10)","v":0},null,0,{"$f":"D11/'Charges Summary'!D$4","v":0},{"$f":"E11/'Charges Summary'!E$4","v":0},{"$f":"F11/'Charges Summary'!F$4","v":0},{"$f":"G11/'Charges Summary'!G$4","v":0},{"$f":"H11/'Charges Summary'!H$4","v":0}]
[{"$f":"'DNSP Inputs General'!A$46","v":"Mercury vapour 50 watt"},null,{"$f":"IF('PL Tariffs'!C11=0,\"\",'DNSP Inputs General'!J46*'PL Tariffs'!C11)","v":18336.250306013328},{"$f":"IF('PL Tariffs'!D11=0,\"\",'DNSP Inputs General'!K46*'PL Tariffs'!D11)","v":17521.878355278364},{"$f":"IF('PL Tariffs'!E11=0,\"\",'DNSP Inputs General'!L46*'PL Tariffs'!E11)","v":16886.191179771973},{"$f":"IF('PL Tariffs'!F11=0,\"\",'DNSP Inputs General'!M46*'PL Tariffs'!F11)","v":15886.021011137425},{"$f":"IF('PL Tariffs'!G11=0,\"\",'DNSP Inputs General'!N46*'PL Tariffs'!G11)","v":15140.657907421182},{"$f":"IF('PL Tariffs'!H11=0,\"\",'DNSP Inputs General'!O46*'PL Tariffs'!H11)","v":14405.170905084586},null,18336.250306013328,{"$f":"D12/'Charges Summary'!D$4","v":17077.854147444799},{"$f":"E12/'Charges Summary'!E$4","v":16041.204681945797},{"$f":"F12/'Charges Summary'!F$4","v":14708.658008648168},{"$f":"G12/'Charges Summary'!G$4","v":13663.290555392605},{"$f":"H12/'Charges Summary'!H$4","v":12670.145765124989}]
[{"$f":"'DNSP Inputs General'!A$47","v":"Mercury vapour 125 watt"},null,{"$f":"IF('PL Tariffs'!C12=0,\"\",'DNSP Inputs General'!J47*'PL Tariffs'!C12)","v":105126.81680878416},{"$f":"IF('PL Tariffs'!D12=0,\"\",'DNSP Inputs General'!K47*'PL Tariffs'!D12)","v":101495.71640326244},{"$f":"IF('PL Tariffs'!E12=0,\"\",'DNSP Inputs General'!L47*'PL Tariffs'!E12)","v":98824.089379708777},{"$f":"IF('PL Tariffs'!F12=0,\"\",'DNSP Inputs General'!M47*'PL Tariffs'!F12)","v":93931.296934418395},{"$f":"IF('PL Tariffs'!G12=0,\"\",'DNSP Inputs General'!N47*'PL Tariffs'!G12)","v":90449.047975617039},{"$f":"IF('PL Tariffs'!H12=0,\"\",'DNSP Inputs General'!O47*'PL Tariffs'!H12)","v":86944.424091298177},null,105126.81680878416,{"$f":"D13/'Charges Summary'!D$4","v":98923.700198111546},{"$f":"E13/'Charges Summary'!E$4","v":93878.923220163459},{"$f":"F13/'Charges Summary'!F$4","v":86969.752963849358},{"$f":"G13/'Charges Summary'!G$4","v":81623.376639647802},{"$f":"H13/'Charges Summary'!H$4","v":76472.437151909253}]
[{"$f":"'DNSP Inputs General'!A$48","v":"Mercury vapour 250 watt"},null,{"$f":"IF('PL Tariffs'!C13=0,\"\",'DNSP Inputs General'!J48*'PL Tariffs'!C13)","v":50210.498503535789},{"$f":"IF('PL Tariffs'!D13=0,\"\",'DNSP Inputs General'!K48*'PL Tariffs'!D13)","v":44083.239635839906},{"$f":"IF('PL Tariffs'!E13=0,\"\",'DNSP Inputs General'!L48*'PL Tariffs'!E13)","v":41457.774624525366},{"$f":"IF('PL Tariffs'!F13=0,\"\",'DNSP Inputs General'!M48*'PL Tariffs'!F13)","v":38374.882321191828},{"$f":"IF('PL Tariffs'!G13=0,\"\",'DNSP Inputs General'!N48*'PL Tariffs'!G13)","v":35808.390196494795},{"$f":"IF('PL Tariffs'!H13=0,\"\",'DNSP Inputs General'!O48*'PL Tariffs'!H13)","v":33395.456932025125},null,50210.498503535789,{"$f":"D14/'Charges Summary'!D$4","v":42966.120502767939},{"$f":"E14/'Charges Summary'!E$4","v":39383.223921249621},{"$f":"F14/'Charges Summary'!F$4","v":35530.799045828251},{"$f":"G14/'Charges Summary'!G$4","v":32314.34476409178},{"$f":"H14/'Charges Summary'!H$4","v":29373.154265900572}]
[{"$f":"'DNSP Inputs General'!A$49","v":"Mercury vapour 400 watt"},null,{"$f":"IF('PL Tariffs'!C14=0,\"\",'DNSP Inputs General'!J49*'PL Tariffs'!C14)","v":25102.839250781071},{"$f":"IF('PL Tariffs'!D14=0,\"\",'DNSP Inputs General'!K49*'PL Tariffs'!D14)","v":22346.956438511301},{"$f":"IF('PL Tariffs'!E14=0,\"\",'DNSP Inputs General'!L49*'PL Tariffs'!E14)","v":21309.214126216924},{"$f":"IF('PL Tariffs'!F14=0,\"\",'DNSP Inputs General'!M49*'PL Tariffs'!F14)","v":19999.773236006997},{"$f":"IF('PL Tariffs'!G14=0,\"\",'DNSP Inputs General'!N49*'PL Tariffs'!G14)","v":18922.537726103594},{"$f":"IF('PL Tariffs'!H14=0,\"\",'DNSP Inputs General'!O49*'PL Tariffs'!H14)","v":17893.633598065517},null,25102.839250781071,{"$f":"D15/'Charges Summary'!D$4","v":21780.659296794638},{"$f":"E15/'Charges Summary'!E$4","v":20242.899169561122},{"$f":"F15/'Charges Summary'!F$4","v":18517.527112214193},{"$f":"G15/'Charges Summary'!G$4","v":17076.14904041959},{"$f":"H15/'Charges Summary'!H$4","v":15738.441942067106}]
[{"$f":"'DNSP Inputs General'!A$50","v":"Mercury vapour 700 watt"},null,{"$f":"IF('PL Tariffs'!C15=0,\"\",'DNSP Inputs General'!J50*'PL Tariffs'!C15)","v":0},{"$f":"IF('PL Tariffs'!D15=0,\"\",'DNSP Inputs General'!K50*'PL Tariffs'!D15)","v":0},{"$f":"IF('PL Tariffs'!E15=0,\"\",'DNSP Inputs General'!L50*'PL Tariffs'!E15)","v":0},{"$f":"IF('PL Tariffs'!F15=0,\"\",'DNSP Inputs General'!M50*'PL Tariffs'!F15)","v":0},{"$f":"IF('PL Tariffs'!G15=0,\"\",'DNSP Inputs General'!N50*'PL Tariffs'!G15)","v":0},{"$f":"IF('PL Tariffs'!H15=0,\"\",'DNSP Inputs General'!O50*'PL Tariffs'!H15)","v":0},null,0,{"$f":"D16/'Charges Summary'!D$4","v":0},{"$f":"E16/'Charges Summary'!E$4","v":0},{"$f":"F16/'Charges Summary'!F$4","v":0},{"$f":"G16/'Charges Summary'!G$4","v":0},{"$f":"H16/'Charges Summary'!H$4","v":0}]
[{"$f":"'DNSP Inputs General'!A$51","v":"Sodium high pressure 70 watt"},null,{"$f":"IF('PL Tariffs'!C16=0,\"\",'DNSP Inputs General'!J51*'PL Tariffs'!C16)","v":25988.839606518337},{"$f":"IF('PL Tariffs'!D16=0,\"\",'DNSP Inputs General'!K51*'PL Tariffs'!D16)","v":26196.505062864384},{"$f":"IF('PL Tariffs'!E16=0,\"\",'DNSP Inputs General'!L51*'PL Tariffs'!E16)","v":26630.586417550083},{"$f":"IF('PL Tariffs'!F16=0,\"\",'DNSP Inputs General'!M51*'PL Tariffs'!F16)","v":26427.160032454671},{"$f":"IF('PL Tariffs'!G16=0,\"\",'DNSP Inputs General'!N51*'PL Tariffs'!G16)","v":26568.463736271311},{"$f":"IF('PL Tariffs'!H16=0,\"\",'DNSP Inputs General'!O51*'PL Tariffs'!H16)","v":26664.070271143108},null,25988.839606518337,{"$f":"D17/'Charges Summary'!D$4","v":25532.656006690431},{"$f":"E17/'Charges Summary'!E$4","v":25297.989521514774},{"$f":"F17/'Charges Summary'!F$4","v":24468.560049409127},{"$f":"G17/'Charges Summary'!G$4","v":23976.014903629541},{"$f":"H17/'Charges Summary'!H$4","v":23452.526821995049}]
[{"$f":"'DNSP Inputs General'!A$52","v":"Sodium high pressure 100 watt"},null,{"$f":"IF('PL Tariffs'!C17=0,\"\",'DNSP Inputs General'!J52*'PL Tariffs'!C17)","v":30755.472005681229},{"$f":"IF('PL Tariffs'!D17=0,\"\",'DNSP Inputs General'!K52*'PL Tariffs'!D17)","v":28834.889537171024},{"$f":"IF('PL Tariffs'!E17=0,\"\",'DNSP Inputs General'!L52*'PL Tariffs'!E17)","v":28724.20267789123},{"$f":"IF('PL Tariffs'!F17=0,\"\",'DNSP Inputs General'!M52*'PL Tariffs'!F17)","v":28173.306455549118},{"$f":"IF('PL Tariffs'!G17=0,\"\",'DNSP Inputs General'!N52*'PL Tariffs'!G17)","v":27852.903108145241},{"$f":"IF('PL Tariffs'!H17=0,\"\",'DNSP Inputs General'!O52*'PL Tariffs'!H17)","v":27520.351411201042},null,30755.472005681229,{"$f":"D18/'Charges Summary'!D$4","v":28104.180835449341},{"$f":"E18/'Charges Summary'!E$4","v":27286.841039304811},{"$f":"F18/'Charges Summary'!F$4","v":26085.29406683956},{"$f":"G18/'Charges Summary'!G$4","v":25135.123605907105},{"$f":"H18/'Charges Summary'!H$4","v":24205.673517160743}]
[{"$f":"'DNSP Inputs General'!A$53","v":"Sodium high pressure 220 watt"},null,{"$f":"IF('PL Tariffs'!C18=0,\"\",'DNSP Inputs General'!J53*'PL Tariffs'!C18)","v":204399.60954338452},{"$f":"IF('PL Tariffs'!D18=0,\"\",'DNSP Inputs General'!K53*'PL Tariffs'!D18)","v":190733.99924467513},{"$f":"IF('PL Tariffs'!E18=0,\"\",'DNSP Inputs General'!L53*'PL Tariffs'!E18)","v":190646.87100876868},{"$f":"IF('PL Tariffs'!F18=0,\"\",'DNSP Inputs General'!M53*'PL Tariffs'!F18)","v":187559.83226586413},{"$f":"IF('PL Tariffs'!G18=0,\"\",'DNSP Inputs General'!N53*'PL Tariffs'!G18)","v":186014.44026002576},{"$f":"IF('PL Tariffs'!H18=0,\"\",'DNSP Inputs General'!O53*'PL Tariffs'!H18)","v":184381.92122117151},null,204399.60954338452,{"$f":"D19/'Charges Summary'!D$4","v":185900.58405913756},{"$f":"E19/'Charges Summary'!E$4","v":181106.8847477939},{"$f":"F19/'Charges Summary'!F$4","v":173659.18293976152},{"$f":"G19/'Charges Summary'!G$4","v":167863.86432558545},{"$f":"H19/'Charges Summary'!H$4","v":162174.11329021075}]
[{"$f":"'DNSP Inputs General'!A$54","v":"Sodium high pressure 360 watt"},null,{"$f":"IF('PL Tariffs'!C19=0,\"\",'DNSP Inputs General'!J54*'PL Tariffs'!C19)","v":26123.973741021993},{"$f":"IF('PL Tariffs'!D19=0,\"\",'DNSP Inputs General'!K54*'PL Tariffs'!D19)","v":25023.667817411977},{"$f":"IF('PL Tariffs'!E19=0,\"\",'DNSP Inputs General'!L54*'PL Tariffs'!E19)","v":25675.340253189293},{"$f":"IF('PL Tariffs'!F19=0,\"\",'DNSP Inputs General'!M54*'PL Tariffs'!F19)","v":25929.254837591103},{"$f":"IF('PL Tariffs'!G19=0,\"\",'DNSP Inputs General'!N54*'PL Tariffs'!G19)","v":26397.362395643933},{"$f":"IF('PL Tariffs'!H19=0,\"\",'DNSP Inputs General'!O54*'PL Tariffs'!H19)","v":26859.373932094171},null,26123.973741021993,{"$f":"D20/'Charges Summary'!D$4","v":24389.539783052609},{"$f":"E20/'Charges Summary'!E$4","v":24390.543959574738},{"$f":"F20/'Charges Summary'!F$4","v":24007.556175195241},{"$f":"G20/'Charges Summary'!G$4","v":23821.608975848612},{"$f":"H20/'Charges Summary'!H$4","v":23624.307210372051}]
[{"$f":"'DNSP Inputs General'!A$55","v":"Sodium high pressure 400 watt"},null,{"$f":"IF('PL Tariffs'!C20=0,\"\",'DNSP Inputs General'!J55*'PL Tariffs'!C20)","v":27409.42432723576},{"$f":"IF('PL Tariffs'!D20=0,\"\",'DNSP Inputs General'!K55*'PL Tariffs'!D20)","v":26914.089631724139},{"$f":"IF('PL Tariffs'!E20=0,\"\",'DNSP Inputs General'!L55*'PL Tariffs'!E20)","v":28308.247772437928},{"$f":"IF('PL Tariffs'!F20=0,\"\",'DNSP Inputs General'!M55*'PL Tariffs'!F20)","v":29305.886887756758},{"$f":"IF('PL Tariffs'!G20=0,\"\",'DNSP Inputs General'!N55*'PL Tariffs'!G20)","v":30583.939086445251},{"$f":"IF('PL Tariffs'!H20=0,\"\",'DNSP Inputs General'!O55*'PL Tariffs'!H20)","v":31900.451013320409},null,27409.42432723576,{"$f":"D21/'Charges Summary'!D$4","v":26232.056171271091},{"$f":"E21/'Charges Summary'!E$4","v":26891.700554052652},{"$f":"F21/'Charges Summary'!F$4","v":27133.935399552767},{"$f":"G21/'Charges Summary'!G$4","v":27599.675563748649},{"$f":"H21/'Charges Summary'!H$4","v":28058.213746657762}]
[{"$f":"'DNSP Inputs General'!A$56","v":"Sodium high pressure 1000 watt"},null,{"$f":"IF('PL Tariffs'!C21=0,\"\",'DNSP Inputs General'!J56*'PL Tariffs'!C21)","v":0},{"$f":"IF('PL Tariffs'!D21=0,\"\",'DNSP Inputs General'!K56*'PL Tariffs'!D21)","v":0},{"$f":"IF('PL Tariffs'!E21=0,\"\",'DNSP Inputs General'!L56*'PL Tariffs'!E21)","v":0},{"$f":"IF('PL Tariffs'!F21=0,\"\",'DNSP Inputs General'!M56*'PL Tariffs'!F21)","v":0},{"$f":"IF('PL Tariffs'!G21=0,\"\",'DNSP Inputs General'!N56*'PL Tariffs'!G21)","v":0},{"$f":"IF('PL Tariffs'!H21=0,\"\",'DNSP Inputs General'!O56*'PL Tariffs'!H21)","v":0},null,0,{"$f":"D22/'Charges Summary'!D$4","v":0},{"$f":"E22/'Charges Summary'!E$4","v":0},{"$f":"F22/'Charges Summary'!F$4","v":0},{"$f":"G22/'Charges Summary'!G$4","v":0},{"$f":"H22/'Charges Summary'!H$4","v":0}]
[{"$f":"'DNSP Inputs General'!A57","v":"Metal halide 70 watt"},null,{"$f":"IF('PL Tariffs'!C22=0,\"\",'DNSP Inputs General'!J57*'PL Tariffs'!C22)","v":50618.001009590269},{"$f":"IF('PL Tariffs'!D22=0,\"\",'DNSP Inputs General'!K57*'PL Tariffs'!D22)","v":34933.337057375109},{"$f":"IF('PL Tariffs'!E22=0,\"\",'DNSP Inputs General'!L57*'PL Tariffs'!E22)","v":37503.168303729486},{"$f":"IF('PL Tariffs'!F22=0,\"\",'DNSP Inputs General'!M57*'PL Tariffs'!F22)","v":39303.229139205374},{"$f":"IF('PL Tariffs'!G22=0,\"\",'DNSP Inputs General'!N57*'PL Tariffs'!G22)","v":41728.684272546001},{"$f":"IF('PL Tariffs'!H22=0,\"\",'DNSP Inputs General'!O57*'PL Tariffs'!H22)","v":44226.768010683249},null,50618.001009590269,{"$f":"D23/'Charges Summary'!D$4","v":34048.086800560537},{"$f":"E23/'Charges Summary'!E$4","v":35626.506449970824},{"$f":"F23/'Charges Summary'!F$4","v":36390.343160116208},{"$f":"G23/'Charges Summary'!G$4","v":37656.959241551755},{"$f":"H23/'Charges Summary'!H$4","v":38899.892344764463}]
[{"$f":"'DNSP Inputs General'!A58","v":"Metal halide 100 watt"},null,{"$f":"IF('PL Tariffs'!C23=0,\"\",'DNSP Inputs General'!J58*'PL Tariffs'!C23)","v":10079.66421856779},{"$f":"IF('PL Tariffs'!D23=0,\"\",'DNSP Inputs General'!K58*'PL Tariffs'!D23)","v":9065.9489754763417},{"$f":"IF('PL Tariffs'!E23=0,\"\",'DNSP Inputs General'!L58*'PL Tariffs'!E23)","v":8663.9167595062463},{"$f":"IF('PL Tariffs'!F23=0,\"\",'DNSP Inputs General'!M58*'PL Tariffs'!F23)","v":8152.2111188940871},{"$f":"IF('PL Tariffs'!G23=0,\"\",'DNSP Inputs General'!N58*'PL Tariffs'!G23)","v":7731.778027952867},{"$f":"IF('PL Tariffs'!H23=0,\"\",'DNSP Inputs General'!O58*'PL Tariffs'!H23)","v":7328.8223457822114},null,{"$f":"C24","v":10079.66421856779},{"$f":"D24/'Charges Summary'!D$4","v":8836.2075784369808},{"$f":"E24/'Charges Summary'!E$4","v":8230.3735997650238},{"$f":"F24/'Charges Summary'!F$4","v":7548.025101946334},{"$f":"G24/'Charges Summary'!G$4","v":6977.3407702409258},{"$f":"H24/'Charges Summary'!H$4","v":6446.1052228814651}]
[{"$f":"'DNSP Inputs General'!A59","v":"Metal halide 150 watt"},null,{"$f":"IF('PL Tariffs'!C24=0,\"\",'DNSP Inputs General'!J59*'PL Tariffs'!C24)","v":12946.399439505432},{"$f":"IF('PL Tariffs'!D24=0,\"\",'DNSP Inputs General'!K59*'PL Tariffs'!D24)","v":12057.203227749787},{"$f":"IF('PL Tariffs'!E24=0,\"\",'DNSP Inputs General'!L59*'PL Tariffs'!E24)","v":11931.030472088647},{"$f":"IF('PL Tariffs'!F24=0,\"\",'DNSP Inputs General'!M59*'PL Tariffs'!F24)","v":11624.371342927414},{"$f":"IF('PL Tariffs'!G24=0,\"\",'DNSP Inputs General'!N59*'PL Tariffs'!G24)","v":11415.733129285803},{"$f":"IF('PL Tariffs'!H24=0,\"\",'DNSP Inputs General'!O59*'PL Tariffs'!H24)","v":11204.410133872903},null,12946.399439505432,{"$f":"D25/'Charges Summary'!D$4","v":11751.660066032931},{"$f":"E25/'Charges Summary'!E$4","v":11334.000653656631},{"$f":"F25/'Charges Summary'!F$4","v":10762.852606626864},{"$f":"G25/'Charges Summary'!G$4","v":10301.829656411524},{"$f":"H25/'Charges Summary'!H$4","v":9854.8993652206645}]
[{"$f":"'DNSP Inputs General'!A60","v":"Metal halide 250 watt"},null,{"$f":"IF('PL Tariffs'!C25=0,\"\",'DNSP Inputs General'!J60*'PL Tariffs'!C25)","v":48339.964554304352},{"$f":"IF('PL Tariffs'!D25=0,\"\",'DNSP Inputs General'!K60*'PL Tariffs'!D25)","v":53145.452631485176},{"$f":"IF('PL Tariffs'!E25=0,\"\",'DNSP Inputs General'!L60*'PL Tariffs'!E25)","v":62586.318580846506},{"$f":"IF('PL Tariffs'!F25=0,\"\",'DNSP Inputs General'!M60*'PL Tariffs'!F25)","v":72543.96514351439},{"$f":"IF('PL Tariffs'!G25=0,\"\",'DNSP Inputs General'!N60*'PL Tariffs'!G25)","v":84765.63958180233},{"$f":"IF('PL Tariffs'!H25=0,\"\",'DNSP Inputs General'!O60*'PL Tariffs'!H25)","v":98992.71805597005},null,48339.964554304352,{"$f":"D26/'Charges Summary'!D$4","v":51798.686775326678},{"$f":"E26/'Charges Summary'!E$4","v":59454.493672171215},{"$f":"F26/'Charges Summary'!F$4","v":67167.503627193582},{"$f":"G26/'Charges Summary'!G$4","v":76494.533447729074},{"$f":"H26/'Charges Summary'!H$4","v":87069.579092070897}]
[{"$f":"'DNSP Inputs General'!A61","v":"Metal halide 400 watt"},null,{"$f":"IF('PL Tariffs'!C26=0,\"\",'DNSP Inputs General'!J61*'PL Tariffs'!C26)","v":137067.67824947229},{"$f":"IF('PL Tariffs'!D26=0,\"\",'DNSP Inputs General'!K61*'PL Tariffs'!D26)","v":133941.95887100542},{"$f":"IF('PL Tariffs'!E26=0,\"\",'DNSP Inputs General'!L61*'PL Tariffs'!E26)","v":140201.20599745741},{"$f":"IF('PL Tariffs'!F26=0,\"\",'DNSP Inputs General'!M61*'PL Tariffs'!F26)","v":144442.64740983839},{"$f":"IF('PL Tariffs'!G26=0,\"\",'DNSP Inputs General'!N61*'PL Tariffs'!G26)","v":150015.38479084207},{"$f":"IF('PL Tariffs'!H26=0,\"\",'DNSP Inputs General'!O61*'PL Tariffs'!H26)","v":155718.78734727961},null,137067.67824947229,{"$f":"D27/'Charges Summary'!D$4","v":130547.71819786103},{"$f":"E27/'Charges Summary'!E$4","v":133185.52526841822},{"$f":"F27/'Charges Summary'!F$4","v":133737.54832160749},{"$f":"G27/'Charges Summary'!G$4","v":135377.45867513717},{"$f":"H27/'Charges Summary'!H$4","v":136963.29929429243}]
[{"$f":"'DNSP Inputs General'!A62","v":"Metal halide 1000 watt"},null,{"$f":"IF('PL Tariffs'!C27=0,\"\",'DNSP Inputs General'!J62*'PL Tariffs'!C27)","v":0},{"$f":"IF('PL Tariffs'!D27=0,\"\",'DNSP Inputs General'!K62*'PL Tariffs'!D27)","v":0},{"$f":"IF('PL Tariffs'!E27=0,\"\",'DNSP Inputs General'!L62*'PL Tariffs'!E27)","v":0},{"$f":"IF('PL Tariffs'!F27=0,\"\",'DNSP Inputs General'!M62*'PL Tariffs'!F27)","v":0},{"$f":"IF('PL Tariffs'!G27=0,\"\",'DNSP Inputs General'!N62*'PL Tariffs'!G27)","v":0},{"$f":"IF('PL Tariffs'!H27=0,\"\",'DNSP Inputs General'!O62*'PL Tariffs'!H27)","v":0},null,0,{"$f":"D28/'Charges Summary'!D$4","v":0},{"$f":"E28/'Charges Summary'!E$4","v":0},{"$f":"F28/'Charges Summary'!F$4","v":0},{"$f":"G28/'Charges Summary'!G$4","v":0},{"$f":"H28/'Charges Summary'!H$4","v":0}]
[]
[]
[{"$f":"'DNSP Inputs General'!A$67","v":"Energy Efficient Lights"}]
[{"$f":"'DNSP Inputs General'!A68","v":"T5 2X14W"},null,{"$f":"IF('PL Tariffs'!C31=0,\"\",'DNSP Inputs General'!J68*'PL Tariffs'!C31)","v":534534.70449094521},{"$f":"IF('PL Tariffs'!D31=0,\"\",'DNSP Inputs General'!K68*'PL Tariffs'!D31)","v":679591.50333455368},{"$f":"IF('PL Tariffs'!E31=0,\"\",'DNSP Inputs General'!L68*'PL Tariffs'!E31)","v":685755.21994535718},{"$f":"IF('PL Tariffs'!F31=0,\"\",'DNSP Inputs General'!M68*'PL Tariffs'!F31)","v":655777.01504154585},{"$f":"IF('PL Tariffs'!G31=0,\"\",'DNSP Inputs General'!N68*'PL Tariffs'!G31)","v":635180.28003816924},{"$f":"IF('PL Tariffs'!H31=0,\"\",'DNSP Inputs General'!O68*'PL Tariffs'!H31)","v":612358.69163817423},null,{"$f":"C32","v":534534.70449094521},{"$f":"D32/'Charges Summary'!D$4","v":662369.88629098795},{"$f":"E32/'Charges Summary'!E$4","v":651439.96818143211},{"$f":"F32/'Charges Summary'!F$4","v":607175.31705490348},{"$f":"G32/'Charges Summary'!G$4","v":573201.82347976521},{"$f":"H32/'Charges Summary'!H$4","v":538603.39004088577}]
[{"$f":"'DNSP Inputs General'!A69","v":"T5 2X24W"},null,{"$f":"IF('PL Tariffs'!C32=0,\"\",'DNSP Inputs General'!J69*'PL Tariffs'!C32)","v":93388.081962301963},{"$f":"IF('PL Tariffs'!D32=0,\"\",'DNSP Inputs General'!K69*'PL Tariffs'!D32)","v":118730.82604567612},{"$f":"IF('PL Tariffs'!E32=0,\"\",'DNSP Inputs General'!L69*'PL Tariffs'!E32)","v":119807.6834830062},{"$f":"IF('PL Tariffs'!F32=0,\"\",'DNSP Inputs General'!M69*'PL Tariffs'!F32)","v":114570.21801421879},{"$f":"IF('PL Tariffs'!G32=0,\"\",'DNSP Inputs General'!N69*'PL Tariffs'!G32)","v":110971.78079304163},{"$f":"IF('PL Tariffs'!H32=0,\"\",'DNSP Inputs General'!O69*'PL Tariffs'!H32)","v":106984.6414172394},null,{"$f":"C33","v":93388.081962301963},{"$f":"D33/'Charges Summary'!D$4","v":115722.05267609758},{"$f":"E33/'Charges Summary'!E$4","v":113812.4964215069},{"$f":"F33/'Charges Summary'!F$4","v":106079.05866207519},{"$f":"G33/'Charges Summary'!G$4","v":100143.5798692394},{"$f":"H33/'Charges Summary'!H$4","v":94098.9183896178}]
[{"$f":"'DNSP Inputs General'!A70","v":"CF32"},null,{"$f":"IF('PL Tariffs'!C33=0,\"\",'DNSP Inputs General'!J70*'PL Tariffs'!C33)","v":13761.484512439065},{"$f":"IF('PL Tariffs'!D33=0,\"\",'DNSP Inputs General'!K70*'PL Tariffs'!D33)","v":17495.94155318696},{"$f":"IF('PL Tariffs'!E33=0,\"\",'DNSP Inputs General'!L70*'PL Tariffs'!E33)","v":17654.625152148812},{"$f":"IF('PL Tariffs'!F33=0,\"\",'DNSP Inputs General'!M70*'PL Tariffs'!F33)","v":16882.842517591151},{"$f":"IF('PL Tariffs'!G33=0,\"\",'DNSP Inputs General'!N70*'PL Tariffs'!G33)","v":16352.583869510092},{"$f":"IF('PL Tariffs'!H33=0,\"\",'DNSP Inputs General'!O70*'PL Tariffs'!H33)","v":15765.046834632474},null,13761.484512439065,{"$f":"D34/'Charges Summary'!D$4","v":17052.57461324265},{"$f":"E34/'Charges Summary'!E$4","v":16771.186150485821},{"$f":"F34/'Charges Summary'!F$4","v":15631.601936760444},{"$f":"G34/'Charges Summary'!G$4","v":14756.961428408511},{"$f":"H34/'Charges Summary'!H$4","v":13866.231973569415}]
[{"$f":"'DNSP Inputs General'!A71","v":"CF42"},null,{"$f":"IF('PL Tariffs'!C34=0,\"\",'DNSP Inputs General'!J71*'PL Tariffs'!C34)","v":4301.3877477118876},{"$f":"IF('PL Tariffs'!D34=0,\"\",'DNSP Inputs General'!K71*'PL Tariffs'!D34)","v":5468.6562749488776},{"$f":"IF('PL Tariffs'!E34=0,\"\",'DNSP Inputs General'!L71*'PL Tariffs'!E34)","v":5518.2555523902311},{"$f":"IF('PL Tariffs'!F34=0,\"\",'DNSP Inputs General'!M71*'PL Tariffs'!F34)","v":5277.0216676896089},{"$f":"IF('PL Tariffs'!G34=0,\"\",'DNSP Inputs General'!N71*'PL Tariffs'!G34)","v":5111.2802427792021},{"$f":"IF('PL Tariffs'!H34=0,\"\",'DNSP Inputs General'!O71*'PL Tariffs'!H34)","v":4927.6354767755656},null,4301.3877477118876,{"$f":"D35/'Charges Summary'!D$4","v":5330.0743420554363},{"$f":"E35/'Charges Summary'!E$4","v":5242.1215572410038},{"$f":"F35/'Charges Summary'!F$4","v":4885.9249877521916},{"$f":"G35/'Charges Summary'!G$4","v":4612.5411124241427},{"$f":"H35/'Charges Summary'!H$4","v":4334.1283612338357}]
[{"$f":"'DNSP Inputs General'!A72","v":"Category P LED 18 Watt"},null,{"$f":"IF('PL Tariffs'!C35=0,\"\",'DNSP Inputs General'!J72*'PL Tariffs'!C35)","v":5646.607000359234},{"$f":"IF('PL Tariffs'!D35=0,\"\",'DNSP Inputs General'!K72*'PL Tariffs'!D35)","v":37144.783933891915},{"$f":"IF('PL Tariffs'!E35=0,\"\",'DNSP Inputs General'!L72*'PL Tariffs'!E35)","v":100572.66871634152},{"$f":"IF('PL Tariffs'!F35=0,\"\",'DNSP Inputs General'!M72*'PL Tariffs'!F35)","v":166834.52595368476},{"$f":"IF('PL Tariffs'!G35=0,\"\",'DNSP Inputs General'!N72*'PL Tariffs'!G35)","v":208813.40319406669},{"$f":"IF('PL Tariffs'!H35=0,\"\",'DNSP Inputs General'!O72*'PL Tariffs'!H35)","v":259470.10675285317},null,5646.607000359234,{"$f":"D36/'Charges Summary'!D$4","v":36203.493112955082},{"$f":"E36/'Charges Summary'!E$4","v":95540.003492377073},{"$f":"F36/'Charges Summary'!F$4","v":154469.89429053941},{"$f":"G36/'Charges Summary'!G$4","v":188438.19186367359},{"$f":"H36/'Charges Summary'!H$4","v":228218.33186934254}]
[{"$f":"'DNSP Inputs General'!A73","v":"Category P LED 47 Watt"},null,{"$f":"IF('PL Tariffs'!C36=0,\"\",'DNSP Inputs General'!J73*'PL Tariffs'!C36)","v":347.17585649389048},{"$f":"IF('PL Tariffs'!D36=0,\"\",'DNSP Inputs General'!K73*'PL Tariffs'!D36)","v":537.84614041408997},{"$f":"IF('PL Tariffs'!E36=0,\"\",'DNSP Inputs General'!L73*'PL Tariffs'!E36)","v":550.33246277470141},{"$f":"IF('PL Tariffs'!F36=0,\"\",'DNSP Inputs General'!M73*'PL Tariffs'!F36)","v":562.80161999916879},{"$f":"IF('PL Tariffs'!G36=0,\"\",'DNSP Inputs General'!N73*'PL Tariffs'!G36)","v":587.01139608928747},{"$f":"IF('PL Tariffs'!H36=0,\"\",'DNSP Inputs General'!O73*'PL Tariffs'!H36)","v":607.84695521864796},null,347.17585649389048,{"$f":"D37/'Charges Summary'!D$4","v":524.21651112484403},{"$f":"E37/'Charges Summary'!E$4","v":522.79377773854583},{"$f":"F37/'Charges Summary'!F$4","v":521.09062108613159},{"$f":"G37/'Charges Summary'!G$4","v":529.73307455571955},{"$f":"H37/'Charges Summary'!H$4","v":534.63506793864372}]
[]
["Total Revenue",null,{"$f":"IF(SUM(C7:C38)=0,\"\",SUM(C7:C38))","v":3478487.0447838637},{"$f":"IF(SUM(D7:D38)=0,\"\",SUM(D7:D38))","v":3548649.9076545094},3573667.4433658137,3633721.3208872941,3709552.755205668,3795649.1231240388,null,{"$f":"IF(SUM(J7:J38)=0,\"\",SUM(J7:J38))","v":3478487.0447838637},{"$f":"SUM(K7:K38)","v":3458723.10687574},{"$f":"SUM(L7:L38)","v":3394840.8089153878},{"$f":"SUM(M7:M38)","v":3364414.8002947727},{"$f":"SUM(N7:N38)","v":3347588.8191152629},{"$f":"SUM(O7:O38)","v":3338483.6584115508}]
[]
[]
["Public Lighting - O & M",null,null,"Forecast O & M - Nominal ",null,null,null,null,null,null,"Forecast O & M - Real 2015 $ "]
[null,null,null,{"$f":"D$2","v":2016},2017,2018,2019,2020,null,null,{"$f":"K$2","v":2016},2017,2018,2019,2020]
[]
["Unit cost"]
[{"$f":"'DNSP Inputs General'!A$41","v":"Mercury vapour 80 watt"},null,null,{"$f":"SUM('Charges Summary'!D25,'Charges Summary'!D8)","v":44.325605990932672},{"$f":"SUM('Charges Summary'!E25,'Charges Summary'!E8)","v":46.2837045174536},{"$f":"SUM('Charges Summary'!F25,'Charges Summary'!F8)","v":47.835064643409503},{"$f":"SUM('Charges Summary'!G25,'Charges Summary'!G8)","v":49.826923303382458},{"$f":"SUM('Charges Summary'!H25,'Charges Summary'!H8)","v":51.745037838559362}]
[{"$f":"'DNSP Inputs General'!A$42","v":"Sodium high pressure 150 watt"},null,null,{"$f":"SUM('Charges Summary'!D49,'Charges Summary'!D8)","v":83.641873760218303},{"$f":"SUM('Charges Summary'!E49,'Charges Summary'!E8)","v":87.185650330314246},{"$f":"SUM('Charges Summary'!F49,'Charges Summary'!F8)","v":90.516332493924139},{"$f":"SUM('Charges Summary'!G49,'Charges Summary'!G8)","v":94.23873640399944},{"$f":"SUM('Charges Summary'!H49,'Charges Summary'!H8)","v":98.001896689584413}]
[{"$f":"'DNSP Inputs General'!A$43","v":"Sodium high pressure 250 watt"},null,null,{"$f":"SUM('Charges Summary'!D65,'Charges Summary'!D8)","v":83.12713802671108},{"$f":"SUM('Charges Summary'!E65,'Charges Summary'!E8)","v":86.647070391066435},{"$f":"SUM('Charges Summary'!F65,'Charges Summary'!F8)","v":89.961369405653087},{"$f":"SUM('Charges Summary'!G65,'Charges Summary'!G8)","v":93.660153335211689},{"$f":"SUM('Charges Summary'!H65,'Charges Summary'!H8)","v":97.401808349138108}]
[]
[{"$f":"'DNSP Inputs General'!A$40","v":"Existing Lights"}]
[{"$f":"'DNSP Inputs General'!A$41","v":"Mercury vapour 80 watt"},null,null,{"$f":"D46*'DNSP Inputs General'!K41","v":188863.40853758555},{"$f":"E46*'DNSP Inputs General'!L41","v":109543.72896546757},{"$f":"F46*'DNSP Inputs General'!M41","v":101436.16503035092},{"$f":"G46*'DNSP Inputs General'!N41","v":94666.773584335708},{"$f":"H46*'DNSP Inputs General'!O41","v":88082.424748224264},null,null,{"$f":"D51/'Charges Summary'!D$4","v":184077.3962354635},{"$f":"E51/'Charges Summary'!E$4","v":104062.15109441802},{"$f":"F51/'Charges Summary'!F$4","v":93918.411671130176},{"$f":"G51/'Charges Summary'!G$4","v":85429.5527534742},{"$f":"H51/'Charges Summary'!H$4","v":77473.371767615346}]
[{"$f":"'DNSP Inputs General'!A$42","v":"Sodium high pressure 150 watt"},null,null,{"$f":"D47*'DNSP Inputs General'!K42","v":907193.02744093107},{"$f":"E47*'DNSP Inputs General'!L42","v":950336.58420435246},{"$f":"F47*'DNSP Inputs General'!M42","v":991552.86223090242},{"$f":"G47*'DNSP Inputs General'!N42","v":1037468.3684844463},{"$f":"H47*'DNSP Inputs General'!O42","v":1084267.3433173862},null,null,{"$f":"D52/'Charges Summary'!D$4","v":884203.73044925055},{"$f":"E52/'Charges Summary'!E$4","v":902781.6576081838},{"$f":"F52/'Charges Summary'!F$4","v":918065.75969059137},{"$f":"G52/'Charges Summary'!G$4","v":936236.18255611812},{"$f":"H52/'Charges Summary'!H$4","v":953673.18990620726}]
[{"$f":"'DNSP Inputs General'!A$43","v":"Sodium high pressure 250 watt"},null,null,{"$f":"D48*'DNSP Inputs General'!K43","v":303926.32178729418},{"$f":"E48*'DNSP Inputs General'!L43","v":322665.20997364918},{"$f":"F48*'DNSP Inputs General'!M43","v":341214.1941505032},{"$f":"G48*'DNSP Inputs General'!N43","v":361825.08154428779},{"$f":"H48*'DNSP Inputs General'!O43","v":383251.26505359722},null,null,{"$f":"D53/'Charges Summary'!D$4","v":296224.48517280136},{"$f":"E53/'Charges Summary'!E$4","v":306519.0143725602},{"$f":"F53/'Charges Summary'!F$4","v":315925.73659178911},{"$f":"G53/'Charges Summary'!G$4","v":326519.57725991984},{"$f":"H53/'Charges Summary'!H$4","v":337090.71727733983}]
[{"$f":"'DNSP Inputs General'!A$44","v":"Fluorescent 20 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,D$46,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,D$47,D$48))*'DNSP Inputs General'!$D44*'DNSP Inputs General'!K44","v":441.03977960978006},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,E$46,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,E$47,E$48))*'DNSP Inputs General'!$D44*'DNSP Inputs General'!L44","v":460.52285994866332},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,F$46,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,F$47,F$48))*'DNSP Inputs General'!$D44*'DNSP Inputs General'!M44","v":475.95889320192452},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,G$46,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,G$47,G$48))*'DNSP Inputs General'!$D44*'DNSP Inputs General'!N44","v":495.77788686865546},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,H$46,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,H$47,H$48))*'DNSP Inputs General'!$D44*'DNSP Inputs General'!O44","v":514.86312649366573},null,null,{"$f":"D54/'Charges Summary'!D$4","v":429.86333295300199},{"$f":"E54/'Charges Summary'!E$4","v":437.47825536885364},{"$f":"F54/'Charges Summary'!F$4","v":440.68408202240948},{"$f":"G54/'Charges Summary'!G$4","v":447.40178139186105},{"$f":"H54/'Charges Summary'!H$4","v":452.85063986711691}]
[{"$f":"'DNSP Inputs General'!A$45","v":"Fluorescent 40 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,D$46,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,D$47,D$48))*'DNSP Inputs General'!$D45*'DNSP Inputs General'!K45","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,E$46,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,E$47,E$48))*'DNSP Inputs General'!$D45*'DNSP Inputs General'!L45","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,F$46,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,F$47,F$48))*'DNSP Inputs General'!$D45*'DNSP Inputs General'!M45","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,G$46,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,G$47,G$48))*'DNSP Inputs General'!$D45*'DNSP Inputs General'!N45","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,H$46,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,H$47,H$48))*'DNSP Inputs General'!$D45*'DNSP Inputs General'!O45","v":0},null,null,{"$f":"D55/'Charges Summary'!D$4","v":0},{"$f":"E55/'Charges Summary'!E$4","v":0},{"$f":"F55/'Charges Summary'!F$4","v":0},{"$f":"G55/'Charges Summary'!G$4","v":0},{"$f":"H55/'Charges Summary'!H$4","v":0}]
[{"$f":"'DNSP Inputs General'!A$46","v":"Mercury vapour 50 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,D$46,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,D$47,D$48))*'DNSP Inputs General'!$D46*'DNSP Inputs General'!K46","v":11001.05910094488},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,E$46,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,E$47,E$48))*'DNSP Inputs General'!$D46*'DNSP Inputs General'!L46","v":10738.3774825453},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,F$46,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,F$47,F$48))*'DNSP Inputs General'!$D46*'DNSP Inputs General'!M46","v":10374.989298624954},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,G$46,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,G$47,G$48))*'DNSP Inputs General'!$D46*'DNSP Inputs General'!N46","v":10102.668475169861},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,H$46,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,H$47,H$48))*'DNSP Inputs General'!$D46*'DNSP Inputs General'!O46","v":9807.7972001796006},null,null,{"$f":"D56/'Charges Summary'!D$4","v":10722.279825482339},{"$f":"E56/'Charges Summary'!E$4","v":10201.02812503116},{"$f":"F56/'Charges Summary'!F$4","v":9606.0661968073782},{"$f":"G56/'Charges Summary'!G$4","v":9116.8888171889066},{"$f":"H56/'Charges Summary'!H$4","v":8626.500926635872}]
[{"$f":"'DNSP Inputs General'!A$47","v":"Mercury vapour 125 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,D$46,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,D$47,D$48))*'DNSP Inputs General'!$D47*'DNSP Inputs General'!K47","v":63723.783033151434},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,E$46,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,E$47,E$48))*'DNSP Inputs General'!$D47*'DNSP Inputs General'!L47","v":62844.863286833832},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,F$46,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,F$47,F$48))*'DNSP Inputs General'!$D47*'DNSP Inputs General'!M47","v":61345.518793996482},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,G$46,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,G$47,G$48))*'DNSP Inputs General'!$D47*'DNSP Inputs General'!N47","v":60352.51249845},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,H$46,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,H$47,H$48))*'DNSP Inputs General'!$D47*'DNSP Inputs General'!O47","v":59196.331983320888},null,null,{"$f":"D57/'Charges Summary'!D$4","v":62108.950324708996},{"$f":"E57/'Charges Summary'!E$4","v":59700.100778239299},{"$f":"F57/'Charges Summary'!F$4","v":56799.009372541957},{"$f":"G57/'Charges Summary'!G$4","v":54463.545709602367},{"$f":"H57/'Charges Summary'!H$4","v":52066.453076559454}]
[{"$f":"'DNSP Inputs General'!A$48","v":"Mercury vapour 250 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,D$46,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,D$47,D$48))*'DNSP Inputs General'!$D48*'DNSP Inputs General'!K48","v":31833.369171025068},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,E$46,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,E$47,E$48))*'DNSP Inputs General'!$D48*'DNSP Inputs General'!L48","v":30209.432132039372},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,F$46,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,F$47,F$48))*'DNSP Inputs General'!$D48*'DNSP Inputs General'!M48","v":28555.754313892427},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,G$46,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,G$47,G$48))*'DNSP Inputs General'!$D48*'DNSP Inputs General'!N48","v":27067.076123668037},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,H$46,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,H$47,H$48))*'DNSP Inputs General'!$D48*'DNSP Inputs General'!O48","v":25627.273321673234},null,null,{"$f":"D58/'Charges Summary'!D$4","v":31026.67560528759},{"$f":"E58/'Charges Summary'!E$4","v":28697.749480409333},{"$f":"F58/'Charges Summary'!F$4","v":26439.397511029132},{"$f":"G58/'Charges Summary'!G$4","v":24425.974605854914},{"$f":"H58/'Charges Summary'!H$4","v":22540.606473033171}]
[{"$f":"'DNSP Inputs General'!A$49","v":"Mercury vapour 400 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,D$46,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,D$47,D$48))*'DNSP Inputs General'!$D49*'DNSP Inputs General'!K49","v":16137.174128590837},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,E$46,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,E$47,E$48))*'DNSP Inputs General'!$D49*'DNSP Inputs General'!L49","v":15527.588341710582},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,F$46,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,F$47,F$48))*'DNSP Inputs General'!$D49*'DNSP Inputs General'!M49","v":14882.354715276682},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,G$46,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,G$47,G$48))*'DNSP Inputs General'!$D49*'DNSP Inputs General'!N49","v":14303.28943230635},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,H$46,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,H$47,H$48))*'DNSP Inputs General'!$D49*'DNSP Inputs General'!O49","v":13731.359923264044},null,null,{"$f":"D59/'Charges Summary'!D$4","v":15728.23989141407},{"$f":"E59/'Charges Summary'!E$4","v":14750.586449876868},{"$f":"F59/'Charges Summary'!F$4","v":13779.376580008955},{"$f":"G59/'Charges Summary'!G$4","v":12907.629285758339},{"$f":"H59/'Charges Summary'!H$4","v":12077.491681805863}]
[{"$f":"'DNSP Inputs General'!A$50","v":"Mercury vapour 700 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,D$46,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,D$47,D$48))*'DNSP Inputs General'!$D50*'DNSP Inputs General'!K50","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,E$46,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,E$47,E$48))*'DNSP Inputs General'!$D50*'DNSP Inputs General'!L50","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,F$46,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,F$47,F$48))*'DNSP Inputs General'!$D50*'DNSP Inputs General'!M50","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,G$46,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,G$47,G$48))*'DNSP Inputs General'!$D50*'DNSP Inputs General'!N50","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,H$46,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,H$47,H$48))*'DNSP Inputs General'!$D50*'DNSP Inputs General'!O50","v":0},null,null,{"$f":"D60/'Charges Summary'!D$4","v":0},{"$f":"E60/'Charges Summary'!E$4","v":0},{"$f":"F60/'Charges Summary'!F$4","v":0},{"$f":"G60/'Charges Summary'!G$4","v":0},{"$f":"H60/'Charges Summary'!H$4","v":0}]
[{"$f":"'DNSP Inputs General'!A$51","v":"Sodium high pressure 70 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,D$46,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,D$47,D$48))*'DNSP Inputs General'!$D51*'DNSP Inputs General'!K51","v":16447.397624351015},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,E$46,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,E$47,E$48))*'DNSP Inputs General'!$D51*'DNSP Inputs General'!L51","v":16935.097233517059},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,F$46,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,F$47,F$48))*'DNSP Inputs General'!$D51*'DNSP Inputs General'!M51","v":17259.293710964008},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,G$46,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,G$47,G$48))*'DNSP Inputs General'!$D51*'DNSP Inputs General'!N51","v":17727.920587292298},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,H$46,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,H$47,H$48))*'DNSP Inputs General'!$D51*'DNSP Inputs General'!O51","v":18154.299971436121},null,null,{"$f":"D61/'Charges Summary'!D$4","v":16030.601973051671},{"$f":"E61/'Charges Summary'!E$4","v":16087.663472442669},{"$f":"F61/'Charges Summary'!F$4","v":15980.153147689025},{"$f":"G61/'Charges Summary'!G$4","v":15998.098062064804},{"$f":"H61/'Charges Summary'!H$4","v":15967.712456692261}]
[{"$f":"'DNSP Inputs General'!A$52","v":"Sodium high pressure 100 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,D$46,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,D$47,D$48))*'DNSP Inputs General'!$D52*'DNSP Inputs General'!K52","v":21078.969602514324},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,E$46,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,E$47,E$48))*'DNSP Inputs General'!$D52*'DNSP Inputs General'!L52","v":21182.82091642189},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,F$46,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,F$47,F$48))*'DNSP Inputs General'!$D52*'DNSP Inputs General'!M52","v":21202.100628777251},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,G$46,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,G$47,G$48))*'DNSP Inputs General'!$D52*'DNSP Inputs General'!N52","v":21281.123679243774},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,H$46,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,H$47,H$48))*'DNSP Inputs General'!$D52*'DNSP Inputs General'!O52","v":21335.987167526637},null,null,{"$f":"D62/'Charges Summary'!D$4","v":20544.80468081318},{"$f":"E62/'Charges Summary'!E$4","v":20122.830687145797},{"$f":"F62/'Charges Summary'!F$4","v":19630.746238783955},{"$f":"G62/'Charges Summary'!G$4","v":19204.593218649541},{"$f":"H62/'Charges Summary'!H$4","v":18766.182590723754}]
[{"$f":"'DNSP Inputs General'!A$53","v":"Sodium high pressure 220 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,D$46,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,D$47,D$48))*'DNSP Inputs General'!$D53*'DNSP Inputs General'!K53","v":137732.74971573168},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,E$46,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,E$47,E$48))*'DNSP Inputs General'!$D53*'DNSP Inputs General'!L53","v":138920.47421952037},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,F$46,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,F$47,F$48))*'DNSP Inputs General'!$D53*'DNSP Inputs General'!M53","v":139568.18015781077},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,G$46,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,G$47,G$48))*'DNSP Inputs General'!$D53*'DNSP Inputs General'!N53","v":140605.79062592069},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,H$46,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,H$47,H$48))*'DNSP Inputs General'!$D53*'DNSP Inputs General'!O53","v":141492.47606727222},null,null,{"$f":"D63/'Charges Summary'!D$4","v":134242.44611669754},{"$f":"E63/'Charges Summary'!E$4","v":131968.88142174837},{"$f":"F63/'Charges Summary'!F$4","v":129224.34317513538},{"$f":"G63/'Charges Summary'!G$4","v":126886.0166341258},{"$f":"H63/'Charges Summary'!H$4","v":124450.47047709922}]
[{"$f":"'DNSP Inputs General'!A$54","v":"Sodium high pressure 360 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,D$46,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,D$47,D$48))*'DNSP Inputs General'!$D54*'DNSP Inputs General'!K54","v":18070.079745163392},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,E$46,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,E$47,E$48))*'DNSP Inputs General'!$D54*'DNSP Inputs General'!L54","v":18709.095118359131},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,F$46,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,F$47,F$48))*'DNSP Inputs General'!$D54*'DNSP Inputs General'!M54","v":19294.637166240103},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,G$46,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,G$47,G$48))*'DNSP Inputs General'!$D54*'DNSP Inputs General'!N54","v":19953.407944512601},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,H$46,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,H$47,H$48))*'DNSP Inputs General'!$D54*'DNSP Inputs General'!O54","v":20611.561578806086},null,null,{"$f":"D64/'Charges Summary'!D$4","v":17612.163494311299},{"$f":"E64/'Charges Summary'!E$4","v":17772.890346468554},{"$f":"F64/'Charges Summary'!F$4","v":17864.650895287868},{"$f":"G64/'Charges Summary'!G$4","v":18006.430895088502},{"$f":"H64/'Charges Summary'!H$4","v":18129.010156911387}]
[{"$f":"'DNSP Inputs General'!A$55","v":"Sodium high pressure 400 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,D$46,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,D$47,D$48))*'DNSP Inputs General'!$D55*'DNSP Inputs General'!K55","v":19435.190295138324},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,E$46,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,E$47,E$48))*'DNSP Inputs General'!$D55*'DNSP Inputs General'!L55","v":20627.64095766293},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,F$46,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,F$47,F$48))*'DNSP Inputs General'!$D55*'DNSP Inputs General'!M55","v":21807.27745073416},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,G$46,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,G$47,G$48))*'DNSP Inputs General'!$D55*'DNSP Inputs General'!N55","v":23117.98444084965},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,H$46,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,H$47,H$48))*'DNSP Inputs General'!$D55*'DNSP Inputs General'!O55","v":24480.02370103923},null,null,{"$f":"D65/'Charges Summary'!D$4","v":18942.680599550022},{"$f":"E65/'Charges Summary'!E$4","v":19595.431982550122},{"$f":"F65/'Charges Summary'!F$4","v":20191.071502277195},{"$f":"G65/'Charges Summary'!G$4","v":20862.220149333927},{"$f":"H65/'Charges Summary'!H$4","v":21531.536881412674}]
[{"$f":"'DNSP Inputs General'!A$56","v":"Sodium high pressure 1000 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,D$46,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,D$47,D$48))*'DNSP Inputs General'!$D56*'DNSP Inputs General'!K56","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,E$46,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,E$47,E$48))*'DNSP Inputs General'!$D56*'DNSP Inputs General'!L56","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,F$46,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,F$47,F$48))*'DNSP Inputs General'!$D56*'DNSP Inputs General'!M56","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,G$46,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,G$47,G$48))*'DNSP Inputs General'!$D56*'DNSP Inputs General'!N56","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,H$46,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,H$47,H$48))*'DNSP Inputs General'!$D56*'DNSP Inputs General'!O56","v":0},null,null,{"$f":"D66/'Charges Summary'!D$4","v":0},{"$f":"E66/'Charges Summary'!E$4","v":0},{"$f":"F66/'Charges Summary'!F$4","v":0},{"$f":"G66/'Charges Summary'!G$4","v":0},{"$f":"H66/'Charges Summary'!H$4","v":0}]
[{"$f":"'DNSP Inputs General'!$A57","v":"Metal halide 70 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,D$46,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,D$47,D$48))*'DNSP Inputs General'!$D57*'DNSP Inputs General'!K57","v":21932.791551748345},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,E$46,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,E$47,E$48))*'DNSP Inputs General'!$D57*'DNSP Inputs General'!L57","v":23849.260839785991},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,F$46,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,F$47,F$48))*'DNSP Inputs General'!$D57*'DNSP Inputs General'!M57","v":25668.515824999791},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,G$46,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,G$47,G$48))*'DNSP Inputs General'!$D57*'DNSP Inputs General'!N57","v":27843.642309884977},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,H$46,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,H$47,H$48))*'DNSP Inputs General'!$D57*'DNSP Inputs General'!O57","v":30111.907337042798},null,null,{"$f":"D67/'Charges Summary'!D$4","v":21376.989816518853},{"$f":"E67/'Charges Summary'!E$4","v":22655.841721276054},{"$f":"F67/'Charges Summary'!F$4","v":23766.14135124219},{"$f":"G67/'Charges Summary'!G$4","v":25126.766440836833},{"$f":"H67/'Charges Summary'!H$4","v":26485.090509519963}]
[{"$f":"'DNSP Inputs General'!$A58","v":"Metal halide 100 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,D$46,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,D$47,D$48))*'DNSP Inputs General'!$D58*'DNSP Inputs General'!K58","v":6627.4178933705907},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,E$46,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,E$47,E$48))*'DNSP Inputs General'!$D58*'DNSP Inputs General'!L58","v":6389.2529658504864},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,F$46,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,F$47,F$48))*'DNSP Inputs General'!$D58*'DNSP Inputs General'!M58","v":6135.0271670290658},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,G$46,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,G$47,G$48))*'DNSP Inputs General'!$D58*'DNSP Inputs General'!N58","v":5907.4963868023688},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,H$46,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,H$47,H$48))*'DNSP Inputs General'!$D58*'DNSP Inputs General'!O58","v":5681.8918183962078},null,null,{"$f":"D68/'Charges Summary'!D$4","v":6459.4716309654877},{"$f":"E68/'Charges Summary'!E$4","v":6069.5341832154309},{"$f":"F68/'Charges Summary'!F$4","v":5680.3409998219049},{"$f":"G68/'Charges Summary'!G$4","v":5331.0655376639834},{"$f":"H68/'Charges Summary'!H$4","v":4997.5385946542729}]
[{"$f":"'DNSP Inputs General'!$A59","v":"Metal halide 150 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,D$46,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,D$47,D$48))*'DNSP Inputs General'!$D59*'DNSP Inputs General'!K59","v":8814.0937734977779},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,E$46,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,E$47,E$48))*'DNSP Inputs General'!$D59*'DNSP Inputs General'!L59","v":8798.6039046142996},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,F$46,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,F$47,F$48))*'DNSP Inputs General'!$D59*'DNSP Inputs General'!M59","v":8748.0357106071096},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,G$46,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,G$47,G$48))*'DNSP Inputs General'!$D59*'DNSP Inputs General'!N59","v":8722.2372357489385},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,H$46,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,H$47,H$48))*'DNSP Inputs General'!$D59*'DNSP Inputs General'!O59","v":8686.5588038501282},null,null,{"$f":"D69/'Charges Summary'!D$4","v":8590.7346720251244},{"$f":"E69/'Charges Summary'!E$4","v":8358.3209882378815},{"$f":"F69/'Charges Summary'!F$4","v":8099.6912584058482},{"$f":"G69/'Charges Summary'!G$4","v":7871.1547657839164},{"$f":"H69/'Charges Summary'!H$4","v":7640.3096476462542}]
[{"$f":"'DNSP Inputs General'!$A60","v":"Metal halide 250 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,D$46,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,D$47,D$48))*'DNSP Inputs General'!$D60*'DNSP Inputs General'!K60","v":38377.370341989394},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,E$46,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,E$47,E$48))*'DNSP Inputs General'!$D60*'DNSP Inputs General'!L60","v":45605.369817505569},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,F$46,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,F$47,F$48))*'DNSP Inputs General'!$D60*'DNSP Inputs General'!M60","v":53981.863143064242},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,G$46,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,G$47,G$48))*'DNSP Inputs General'!$D60*'DNSP Inputs General'!N60","v":64073.196439214458},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,H$46,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,H$47,H$48))*'DNSP Inputs General'!$D60*'DNSP Inputs General'!O60","v":75965.825161172339},null,null,{"$f":"D70/'Charges Summary'!D$4","v":37404.84438790389},{"$f":"E70/'Charges Summary'!E$4","v":43323.273084506123},{"$f":"F70/'Charges Summary'!F$4","v":49981.097411637595},{"$f":"G70/'Charges Summary'!G$4","v":57821.179575864568},{"$f":"H70/'Charges Summary'!H$4","v":66816.151248876922}]
[{"$f":"'DNSP Inputs General'!$A61","v":"Metal halide 400 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,D$46,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,D$47,D$48))*'DNSP Inputs General'!$D61*'DNSP Inputs General'!K61","v":96722.107074101266},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,E$46,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,E$47,E$48))*'DNSP Inputs General'!$D61*'DNSP Inputs General'!L61","v":102161.75025720523},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,F$46,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,F$47,F$48))*'DNSP Inputs General'!$D61*'DNSP Inputs General'!M61","v":107483.55440834178},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,G$46,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,G$47,G$48))*'DNSP Inputs General'!$D61*'DNSP Inputs General'!N61","v":113394.59321051929},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,H$46,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,H$47,H$48))*'DNSP Inputs General'!$D61*'DNSP Inputs General'!O61","v":119496.73073169867},null,null,{"$f":"D71/'Charges Summary'!D$4","v":94271.059526414494},{"$f":"E71/'Charges Summary'!E$4","v":97049.56725260691},{"$f":"F71/'Charges Summary'!F$4","v":99517.609994211729},{"$f":"G71/'Charges Summary'!G$4","v":102329.98353964958},{"$f":"H71/'Charges Summary'!H$4","v":105103.99403120602}]
[{"$f":"'DNSP Inputs General'!$A62","v":"Metal halide 1000 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,D$46,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,D$47,D$48))*'DNSP Inputs General'!$D62*'DNSP Inputs General'!K62","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,E$46,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,E$47,E$48))*'DNSP Inputs General'!$D62*'DNSP Inputs General'!L62","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,F$46,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,F$47,F$48))*'DNSP Inputs General'!$D62*'DNSP Inputs General'!M62","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,G$46,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,G$47,G$48))*'DNSP Inputs General'!$D62*'DNSP Inputs General'!N62","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,H$46,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,H$47,H$48))*'DNSP Inputs General'!$D62*'DNSP Inputs General'!O62","v":0},null,null,{"$f":"D72/'Charges Summary'!D$4","v":0},{"$f":"E72/'Charges Summary'!E$4","v":0},{"$f":"F72/'Charges Summary'!F$4","v":0},{"$f":"G72/'Charges Summary'!G$4","v":0},{"$f":"H72/'Charges Summary'!H$4","v":0}]
[]
[]
[{"$f":"'DNSP Inputs General'!A$67","v":"Energy Efficient Lights"}]
[{"$f":"'DNSP Inputs General'!$A68","v":"T5 2X14W"},null,null,{"$f":"SUM('Charges Summary'!D83,'Charges Summary'!D8)*'DNSP Inputs General'!$D68*'DNSP Inputs General'!K68","v":566468.06623490225},{"$f":"SUM('Charges Summary'!E83,'Charges Summary'!E8)*'DNSP Inputs General'!$D68*'DNSP Inputs General'!L68","v":579802.35244456306},{"$f":"SUM('Charges Summary'!F83,'Charges Summary'!F8)*'DNSP Inputs General'!$D68*'DNSP Inputs General'!M68","v":557453.52375248494},{"$f":"SUM('Charges Summary'!G83,'Charges Summary'!G8)*'DNSP Inputs General'!$D68*'DNSP Inputs General'!N68","v":540159.78494223533},{"$f":"SUM('Charges Summary'!H83,'Charges Summary'!H8)*'DNSP Inputs General'!$D68*'DNSP Inputs General'!O68","v":521824.28227833117},null,null,{"$f":"D76/'Charges Summary'!D$4","v":552113.12498528487},{"$f":"E76/'Charges Summary'!E$4","v":550788.99152689253},{"$f":"F76/'Charges Summary'!F$4","v":516138.88908007054},{"$f":"G76/'Charges Summary'!G$4","v":487453.06400368951},{"$f":"H76/'Charges Summary'!H$4","v":458973.36198312615}]
[{"$f":"'DNSP Inputs General'!$A69","v":"T5 2X24W"},null,null,{"$f":"SUM('Charges Summary'!D83,'Charges Summary'!D8)*'DNSP Inputs General'!$D69*'DNSP Inputs General'!K69","v":98967.131140627142},{"$f":"SUM('Charges Summary'!E83,'Charges Summary'!E8)*'DNSP Inputs General'!$D69*'DNSP Inputs General'!L69","v":101296.75240374512},{"$f":"SUM('Charges Summary'!F83,'Charges Summary'!F8)*'DNSP Inputs General'!$D69*'DNSP Inputs General'!M69","v":97392.208455293978},{"$f":"SUM('Charges Summary'!G83,'Charges Summary'!G8)*'DNSP Inputs General'!$D69*'DNSP Inputs General'!N69","v":94370.834756117096},{"$f":"SUM('Charges Summary'!H83,'Charges Summary'!H8)*'DNSP Inputs General'!$D69*'DNSP Inputs General'!O69","v":91167.455422258165},null,null,{"$f":"D77/'Charges Summary'!D$4","v":96459.192144860761},{"$f":"E77/'Charges Summary'!E$4","v":96227.853968120413},{"$f":"F77/'Charges Summary'!F$4","v":90174.165442157202},{"$f":"G77/'Charges Summary'!G$4","v":85162.490501536566},{"$f":"H77/'Charges Summary'!H$4","v":80186.827136346488}]
[{"$f":"'DNSP Inputs General'!$A70","v":"CF32"},null,null,{"$f":"SUM('Charges Summary'!D83,'Charges Summary'!D8)*'DNSP Inputs General'!$D70*'DNSP Inputs General'!K70","v":14583.602252180735},{"$f":"SUM('Charges Summary'!E83,'Charges Summary'!E8)*'DNSP Inputs General'!$D70*'DNSP Inputs General'!L70","v":14926.890670345147},{"$f":"SUM('Charges Summary'!F83,'Charges Summary'!F8)*'DNSP Inputs General'!$D70*'DNSP Inputs General'!M70","v":14351.524735573745},{"$f":"SUM('Charges Summary'!G83,'Charges Summary'!G8)*'DNSP Inputs General'!$D70*'DNSP Inputs General'!N70","v":13906.301035784116},{"$f":"SUM('Charges Summary'!H83,'Charges Summary'!H8)*'DNSP Inputs General'!$D70*'DNSP Inputs General'!O70","v":13434.257342798081},null,null,{"$f":"D78/'Charges Summary'!D$4","v":14214.037282827227},{"$f":"E78/'Charges Summary'!E$4","v":14179.947743033134},{"$f":"F78/'Charges Summary'!F$4","v":13287.888080357958},{"$f":"G78/'Charges Summary'!G$4","v":12549.377494986153},{"$f":"H78/'Charges Summary'!H$4","v":11816.173504708093}]
[{"$f":"'DNSP Inputs General'!$A71","v":"CF42"},null,null,{"$f":"SUM('Charges Summary'!D83,'Charges Summary'!D8)*'DNSP Inputs General'!$D71*'DNSP Inputs General'!K71","v":4558.354731884634},{"$f":"SUM('Charges Summary'!E83,'Charges Summary'!E8)*'DNSP Inputs General'!$D71*'DNSP Inputs General'!L71","v":4665.6554082389239},{"$f":"SUM('Charges Summary'!F83,'Charges Summary'!F8)*'DNSP Inputs General'!$D71*'DNSP Inputs General'!M71","v":4485.8149280901835},{"$f":"SUM('Charges Summary'!G83,'Charges Summary'!G8)*'DNSP Inputs General'!$D71*'DNSP Inputs General'!N71","v":4346.6526330968609},{"$f":"SUM('Charges Summary'!H83,'Charges Summary'!H8)*'DNSP Inputs General'!$D71*'DNSP Inputs General'!O71","v":4199.1072897467693},null,null,{"$f":"D79/'Charges Summary'!D$4","v":4442.8408692832691},{"$f":"E79/'Charges Summary'!E$4","v":4432.1855995946753},{"$f":"F79/'Charges Summary'!F$4","v":4153.3570691559253},{"$f":"G79/'Charges Summary'!G$4","v":3922.5229334489477},{"$f":"H79/'Charges Summary'!H$4","v":3693.3474649517248}]
[{"$f":"'DNSP Inputs General'!$A72","v":"Category P LED 18 Watt"},null,null,{"$f":"SUM('Charges Summary'!D101,'Charges Summary'!D8)*'DNSP Inputs General'!$D72*'DNSP Inputs General'!K72","v":27257.48627958991},{"$f":"SUM('Charges Summary'!E101,'Charges Summary'!E8)*'DNSP Inputs General'!$D72*'DNSP Inputs General'!L72","v":75582.428173111897},{"$f":"SUM('Charges Summary'!F101,'Charges Summary'!F8)*'DNSP Inputs General'!$D72*'DNSP Inputs General'!M72","v":126375.3732152111},{"$f":"SUM('Charges Summary'!G101,'Charges Summary'!G8)*'DNSP Inputs General'!$D72*'DNSP Inputs General'!N72","v":158333.26058891555},{"$f":"SUM('Charges Summary'!H101,'Charges Summary'!H8)*'DNSP Inputs General'!$D72*'DNSP Inputs General'!O72","v":197381.64591916103},null,null,{"$f":"D80/'Charges Summary'!D$4","v":26566.75075983422},{"$f":"E80/'Charges Summary'!E$4","v":71800.27679277565},{"$f":"F80/'Charges Summary'!F$4","v":117009.29666620948},{"$f":"G80/'Charges Summary'!G$4","v":142883.7080420845},{"$f":"H80/'Charges Summary'!H$4","v":173608.09126348741}]
[{"$f":"'DNSP Inputs General'!$A73","v":"Category P LED 47 Watt"},null,null,{"$f":"SUM('Charges Summary'!D101,'Charges Summary'!D8)*'DNSP Inputs General'!$D73*'DNSP Inputs General'!K73","v":394.68082029926569},{"$f":"SUM('Charges Summary'!E101,'Charges Summary'!E8)*'DNSP Inputs General'!$D73*'DNSP Inputs General'!L73","v":413.58615983749894},{"$f":"SUM('Charges Summary'!F101,'Charges Summary'!F8)*'DNSP Inputs General'!$D73*'DNSP Inputs General'!M73","v":426.31622181888963},{"$f":"SUM('Charges Summary'!G101,'Charges Summary'!G8)*'DNSP Inputs General'!$D73*'DNSP Inputs General'!N73","v":445.10278997411217},{"$f":"SUM('Charges Summary'!H101,'Charges Summary'!H8)*'DNSP Inputs General'!$D73*'DNSP Inputs General'!O73","v":462.39558764388573},null,null,{"$f":"D81/'Charges Summary'!D$4","v":384.67916208505426},{"$f":"E81/'Charges Summary'!E$4","v":392.89027187615085},{"$f":"F81/'Charges Summary'!F$4","v":394.72058521620164},{"$f":"G81/'Charges Summary'!G$4","v":401.67136617301873},{"$f":"H81/'Charges Summary'!H$4","v":406.70253308350169}]
[]
[]
[]
["Total O & M",null,null,{"$f":"SUM(D51:D84)","v":2620586.6720562233},{"$f":"SUM(E51:E84)","v":2682193.3387368312},{"$f":"SUM(F51:F84)","v":2771471.0441037901},{"$f":"SUM(G51:G84)","v":2860470.8776356457},{"$f":"SUM(H51:H84)","v":2958965.0648523187},null,null,{"$f":"SUM(K51:K84)","v":2554178.0429397891},{"$f":"SUM(L51:L84)","v":2547976.1472065779},{"$f":"SUM(M51:M84)","v":2566068.6045935811},{"$f":"SUM(N51:N84)","v":2581357.0959302881},{"$f":"SUM(O51:O84)","v":2602573.6822295096}]
[]
[]
["Public Lighting - Capital Charge",null,null,"Capital Charge - Nominal ",null,null,null,null,null,null,"Capital Charge - Real 2015 $ "]
[null,null,null,{"$f":"D$2","v":2016},2017,2018,2019,2020,null,null,{"$f":"K$2","v":2016},2017,2018,2019,2020]
[]
["Unit cost"]
[{"$f":"'DNSP Inputs General'!A$41","v":"Mercury vapour 80 watt"},null,null,{"$f":"SUM('Charges Summary'!D27,'Charges Summary'!D11)","v":26.273767130370913},{"$f":"SUM('Charges Summary'!E27,'Charges Summary'!E11)","v":26.497819903733578},{"$f":"SUM('Charges Summary'!F27,'Charges Summary'!F11)","v":25.409236639391299},{"$f":"SUM('Charges Summary'!G27,'Charges Summary'!G11)","v":24.847644328922431},{"$f":"SUM('Charges Summary'!H27,'Charges Summary'!H11)","v":24.255321706075858}]
[{"$f":"'DNSP Inputs General'!A$42","v":"Sodium high pressure 150 watt"},null,null,{"$f":"SUM('Charges Summary'!D51,'Charges Summary'!D11)","v":30.775682507343053},{"$f":"SUM('Charges Summary'!E51,'Charges Summary'!E11)","v":31.039316050354337},{"$f":"SUM('Charges Summary'!F51,'Charges Summary'!F11)","v":29.76157860713138},{"$f":"SUM('Charges Summary'!G51,'Charges Summary'!G11)","v":29.101667686350233},{"$f":"SUM('Charges Summary'!H51,'Charges Summary'!H11)","v":28.406439361839848}]
[{"$f":"'DNSP Inputs General'!A$43","v":"Sodium high pressure 250 watt"},null,null,{"$f":"SUM('Charges Summary'!D67,'Charges Summary'!D11)","v":31.988341148157623},{"$f":"SUM('Charges Summary'!E67,'Charges Summary'!E11)","v":32.262636366990272},{"$f":"SUM('Charges Summary'!F67,'Charges Summary'!F11)","v":30.933947399747318},{"$f":"SUM('Charges Summary'!G67,'Charges Summary'!G11)","v":30.247552882015871},{"$f":"SUM('Charges Summary'!H67,'Charges Summary'!H11)","v":29.524605358484102}]
[]
[{"$f":"'DNSP Inputs General'!A$40","v":"Existing Lights"}]
[{"$f":"'DNSP Inputs General'!A$41","v":"Mercury vapour 80 watt"},null,null,{"$f":"D92*'DNSP Inputs General'!K41","v":111947.78062097325},{"$f":"E92*'DNSP Inputs General'!L41","v":62714.729340987935},{"$f":"F92*'DNSP Inputs General'!M41","v":53881.30109705287},{"$f":"G92*'DNSP Inputs General'!N41","v":47208.33966544595},{"$f":"H92*'DNSP Inputs General'!O41","v":41288.356104502534},null,null,{"$f":"D97/'Charges Summary'!D$4","v":109110.89729139693},{"$f":"E97/'Charges Summary'!E$4","v":59576.478746535438},{"$f":"F97/'Charges Summary'!F$4","v":49887.988335274538},{"$f":"G97/'Charges Summary'!G$4","v":42601.930869232376},{"$f":"H97/'Charges Summary'!H$4","v":36315.396304099835}]
[{"$f":"'DNSP Inputs General'!A$42","v":"Sodium high pressure 150 watt"},null,null,{"$f":"D93*'DNSP Inputs General'!K42","v":333797.93314334494},{"$f":"E93*'DNSP Inputs General'!L42","v":338333.17156638514},{"$f":"F93*'DNSP Inputs General'!M42","v":326020.48314752441},{"$f":"G93*'DNSP Inputs General'!N42","v":320378.44358716352},{"$f":"H93*'DNSP Inputs General'!O42","v":314281.41271108633},null,null,{"$f":"D98/'Charges Summary'!D$4","v":325339.11612411786},{"$f":"E98/'Charges Summary'!E$4","v":321402.94978358503},{"$f":"F98/'Charges Summary'!F$4","v":301858.07931824203},{"$f":"G98/'Charges Summary'!G$4","v":289117.14333564613},{"$f":"H98/'Charges Summary'!H$4","v":276427.91165451205}]
[{"$f":"'DNSP Inputs General'!A$43","v":"Sodium high pressure 250 watt"},null,null,{"$f":"D94*'DNSP Inputs General'!K43","v":116954.57218932179},{"$f":"E94*'DNSP Inputs General'!L43","v":120142.90028127379},{"$f":"F94*'DNSP Inputs General'!M43","v":117329.27148211644},{"$f":"G94*'DNSP Inputs General'!N43","v":116851.43466379543},{"$f":"H94*'DNSP Inputs General'!O43","v":116171.78926788759},null,null,{"$f":"D99/'Charges Summary'!D$4","v":113990.81110070349},{"$f":"E99/'Charges Summary'!E$4","v":114130.93894158678},{"$f":"F99/'Charges Summary'!F$4","v":108633.62999610716},{"$f":"G99/'Charges Summary'!G$4","v":105449.5196568276},{"$f":"H99/'Charges Summary'!H$4","v":102179.52383334641}]
[{"$f":"'DNSP Inputs General'!A$44","v":"Fluorescent 20 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,D$92,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,D$93,D$94))*'DNSP Inputs General'!$D44*'DNSP Inputs General'!K44","v":261.42398294719055},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,E$92,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,E$93,E$94))*'DNSP Inputs General'!$D44*'DNSP Inputs General'!L44","v":263.65330804214909},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,F$92,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,F$93,F$94))*'DNSP Inputs General'!$D44*'DNSP Inputs General'!M44","v":252.82190456194343},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,G$92,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,G$93,G$94))*'DNSP Inputs General'!$D44*'DNSP Inputs General'!N44","v":247.23406107277816},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,H$92,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,H$93,H$94))*'DNSP Inputs General'!$D44*'DNSP Inputs General'!O44","v":241.34045097545479},null,null,{"$f":"D100/'Charges Summary'!D$4","v":254.79920365223251},{"$f":"E100/'Charges Summary'!E$4","v":250.46007322495157},{"$f":"F100/'Charges Summary'!F$4","v":234.08447771091414},{"$f":"G100/'Charges Summary'!G$4","v":223.10990924451897},{"$f":"H100/'Charges Summary'!H$4","v":212.27229534643681}]
[{"$f":"'DNSP Inputs General'!A$45","v":"Fluorescent 40 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,D$92,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,D$93,D$94))*'DNSP Inputs General'!$D45*'DNSP Inputs General'!K45","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,E$92,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,E$93,E$94))*'DNSP Inputs General'!$D45*'DNSP Inputs General'!L45","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,F$92,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,F$93,F$94))*'DNSP Inputs General'!$D45*'DNSP Inputs General'!M45","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,G$92,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,G$93,G$94))*'DNSP Inputs General'!$D45*'DNSP Inputs General'!N45","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,H$92,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,H$93,H$94))*'DNSP Inputs General'!$D45*'DNSP Inputs General'!O45","v":0},null,null,{"$f":"D101/'Charges Summary'!D$4","v":0},{"$f":"E101/'Charges Summary'!E$4","v":0},{"$f":"F101/'Charges Summary'!F$4","v":0},{"$f":"G101/'Charges Summary'!G$4","v":0},{"$f":"H101/'Charges Summary'!H$4","v":0}]
[{"$f":"'DNSP Inputs General'!A$46","v":"Mercury vapour 50 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,D$92,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,D$93,D$94))*'DNSP Inputs General'!$D46*'DNSP Inputs General'!K46","v":6520.8192543334835},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,E$92,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,E$93,E$94))*'DNSP Inputs General'!$D46*'DNSP Inputs General'!L46","v":6147.8136972266748},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,F$92,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,F$93,F$94))*'DNSP Inputs General'!$D46*'DNSP Inputs General'!M46","v":5511.0317125124711},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,G$92,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,G$93,G$94))*'DNSP Inputs General'!$D46*'DNSP Inputs General'!N46","v":5037.9894322513192},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,H$92,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,H$93,H$94))*'DNSP Inputs General'!$D46*'DNSP Inputs General'!O46","v":4597.3737049049851},null,null,{"$f":"D102/'Charges Summary'!D$4","v":6355.5743219624592},{"$f":"E102/'Charges Summary'!E$4","v":5840.1765569146391},{"$f":"F102/'Charges Summary'!F$4","v":5102.5918118407908},{"$f":"G102/'Charges Summary'!G$4","v":4546.4017382036964},{"$f":"H102/'Charges Summary'!H$4","v":4043.6448384891164}]
[{"$f":"'DNSP Inputs General'!A$47","v":"Mercury vapour 125 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,D$92,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,D$93,D$94))*'DNSP Inputs General'!$D47*'DNSP Inputs General'!K47","v":37771.933370111001},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,E$92,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,E$93,E$94))*'DNSP Inputs General'!$D47*'DNSP Inputs General'!L47","v":35979.226092874953},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,F$92,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,F$93,F$94))*'DNSP Inputs General'!$D47*'DNSP Inputs General'!M47","v":32585.778140421924},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,G$92,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,G$93,G$94))*'DNSP Inputs General'!$D47*'DNSP Inputs General'!N47","v":30096.535477167043},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,H$92,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,H$93,H$94))*'DNSP Inputs General'!$D47*'DNSP Inputs General'!O47","v":27748.092107977292},null,null,{"$f":"D103/'Charges Summary'!D$4","v":36814.749873402536},{"$f":"E103/'Charges Summary'!E$4","v":34178.82244192416},{"$f":"F103/'Charges Summary'!F$4","v":30170.743591307411},{"$f":"G103/'Charges Summary'!G$4","v":27159.830930045442},{"$f":"H103/'Charges Summary'!H$4","v":24405.984075349796}]
[{"$f":"'DNSP Inputs General'!A$48","v":"Mercury vapour 250 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,D$92,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,D$93,D$94))*'DNSP Inputs General'!$D48*'DNSP Inputs General'!K48","v":12249.870464814827},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,E$92,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,E$93,E$94))*'DNSP Inputs General'!$D48*'DNSP Inputs General'!L48","v":11248.342492485997},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,F$92,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,F$93,F$94))*'DNSP Inputs General'!$D48*'DNSP Inputs General'!M48","v":9819.1280072994014},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,G$92,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,G$93,G$94))*'DNSP Inputs General'!$D48*'DNSP Inputs General'!N48","v":8741.314072826759},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,H$92,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,H$93,H$94))*'DNSP Inputs General'!$D48*'DNSP Inputs General'!O48","v":7768.1836103518863},null,null,{"$f":"D104/'Charges Summary'!D$4","v":11939.444897480338},{"$f":"E104/'Charges Summary'!E$4","v":10685.474440840295},{"$f":"F104/'Charges Summary'!F$4","v":9091.4015347991208},{"$f":"G104/'Charges Summary'!G$4","v":7888.3701582368685},{"$f":"H104/'Charges Summary'!H$4","v":6832.5477928673945}]
[{"$f":"'DNSP Inputs General'!A$49","v":"Mercury vapour 400 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,D$92,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,D$93,D$94))*'DNSP Inputs General'!$D49*'DNSP Inputs General'!K49","v":6209.7823099204616},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,E$92,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,E$93,E$94))*'DNSP Inputs General'!$D49*'DNSP Inputs General'!L49","v":5781.6257845063446},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,F$92,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,F$93,F$94))*'DNSP Inputs General'!$D49*'DNSP Inputs General'!M49","v":5117.4185207303117},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,G$92,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,G$93,G$94))*'DNSP Inputs General'!$D49*'DNSP Inputs General'!N49","v":4619.2482937972463},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,H$92,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,H$93,H$94))*'DNSP Inputs General'!$D49*'DNSP Inputs General'!O49","v":4162.2736748014695},null,null,{"$f":"D105/'Charges Summary'!D$4","v":6052.4194053805668},{"$f":"E105/'Charges Summary'!E$4","v":5492.312719684257},{"$f":"F105/'Charges Summary'!F$4","v":4738.1505322052362},{"$f":"G105/'Charges Summary'!G$4","v":4168.5197546612544},{"$f":"H105/'Charges Summary'!H$4","v":3660.9502602612406}]
[{"$f":"'DNSP Inputs General'!A$50","v":"Mercury vapour 700 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,D$92,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,D$93,D$94))*'DNSP Inputs General'!$D50*'DNSP Inputs General'!K50","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,E$92,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,E$93,E$94))*'DNSP Inputs General'!$D50*'DNSP Inputs General'!L50","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,F$92,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,F$93,F$94))*'DNSP Inputs General'!$D50*'DNSP Inputs General'!M50","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,G$92,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,G$93,G$94))*'DNSP Inputs General'!$D50*'DNSP Inputs General'!N50","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,H$92,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,H$93,H$94))*'DNSP Inputs General'!$D50*'DNSP Inputs General'!O50","v":0},null,null,{"$f":"D106/'Charges Summary'!D$4","v":0},{"$f":"E106/'Charges Summary'!E$4","v":0},{"$f":"F106/'Charges Summary'!F$4","v":0},{"$f":"G106/'Charges Summary'!G$4","v":0},{"$f":"H106/'Charges Summary'!H$4","v":0}]
[{"$f":"'DNSP Inputs General'!A$51","v":"Sodium high pressure 70 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,D$92,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,D$93,D$94))*'DNSP Inputs General'!$D51*'DNSP Inputs General'!K51","v":9749.107438513367},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,E$92,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,E$93,E$94))*'DNSP Inputs General'!$D51*'DNSP Inputs General'!L51","v":9695.4891840330238},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,F$92,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,F$93,F$94))*'DNSP Inputs General'!$D51*'DNSP Inputs General'!M51","v":9167.8663214906574},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,G$92,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,G$93,G$94))*'DNSP Inputs General'!$D51*'DNSP Inputs General'!N51","v":8840.5431489790171},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,H$92,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,H$93,H$94))*'DNSP Inputs General'!$D51*'DNSP Inputs General'!O51","v":8509.77029970699},null,null,{"$f":"D107/'Charges Summary'!D$4","v":9502.0540336387585},{"$f":"E107/'Charges Summary'!E$4","v":9210.3260490721023},{"$f":"F107/'Charges Summary'!F$4","v":8488.4069017200964},{"$f":"G107/'Charges Summary'!G$4","v":7977.91684156474},{"$f":"H107/'Charges Summary'!H$4","v":7484.8143653027919}]
[{"$f":"'DNSP Inputs General'!A$52","v":"Sodium high pressure 100 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,D$92,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,D$93,D$94))*'DNSP Inputs General'!$D52*'DNSP Inputs General'!K52","v":7755.9199346566975},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,E$92,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,E$93,E$94))*'DNSP Inputs General'!$D52*'DNSP Inputs General'!L52","v":7541.3817614693435},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,F$92,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,F$93,F$94))*'DNSP Inputs General'!$D52*'DNSP Inputs General'!M52","v":6971.2058267718676},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,G$92,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,G$93,G$94))*'DNSP Inputs General'!$D52*'DNSP Inputs General'!N52","v":6571.7794289014673},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,H$92,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,H$93,H$94))*'DNSP Inputs General'!$D52*'DNSP Inputs General'!O52","v":6184.3642436744021},null,null,{"$f":"D108/'Charges Summary'!D$4","v":7559.3761546361575},{"$f":"E108/'Charges Summary'!E$4","v":7164.0103521590154},{"$f":"F108/'Charges Summary'!F$4","v":6454.5478280556072},{"$f":"G108/'Charges Summary'!G$4","v":5930.5303872575632},{"$f":"H108/'Charges Summary'!H$4","v":5439.4909264369835}]
[{"$f":"'DNSP Inputs General'!A$53","v":"Sodium high pressure 220 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,D$92,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,D$93,D$94))*'DNSP Inputs General'!$D53*'DNSP Inputs General'!K53","v":53001.249528943415},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,E$92,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,E$93,E$94))*'DNSP Inputs General'!$D53*'DNSP Inputs General'!L53","v":51726.396789248327},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,F$92,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,F$93,F$94))*'DNSP Inputs General'!$D53*'DNSP Inputs General'!M53","v":47991.652108053335},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,G$92,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,G$93,G$94))*'DNSP Inputs General'!$D53*'DNSP Inputs General'!N53","v":45408.649634105095},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,H$92,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,H$93,H$94))*'DNSP Inputs General'!$D53*'DNSP Inputs General'!O53","v":42889.445153899287},null,null,{"$f":"D109/'Charges Summary'!D$4","v":51658.137942439978},{"$f":"E109/'Charges Summary'!E$4","v":49138.003326045553},{"$f":"F109/'Charges Summary'!F$4","v":44434.839764626129},{"$f":"G109/'Charges Summary'!G$4","v":40977.84769145969},{"$f":"H109/'Charges Summary'!H$4","v":37723.642813111539}]
[{"$f":"'DNSP Inputs General'!A$54","v":"Sodium high pressure 360 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,D$92,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,D$93,D$94))*'DNSP Inputs General'!$D54*'DNSP Inputs General'!K54","v":6953.5880722485826},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,E$92,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,E$93,E$94))*'DNSP Inputs General'!$D54*'DNSP Inputs General'!L54","v":6966.2451348301656},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,F$92,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,F$93,F$94))*'DNSP Inputs General'!$D54*'DNSP Inputs General'!M54","v":6634.6176713509976},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,G$92,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,G$93,G$94))*'DNSP Inputs General'!$D54*'DNSP Inputs General'!N54","v":6443.9544511313325},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,H$92,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,H$93,H$94))*'DNSP Inputs General'!$D54*'DNSP Inputs General'!O54","v":6247.8123532880818},null,null,{"$f":"D110/'Charges Summary'!D$4","v":6777.3762887413086},{"$f":"E110/'Charges Summary'!E$4","v":6617.6536131061848},{"$f":"F110/'Charges Summary'!F$4","v":6142.9052799073706},{"$f":"G110/'Charges Summary'!G$4","v":5815.178080760109},{"$f":"H110/'Charges Summary'!H$4","v":5495.297053460662}]
[{"$f":"'DNSP Inputs General'!A$55","v":"Sodium high pressure 400 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,D$92,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,D$93,D$94))*'DNSP Inputs General'!$D55*'DNSP Inputs General'!K55","v":7478.899336585815},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,E$92,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,E$93,E$94))*'DNSP Inputs General'!$D55*'DNSP Inputs General'!L55","v":7680.6068147750011},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,F$92,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,F$93,F$94))*'DNSP Inputs General'!$D55*'DNSP Inputs General'!M55","v":7498.6094370225983},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,G$92,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,G$93,G$94))*'DNSP Inputs General'!$D55*'DNSP Inputs General'!N55","v":7465.9546455956006},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,H$92,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,H$93,H$94))*'DNSP Inputs General'!$D55*'DNSP Inputs General'!O55","v":7420.427312281171},null,null,{"$f":"D111/'Charges Summary'!D$4","v":7289.375571721067},{"$f":"E111/'Charges Summary'!E$4","v":7296.2685715025336},{"$f":"F111/'Charges Summary'!F$4","v":6942.8638972755698},{"$f":"G111/'Charges Summary'!G$4","v":6737.4554144147223},{"$f":"H111/'Charges Summary'!H$4","v":6526.6768652450792}]
[{"$f":"'DNSP Inputs General'!A$56","v":"Sodium high pressure 1000 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,D$92,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,D$93,D$94))*'DNSP Inputs General'!$D56*'DNSP Inputs General'!K56","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,E$92,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,E$93,E$94))*'DNSP Inputs General'!$D56*'DNSP Inputs General'!L56","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,F$92,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,F$93,F$94))*'DNSP Inputs General'!$D56*'DNSP Inputs General'!M56","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,G$92,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,G$93,G$94))*'DNSP Inputs General'!$D56*'DNSP Inputs General'!N56","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,H$92,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,H$93,H$94))*'DNSP Inputs General'!$D56*'DNSP Inputs General'!O56","v":0},null,null,{"$f":"D112/'Charges Summary'!D$4","v":0},{"$f":"E112/'Charges Summary'!E$4","v":0},{"$f":"F112/'Charges Summary'!F$4","v":0},{"$f":"G112/'Charges Summary'!G$4","v":0},{"$f":"H112/'Charges Summary'!H$4","v":0}]
[{"$f":"'DNSP Inputs General'!A57","v":"Metal halide 70 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,D$92,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,D$93,D$94))*'DNSP Inputs General'!$D57*'DNSP Inputs General'!K57","v":13000.545505626766},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,E$92,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,E$93,E$94))*'DNSP Inputs General'!$D57*'DNSP Inputs General'!L57","v":13653.907463943497},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,F$92,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,F$93,F$94))*'DNSP Inputs General'!$D57*'DNSP Inputs General'!M57","v":13634.713314205577},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,G$92,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,G$93,G$94))*'DNSP Inputs General'!$D57*'DNSP Inputs General'!N57","v":13885.041962661029},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,H$92,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,H$93,H$94))*'DNSP Inputs General'!$D57*'DNSP Inputs General'!O57","v":14114.86067364046},null,null,{"$f":"D113/'Charges Summary'!D$4","v":12671.096984041682},{"$f":"E113/'Charges Summary'!E$4","v":12970.664728694772},{"$f":"F113/'Charges Summary'!F$4","v":12624.201808874013},{"$f":"G113/'Charges Summary'!G$4","v":12530.192800714929},{"$f":"H113/'Charges Summary'!H$4","v":12414.801835244509}]
[{"$f":"'DNSP Inputs General'!A58","v":"Metal halide 100 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,D$92,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,D$93,D$94))*'DNSP Inputs General'!$D58*'DNSP Inputs General'!K58","v":2438.5310821057496},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,E$92,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,E$93,E$94))*'DNSP Inputs General'!$D58*'DNSP Inputs General'!L58","v":2274.6637936557586},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,F$92,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,F$93,F$94))*'DNSP Inputs General'!$D58*'DNSP Inputs General'!M58","v":2017.1839518650208},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,G$92,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,G$93,G$94))*'DNSP Inputs General'!$D58*'DNSP Inputs General'!N58","v":1824.281641150498},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,H$92,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,H$93,H$94))*'DNSP Inputs General'!$D58*'DNSP Inputs General'!O58","v":1646.930527386003},null,null,{"$f":"D114/'Charges Summary'!D$4","v":2376.7359474714908},{"$f":"E114/'Charges Summary'!E$4","v":2160.8394165495924},{"$f":"F114/'Charges Summary'!F$4","v":1867.6841021244281},{"$f":"G114/'Charges Summary'!G$4","v":1646.275232576942},{"$f":"H114/'Charges Summary'!H$4","v":1448.5666282271923}]
[{"$f":"'DNSP Inputs General'!A59","v":"Metal halide 150 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,D$92,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,D$93,D$94))*'DNSP Inputs General'!$D59*'DNSP Inputs General'!K59","v":3243.1094542520073},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,E$92,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,E$93,E$94))*'DNSP Inputs General'!$D59*'DNSP Inputs General'!L59","v":3132.4265674743478},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,F$92,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,F$93,F$94))*'DNSP Inputs General'!$D59*'DNSP Inputs General'!M59","v":2876.3356323203016},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,G$92,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,G$93,G$94))*'DNSP Inputs General'!$D59*'DNSP Inputs General'!N59","v":2693.4958935368659},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,H$92,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,H$93,H$94))*'DNSP Inputs General'!$D59*'DNSP Inputs General'!O59","v":2517.8513300227751},null,null,{"$f":"D115/'Charges Summary'!D$4","v":3160.9253940078042},{"$f":"E115/'Charges Summary'!E$4","v":2975.6796654187501},{"$f":"F115/'Charges Summary'!F$4","v":2663.1613482210137},{"$f":"G115/'Charges Summary'!G$4","v":2430.6748906276089},{"$f":"H115/'Charges Summary'!H$4","v":2214.5897175744103}]
[{"$f":"'DNSP Inputs General'!A60","v":"Metal halide 250 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,D$92,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,D$93,D$94))*'DNSP Inputs General'!$D60*'DNSP Inputs General'!K60","v":14768.082289495782},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,E$92,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,E$93,E$94))*'DNSP Inputs General'!$D60*'DNSP Inputs General'!L60","v":16980.948763340948},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,F$92,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,F$93,F$94))*'DNSP Inputs General'!$D60*'DNSP Inputs General'!M60","v":18562.102000450144},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,G$92,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,G$93,G$94))*'DNSP Inputs General'!$D60*'DNSP Inputs General'!N60","v":20692.443142587879},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,H$92,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,H$93,H$94))*'DNSP Inputs General'!$D60*'DNSP Inputs General'!O60","v":23026.892894797696},null,null,{"$f":"D116/'Charges Summary'!D$4","v":14393.842387422788},{"$f":"E116/'Charges Summary'!E$4","v":16131.220587665102},{"$f":"F116/'Charges Summary'!F$4","v":17186.406215555984},{"$f":"G116/'Charges Summary'!G$4","v":18673.353871864518},{"$f":"H116/'Charges Summary'!H$4","v":20253.427843193964}]
[{"$f":"'DNSP Inputs General'!A61","v":"Metal halide 400 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,D$92,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,D$93,D$94))*'DNSP Inputs General'!$D61*'DNSP Inputs General'!K61","v":37219.851796904142},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,E$92,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,E$93,E$94))*'DNSP Inputs General'!$D61*'DNSP Inputs General'!L61","v":38039.455740252182},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,F$92,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,F$93,F$94))*'DNSP Inputs General'!$D61*'DNSP Inputs General'!M61","v":36959.0930014966},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,G$92,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,G$93,G$94))*'DNSP Inputs General'!$D61*'DNSP Inputs General'!N61","v":36620.791580322773},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,H$92,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,H$93,H$94))*'DNSP Inputs General'!$D61*'DNSP Inputs General'!O61","v":36222.056615580914},null,null,{"$f":"D117/'Charges Summary'!D$4","v":36276.65867144653},{"$f":"E117/'Charges Summary'!E$4","v":36135.958015811309},{"$f":"F117/'Charges Summary'!F$4","v":34219.938327395728},{"$f":"G117/'Charges Summary'!G$4","v":33047.475135487599},{"$f":"H117/'Charges Summary'!H$4","v":31859.305263086379}]
[{"$f":"'DNSP Inputs General'!A62","v":"Metal halide 1000 watt"},null,null,{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,D$92,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,D$93,D$94))*'DNSP Inputs General'!$D62*'DNSP Inputs General'!K62","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,E$92,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,E$93,E$94))*'DNSP Inputs General'!$D62*'DNSP Inputs General'!L62","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,F$92,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,F$93,F$94))*'DNSP Inputs General'!$D62*'DNSP Inputs General'!M62","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,G$92,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,G$93,G$94))*'DNSP Inputs General'!$D62*'DNSP Inputs General'!N62","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,H$92,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,H$93,H$94))*'DNSP Inputs General'!$D62*'DNSP Inputs General'!O62","v":0},null,null,{"$f":"D118/'Charges Summary'!D$4","v":0},{"$f":"E118/'Charges Summary'!E$4","v":0},{"$f":"F118/'Charges Summary'!F$4","v":0},{"$f":"G118/'Charges Summary'!G$4","v":0},{"$f":"H118/'Charges Summary'!H$4","v":0}]
[]
[]
[{"$f":"'DNSP Inputs General'!A$67","v":"Energy Efficient Lights"}]
[{"$f":"'DNSP Inputs General'!A68","v":"T5 2X14W"},null,null,{"$f":"SUM('Charges Summary'!D$85,'Charges Summary'!D$11)*'DNSP Inputs General'!$D68*'DNSP Inputs General'!K68","v":113123.43709965151},{"$f":"SUM('Charges Summary'!E$85,'Charges Summary'!E$11)*'DNSP Inputs General'!$D68*'DNSP Inputs General'!L68","v":105952.86750079402},{"$f":"SUM('Charges Summary'!F$85,'Charges Summary'!F$11)*'DNSP Inputs General'!$D68*'DNSP Inputs General'!M68","v":98323.491289060941},{"$f":"SUM('Charges Summary'!G$85,'Charges Summary'!G$11)*'DNSP Inputs General'!$D68*'DNSP Inputs General'!N68","v":95020.495095933875},{"$f":"SUM('Charges Summary'!H$85,'Charges Summary'!H$11)*'DNSP Inputs General'!$D68*'DNSP Inputs General'!O68","v":90534.409359843034},null,null,{"$f":"D122/'Charges Summary'!D$4","v":110256.76130570321},{"$f":"E122/'Charges Summary'!E$4","v":100650.9766545395},{"$f":"F122/'Charges Summary'!F$4","v":91036.427974832914},{"$f":"G122/'Charges Summary'!G$4","v":85748.759476075706},{"$f":"H122/'Charges Summary'!H$4","v":79630.028057759569}]
[{"$f":"'DNSP Inputs General'!A69","v":"T5 2X24W"},null,null,{"$f":"SUM('Charges Summary'!D$85,'Charges Summary'!D$11)*'DNSP Inputs General'!$D69*'DNSP Inputs General'!K69","v":19763.694905048993},{"$f":"SUM('Charges Summary'!E$85,'Charges Summary'!E$11)*'DNSP Inputs General'!$D69*'DNSP Inputs General'!L69","v":18510.931079261074},{"$f":"SUM('Charges Summary'!F$85,'Charges Summary'!F$11)*'DNSP Inputs General'!$D69*'DNSP Inputs General'!M69","v":17178.009558924812},{"$f":"SUM('Charges Summary'!G$85,'Charges Summary'!G$11)*'DNSP Inputs General'!$D69*'DNSP Inputs General'!N69","v":16600.946036924532},{"$f":"SUM('Charges Summary'!H$85,'Charges Summary'!H$11)*'DNSP Inputs General'!$D69*'DNSP Inputs General'!O69","v":15817.185994981248},null,null,{"$f":"D123/'Charges Summary'!D$4","v":19262.860531236835},{"$f":"E123/'Charges Summary'!E$4","v":17584.642453386488},{"$f":"F123/'Charges Summary'!F$4","v":15904.893219917982},{"$f":"G123/'Charges Summary'!G$4","v":14981.089367702831},{"$f":"H123/'Charges Summary'!H$4","v":13912.091253271332}]
[{"$f":"'DNSP Inputs General'!A70","v":"CF32"},null,null,{"$f":"SUM('Charges Summary'!D$85,'Charges Summary'!D$11)*'DNSP Inputs General'!$D70*'DNSP Inputs General'!K70","v":2912.339301006225},{"$f":"SUM('Charges Summary'!E$85,'Charges Summary'!E$11)*'DNSP Inputs General'!$D70*'DNSP Inputs General'!L70","v":2727.7344818036677},{"$f":"SUM('Charges Summary'!F$85,'Charges Summary'!F$11)*'DNSP Inputs General'!$D70*'DNSP Inputs General'!M70","v":2531.317782017406},{"$f":"SUM('Charges Summary'!G$85,'Charges Summary'!G$11)*'DNSP Inputs General'!$D70*'DNSP Inputs General'!N70","v":2446.2828337259748},{"$f":"SUM('Charges Summary'!H$85,'Charges Summary'!H$11)*'DNSP Inputs General'!$D70*'DNSP Inputs General'!O70","v":2330.7894918343932},null,null,{"$f":"D124/'Charges Summary'!D$4","v":2838.5373304154241},{"$f":"E124/'Charges Summary'!E$4","v":2591.2384074526899},{"$f":"F124/'Charges Summary'!F$4","v":2343.7138564024876},{"$f":"G124/'Charges Summary'!G$4","v":2207.5839334223574},{"$f":"H124/'Charges Summary'!H$4","v":2050.0584688613212}]
[{"$f":"'DNSP Inputs General'!A71","v":"CF42"},null,null,{"$f":"SUM('Charges Summary'!D$85,'Charges Summary'!D$11)*'DNSP Inputs General'!$D71*'DNSP Inputs General'!K71","v":910.30154306424436},{"$f":"SUM('Charges Summary'!E$85,'Charges Summary'!E$11)*'DNSP Inputs General'!$D71*'DNSP Inputs General'!L71","v":852.60014415130763},{"$f":"SUM('Charges Summary'!F$85,'Charges Summary'!F$11)*'DNSP Inputs General'!$D71*'DNSP Inputs General'!M71","v":791.20673959942576},{"$f":"SUM('Charges Summary'!G$85,'Charges Summary'!G$11)*'DNSP Inputs General'!$D71*'DNSP Inputs General'!N71","v":764.62760968234011},{"$f":"SUM('Charges Summary'!H$85,'Charges Summary'!H$11)*'DNSP Inputs General'!$D71*'DNSP Inputs General'!O71","v":728.52818702879551},null,null,{"$f":"D125/'Charges Summary'!D$4","v":887.23347277216794},{"$f":"E125/'Charges Summary'!E$4","v":809.9359576463296},{"$f":"F125/'Charges Summary'!F$4","v":732.56791859626651},{"$f":"G125/'Charges Summary'!G$4","v":690.01817897519436},{"$f":"H125/'Charges Summary'!H$4","v":640.78089628211035}]
[{"$f":"'DNSP Inputs General'!A72","v":"Category P LED 18 Watt"},null,null,{"$f":"SUM('Charges Summary'!D$103,'Charges Summary'!D$11)*'DNSP Inputs General'!$D72*'DNSP Inputs General'!K72","v":9887.2976543020068},{"$f":"SUM('Charges Summary'!E$103,'Charges Summary'!E$11)*'DNSP Inputs General'!$D72*'DNSP Inputs General'!L72","v":24990.240543229615},{"$f":"SUM('Charges Summary'!F$103,'Charges Summary'!F$11)*'DNSP Inputs General'!$D72*'DNSP Inputs General'!M72","v":40459.152738473662},{"$f":"SUM('Charges Summary'!G$103,'Charges Summary'!G$11)*'DNSP Inputs General'!$D72*'DNSP Inputs General'!N72","v":50480.142605151152},{"$f":"SUM('Charges Summary'!H$103,'Charges Summary'!H$11)*'DNSP Inputs General'!$D72*'DNSP Inputs General'!O72","v":62088.46083369213},null,null,{"$f":"D126/'Charges Summary'!D$4","v":9636.7423531208642},{"$f":"E126/'Charges Summary'!E$4","v":23739.726699601411},{"$f":"F126/'Charges Summary'!F$4","v":37460.597624329937},{"$f":"G126/'Charges Summary'!G$4","v":45554.483821589121},{"$f":"H126/'Charges Summary'!H$4","v":54610.240605855128}]
[{"$f":"'DNSP Inputs General'!A73","v":"Category P LED 47 Watt"},null,null,{"$f":"SUM('Charges Summary'!D$103,'Charges Summary'!D$11)*'DNSP Inputs General'!$D73*'DNSP Inputs General'!K73","v":143.16532011482434},{"$f":"SUM('Charges Summary'!E$103,'Charges Summary'!E$11)*'DNSP Inputs General'!$D73*'DNSP Inputs General'!L73","v":136.7463029372025},{"$f":"SUM('Charges Summary'!F$103,'Charges Summary'!F$11)*'DNSP Inputs General'!$D73*'DNSP Inputs General'!M73","v":136.48539818027916},{"$f":"SUM('Charges Summary'!G$103,'Charges Summary'!G$11)*'DNSP Inputs General'!$D73*'DNSP Inputs General'!N73","v":141.9086061151753},{"$f":"SUM('Charges Summary'!H$103,'Charges Summary'!H$11)*'DNSP Inputs General'!$D73*'DNSP Inputs General'!O73","v":145.45136757476223},null,null,{"$f":"D127/'Charges Summary'!D$4","v":139.5373490397898},{"$f":"E127/'Charges Summary'!E$4","v":129.90350586239498},{"$f":"F127/'Charges Summary'!F$4","v":126.37003586992995},{"$f":"G127/'Charges Summary'!G$4","v":128.06170838270077},{"$f":"H127/'Charges Summary'!H$4","v":127.93253485514204}]
[]
[]
[]
["Total Capital Charge",null,null,{"$f":"SUM(D97:D130)","v":928063.23559828696},{"$f":"SUM(E97:E130)","v":891474.10462898249},{"$f":"SUM(F97:F130)","v":862250.27678350336},{"$f":"SUM(G97:G130)","v":849081.87757002481},{"$f":"SUM(H97:H130)","v":836684.05827171972},null,null,{"$f":"SUM(K97:K130)","v":904545.06393595238},{"$f":"SUM(L97:L130)","v":846864.6617088092},{"$f":"SUM(M97:M130)","v":798346.1957011926},{"$f":"SUM(N97:N130)","v":766231.7231849744},{"$f":"SUM(O97:O130)","v":735909.97618204029}]
[]
["Check",null,{"$f":"SUM(D133:O133)","v":8.8475644588470459E-9},{"$f":"ABS(D39-SUM(D85,D131))","v":9.3132257461547852E-10},{"$f":"ABS(E39-SUM(E85,E131))","v":0},{"$f":"ABS(F39-SUM(F85,F131))","v":4.6566128730773926E-10},{"$f":"ABS(G39-SUM(G85,G131))","v":2.3283064365386963E-9},{"$f":"ABS(H39-SUM(H85,H131))","v":4.6566128730773926E-10},null,null,{"$f":"ABS(K39-SUM(K85,K131))","v":1.3969838619232178E-9},{"$f":"ABS(L39-SUM(L85,L131))","v":9.3132257461547852E-10},{"$f":"ABS(M39-SUM(M85,M131))","v":9.3132257461547852E-10},{"$f":"ABS(N39-SUM(N85,N131))","v":4.6566128730773926E-10},{"$f":"ABS(O39-SUM(O85,O131))","v":9.3132257461547852E-10}]
[]
["Public Lighting - Capital Expenditure",null,null,"Forecast Capital Expenditure - Nominal ",null,null,null,null,null,null,"Forecast Capital Expenditure - Real 2015 $ "]
[null,null,null,{"$f":"D$2","v":2016},2017,2018,2019,2020,null,null,{"$f":"K$2","v":2016},2017,2018,2019,2020]
[]
["Total Capital Expenditure",null,null,{"$f":"K138*'Charges Summary'!D$4","v":84106.879735494775},{"$f":"L138*'Charges Summary'!E$4","v":-38180.007245034787},{"$f":"M138*'Charges Summary'!F$4","v":196754.45509921628},{"$f":"N138*'Charges Summary'!G$4","v":209306.88553429701},{"$f":"O138*'Charges Summary'!H$4","v":221292.79223905911},null,null,{"$f":"'DNSP Inputs General'!K14","v":81975.516311398416},{"$f":"'DNSP Inputs General'!L14","v":-36269.476310882732},{"$f":"'DNSP Inputs General'!M14","v":182172.36334405973},{"$f":"'DNSP Inputs General'!N14","v":188883.52208906738},{"$f":"'DNSP Inputs General'!O14","v":194639.26897602712}]
["Check",null,{"$f":"SUM(D139:H139)","v":6.5483618527650833E-11},{"$f":"ABS(D138-D146)","v":0},{"$f":"ABS(E138-E146)","v":7.2759576141834259E-12},{"$f":"ABS(F138-F146)","v":2.9103830456733704E-11},{"$f":"ABS(G138-G146)","v":2.9103830456733704E-11},{"$f":"ABS(H138-H146)","v":0}]
[]
[]
["Public Lighting - RAB",null,null,"RAB - Historical Cost ($)"]
[null,null,null,{"$f":"D$2","v":2016},2017,2018,2019,2020]
[]
["Opening RAB",null,null,{"$f":"'Total RAB'!N139","v":5635382.4386494225},{"$f":"D148","v":5251608.9916677885},{"$f":"E148","v":4744480.1867150087},4468404.3467523111,4194815.5272138892]
["Capex",null,null,{"$f":"'Total RAB'!N140","v":84106.879735494775},{"$f":"'Total RAB'!O140","v":-38180.007245034794},{"$f":"'Total RAB'!P140","v":196754.45509921631},{"$f":"'Total RAB'!Q140","v":209306.88553429703},{"$f":"'Total RAB'!R140","v":221292.79223905911}]
["Depreciation",null,null,{"$f":"'Total RAB'!N141","v":467880.32671712904},{"$f":"'Total RAB'!O141","v":468948.79770774464},{"$f":"'Total RAB'!P141","v":472830.29506191448},{"$f":"'Total RAB'!Q141","v":482895.70507271885},{"$f":"'Total RAB'!R141","v":493571.18026994949}]
["Closing RAB",null,null,{"$f":"D145+D146-D147","v":5251608.9916677885},{"$f":"E145+E146-E147","v":4744480.1867150087},{"$f":"F145+F146-F147","v":4468404.3467523111},{"$f":"G145+G146-G147","v":4194815.5272138892},{"$f":"H145+H146-H147","v":3922537.1391829983}]
[]
["Average RAB",null,null,{"$f":"SUM(D145,D148)/2","v":5443495.7151586059},{"$f":"SUM(E145,E148)/2","v":4998044.5891913986},{"$f":"SUM(F145,F148)/2","v":4606442.2667336594},{"$f":"SUM(G145,G148)/2","v":4331609.9369831001},{"$f":"SUM(H145,H148)/2","v":4058676.333198444}]
[]
[{"$f":"WACC!A$8","v":"Nominal Pre Tax WACC"},null,null,{"$f":"WACC!E$8","v":8.4538122736034893E-2},{"$f":"WACC!F$8","v":8.4538122736034893E-2},{"$f":"WACC!G$8","v":8.4538122736034893E-2},{"$f":"WACC!H$8","v":8.4538122736034893E-2},{"$f":"WACC!I$8","v":8.4538122736034893E-2}]
[]
["Capital Charge",null,null,"Capital Charge - Nominal "]
[null,null,null,{"$f":"D$2","v":2016},2017,2018,2019,2020]
[]
["Depreciation",null,null,{"$f":"D147","v":467880.32671712904},{"$f":"E147","v":468948.79770774464},{"$f":"F147","v":472830.29506191448},{"$f":"G147","v":482895.70507271885},{"$f":"H147","v":493571.18026994949}]
["Return",null,null,{"$f":"D152*D150","v":460182.90888115828},{"$f":"E152*E150","v":422525.30692123756},{"$f":"F152*F150","v":389419.98172158888},{"$f":"G152*G150","v":366186.17249730567},{"$f":"H152*H150","v":343112.87800177012}]
[]
[null,null,null,{"$f":"SUM(D157:D159)","v":928063.23559828731},{"$f":"SUM(E157:E159)","v":891474.10462898226},{"$f":"SUM(F157:F159)","v":862250.27678350336},{"$f":"SUM(G157:G159)","v":849081.87757002446},{"$f":"SUM(H157:H159)","v":836684.05827171961}]
[]
["Check",null,{"$f":"SUM(D162:H162)","v":1.0477378964424133E-9},{"$f":"ABS(D131-D160)*IF('DNSP Inputs General'!K76=0,0,1)","v":3.4924596548080444E-10},{"$f":"ABS(E131-E160)*IF('DNSP Inputs General'!L76=0,0,1)","v":2.3283064365386963E-10},{"$f":"ABS(F131-F160)*IF('DNSP Inputs General'!M76=0,0,1)","v":0},{"$f":"ABS(G131-G160)*IF('DNSP Inputs General'!N76=0,0,1)","v":3.4924596548080444E-10},{"$f":"ABS(H131-H160)*IF('DNSP Inputs General'!O76=0,0,1)","v":1.1641532182693481E-10}]

{"sheet":"Charges Summary","index":7,"n_rows":107,"n_cols":8,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'DNSP Inputs O & M'!$A$3","v":"CitiPower"},null,null,{"$f":"'DNSP Inputs General'!K$2","v":2016},{"$f":"'DNSP Inputs General'!L$2","v":2017},{"$f":"'DNSP Inputs General'!M$2","v":2018},{"$f":"'DNSP Inputs General'!N$2","v":2019},{"$f":"'DNSP Inputs General'!O$2","v":2020}]
["Nominal $"]
[]
[{"$f":"'Total RAB'!A20","v":"CPI Index"},null,null,{"$f":"(1+WACC!E6)","v":1.026},{"$f":"D4*(1+WACC!F6)","v":1.0526759999999999},{"$f":"E4*(1+WACC!G6)","v":1.0800455760000001},{"$f":"F4*(1+WACC!H6)","v":1.1081267609760002},{"$f":"G4*(1+WACC!I6)","v":1.1369380567613763}]
[]
[{"$f":"'DNSP Inputs General'!$A$6","v":"Poles and Brackets"},null,null,{"$f":"'DNSP Inputs General'!K$2","v":2016},{"$f":"'DNSP Inputs General'!L$2","v":2017},{"$f":"'DNSP Inputs General'!M$2","v":2018},{"$f":"'DNSP Inputs General'!N$2","v":2019},{"$f":"'DNSP Inputs General'!O$2","v":2020}]
["O & M"]
[{"$f":"'O & M 2016-2020'!A$10","v":"Dedicated poles - inspection"},null,null,{"$f":"'O & M 2016-2020'!$B$10*D$4","v":0},{"$f":"'O & M 2016-2020'!$J$10*E$4","v":0},{"$f":"'O & M 2016-2020'!$R$10*F$4","v":0},{"$f":"'O & M 2016-2020'!$Z$10*G$4","v":0},{"$f":"'O & M 2016-2020'!$AH$10*H$4","v":0}]
[]
["Capital Charge"]
["Depreciation and Return",null,null,{"$f":"'Depn & WACC Post 2004'!H$81","v":0.71463933125610313},{"$f":"'Depn & WACC Post 2004'!H$131","v":0.71397665238898578},{"$f":"'Depn & WACC Post 2004'!H$181","v":0.69929536685278848},{"$f":"'Depn & WACC Post 2004'!H$231","v":0.69589611768775439},{"$f":"'Depn & WACC Post 2004'!H$281","v":0.6878092611411788}]
[]
["Total Charge",null,null,{"$f":"SUM(D8,D11)","v":0.71463933125610313},{"$f":"SUM(E8,E11)","v":0.71397665238898578},{"$f":"SUM(F8,F11)","v":0.69929536685278848},{"$f":"SUM(G8,G11)","v":0.69589611768775439},{"$f":"SUM(H8,H11)","v":0.6878092611411788}]
[]
[]
[]
[]
[{"$f":"'DNSP Inputs General'!$A$8","v":"Existing Lights"}]
[]
[{"$f":"'O & M 2016-2020'!$A$8","v":"MV80"},null,null,{"$f":"D$1","v":2016},{"$f":"E$1","v":2017},2018,2019,2020]
[]
["O & M Charge"]
[{"$f":"'O & M 2016-2020'!A$9","v":"Bulk change & repairs"},null,null,{"$f":"'O & M 2016-2020'!$B$9*D$4","v":40.048516588030857},{"$f":"'O & M 2016-2020'!$J$9*E$4","v":41.744408328715366},{"$f":"'O & M 2016-2020'!$R$9*F$4","v":43.114468198280605},{"$f":"'O & M 2016-2020'!$Z$9*G$4","v":44.83645314617381},{"$f":"'O & M 2016-2020'!$AH$9*H$4","v":46.50599716747724}]
[{"$f":"'O & M 2016-2020'!A$11","v":"Other costs"},null,null,{"$f":"'O & M 2016-2020'!$B$11*D$4","v":4.2770894029018116},{"$f":"'O & M 2016-2020'!$J$11*E$4","v":4.5392961887382306},{"$f":"'O & M 2016-2020'!$R$11*F$4","v":4.7205964451288986},{"$f":"'O & M 2016-2020'!$Z$11*G$4","v":4.9904701572086481},{"$f":"'O & M 2016-2020'!$AH$11*H$4","v":5.2390406710821242}]
[null,null,null,{"$f":"SUM(D23:D24)","v":44.325605990932672},{"$f":"SUM(E23:E24)","v":46.2837045174536},{"$f":"SUM(F23:F24)","v":47.835064643409503},{"$f":"SUM(G23:G24)","v":49.826923303382458},{"$f":"SUM(H23:H24)","v":51.745037838559362}]
["Capital Charge"]
["Depreciation and Return",null,null,{"$f":"'Depn & WACC Post 2004'!H$40","v":25.559127799114812},{"$f":"'Depn & WACC Post 2004'!H$90","v":25.783843251344592},{"$f":"'Depn & WACC Post 2004'!H$140","v":24.709941272538511},{"$f":"'Depn & WACC Post 2004'!H$190","v":24.151748211234676},{"$f":"'Depn & WACC Post 2004'!H$240","v":23.567512444934678}]
[]
["Poles & Brackets Charge",null,null,{"$f":"D$13","v":0.71463933125610313},{"$f":"E$13","v":0.71397665238898578},{"$f":"F$13","v":0.69929536685278848},{"$f":"G$13","v":0.69589611768775439},{"$f":"H$13","v":0.6878092611411788}]
[]
["Total Charge",null,null,{"$f":"SUM(D25,D27,D29)","v":70.599373121303586},{"$f":"SUM(E25,E27,E29)","v":72.781524421187171},{"$f":"SUM(F25,F27,F29)","v":73.244301282800805},{"$f":"SUM(G25,G27,G29)","v":74.674567632304885},{"$f":"SUM(H25,H27,H29)","v":76.000359544635216}]
[]
["WDV RAB - MV 80 Luminair"]
["RAB WDV",null,null,{"$f":"MAX(0,'Depn & WACC Post 2004'!$I$8)","v":145.92476843391555},{"$f":"MAX(0,'Depn & WACC Post 2004'!I$40)","v":137.1273854561008},{"$f":"MAX(0,'Depn & WACC Post 2004'!I$90)","v":127.60983585517634},{"$f":"MAX(0,'Depn & WACC Post 2004'!I$140)","v":118.02902303560083},{"$f":"MAX(0,'Depn & WACC Post 2004'!I$190)","v":108.22461193412711}]
[]
["Avoided Costs - MV 80 O & M"]
["Materials & labour - bulk lamp change",null,null,{"$f":"'O & M 2016-2020'!$G$9*D$4","v":-27.283323338843889},{"$f":"'O & M 2016-2020'!$O$9*E$4","v":-28.334398425160146},{"$f":"'O & M 2016-2020'!$W$9*F$4","v":-29.408103592009834},{"$f":"'O & M 2016-2020'!$AE$9*G$4","v":-30.52338531440957},{"$f":"'O & M 2016-2020'!$AM$9*H$4","v":-31.684385998862684}]
["Materials & Labour - repair of faults",null,null,{"$f":"'O & M 2016-2020'!$G$10*D$4","v":-9.3614040369374703},{"$f":"'O & M 2016-2020'!$O$10*E$4","v":-9.7838870749809246},{"$f":"'O & M 2016-2020'!$W$10*F$4","v":-10.069055085539134},{"$f":"'O & M 2016-2020'!$AE$10*G$4","v":-10.486029836540983},{"$f":"'O & M 2016-2020'!$AM$10*H$4","v":-10.870385263412901}]
[null,null,null,{"$f":"SUM(D37:D38)","v":-36.644727375781358},{"$f":"SUM(E37:E38)","v":-38.11828550014107},{"$f":"SUM(F37:F38)","v":-39.477158677548971},{"$f":"SUM(G37:G38)","v":-41.009415150950552},{"$f":"SUM(H37:H38)","v":-42.554771262275587}]
[]
[]
[]
[]
[{"$f":"'O & M 2016-2020'!$A$14","v":"S-HP 150"},null,null,{"$f":"D$1","v":2016},{"$f":"E$1","v":2017},2018,2019,2020]
[]
["O & M Charge"]
[{"$f":"'O & M 2016-2020'!A$15","v":"Patrols and repairs"},null,null,{"$f":"'O & M 2016-2020'!$B$15*D$4","v":79.364784357316495},{"$f":"'O & M 2016-2020'!$J$15*E$4","v":82.646354141576012},{"$f":"'O & M 2016-2020'!$R$15*F$4","v":85.795736048795234},{"$f":"'O & M 2016-2020'!$Z$15*G$4","v":89.248266246790791},{"$f":"'O & M 2016-2020'!$AH$15*H$4","v":92.762856018502291}]
[{"$f":"'O & M 2016-2020'!A$17","v":"Other costs"},null,null,{"$f":"'O & M 2016-2020'!$B$17*D$4","v":4.2770894029018116},{"$f":"'O & M 2016-2020'!$J$17*E$4","v":4.5392961887382306},{"$f":"'O & M 2016-2020'!$R$17*F$4","v":4.7205964451288986},{"$f":"'O & M 2016-2020'!$Z$17*G$4","v":4.9904701572086481},{"$f":"'O & M 2016-2020'!$AH$17*H$4","v":5.2390406710821242}]
[null,null,null,{"$f":"SUM(D47:D48)","v":83.641873760218303},{"$f":"SUM(E47:E48)","v":87.185650330314246},{"$f":"SUM(F47:F48)","v":90.516332493924139},{"$f":"SUM(G47:G48)","v":94.23873640399944},{"$f":"SUM(H47:H48)","v":98.001896689584413}]
["Capital Charge"]
["Depreciation and Return",null,null,{"$f":"'Depn & WACC Post 2004'!H$41","v":30.061043176086951},{"$f":"'Depn & WACC Post 2004'!H$91","v":30.325339397965351},{"$f":"'Depn & WACC Post 2004'!H$141","v":29.062283240278592},{"$f":"'Depn & WACC Post 2004'!H$191","v":28.405771568662477},{"$f":"'Depn & WACC Post 2004'!H$241","v":27.718630100698668}]
[]
["Poles & Brackets Charge",null,null,{"$f":"D$13","v":0.71463933125610313},{"$f":"E$13","v":0.71397665238898578},{"$f":"F$13","v":0.69929536685278848},{"$f":"G$13","v":0.69589611768775439},{"$f":"H$13","v":0.6878092611411788}]
[]
["Total Charge",null,null,{"$f":"SUM(D49,D51,D53)","v":114.41755626756137},{"$f":"SUM(E49,E51,E53)","v":118.22496638066858},{"$f":"SUM(F49,F51,F53)","v":120.27791110105552},{"$f":"SUM(G49,G51,G53)","v":123.34040409034967},{"$f":"SUM(H49,H51,H53)","v":126.40833605142427}]
[]
[]
[]
[]
[{"$f":"'O & M 2016-2020'!$A$20","v":"S-HP 250"},null,null,{"$f":"D$1","v":2016},{"$f":"E$1","v":2017},2018,2019,2020]
[]
["O & M Charge"]
[{"$f":"'O & M 2016-2020'!A$21","v":"Patrols and repairs"},null,null,{"$f":"'O & M 2016-2020'!$B$21*D$4","v":78.850048623809272},{"$f":"'O & M 2016-2020'!$J$21*E$4","v":82.107774202328201},{"$f":"'O & M 2016-2020'!$R$21*F$4","v":85.240772960524183},{"$f":"'O & M 2016-2020'!$Z$21*G$4","v":88.669683178003041},{"$f":"'O & M 2016-2020'!$AH$21*H$4","v":92.162767678055985}]
[{"$f":"'O & M 2016-2020'!A$23","v":"Other costs"},null,null,{"$f":"'O & M 2016-2020'!$B$23*D$4","v":4.2770894029018116},{"$f":"'O & M 2016-2020'!$J$23*E$4","v":4.5392961887382306},{"$f":"'O & M 2016-2020'!$R$23*F$4","v":4.7205964451288986},{"$f":"'O & M 2016-2020'!$Z$23*G$4","v":4.9904701572086481},{"$f":"'O & M 2016-2020'!$AH$23*H$4","v":5.2390406710821242}]
[null,null,null,{"$f":"SUM(D63:D64)","v":83.12713802671108},{"$f":"SUM(E63:E64)","v":86.647070391066435},{"$f":"SUM(F63:F64)","v":89.961369405653087},{"$f":"SUM(G63:G64)","v":93.660153335211689},{"$f":"SUM(H63:H64)","v":97.401808349138108}]
["Capital Charge"]
["Depreciation and Return",null,null,{"$f":"'Depn & WACC Post 2004'!H$42","v":31.273701816901522},{"$f":"'Depn & WACC Post 2004'!H$92","v":31.548659714601285},{"$f":"'Depn & WACC Post 2004'!H$142","v":30.23465203289453},{"$f":"'Depn & WACC Post 2004'!H$192","v":29.551656764328115},{"$f":"'Depn & WACC Post 2004'!H$242","v":28.836796097342923}]
[]
["Poles & Brackets Charge",null,null,{"$f":"D$13","v":0.71463933125610313},{"$f":"E$13","v":0.71397665238898578},{"$f":"F$13","v":0.69929536685278848},{"$f":"G$13","v":0.69589611768775439},{"$f":"H$13","v":0.6878092611411788}]
[]
["Total Charge",null,null,{"$f":"SUM(D65,D67,D69)","v":115.11547917486871},{"$f":"SUM(E65,E67,E69)","v":118.9097067580567},{"$f":"SUM(F65,F67,F69)","v":120.89531680540041},{"$f":"SUM(G65,G67,G69)","v":123.90770621722756},{"$f":"SUM(H65,H67,H69)","v":126.92641370762222}]
[]
[]
[]
[]
[{"$f":"'DNSP Inputs General'!$A$11","v":"Energy Efficient Lights"}]
[]
[{"$f":"'O & M 2016-2020'!$A$26","v":"T5 2X14W"},null,null,{"$f":"D$1","v":2016},{"$f":"E$1","v":2017},2018,2019,2020]
[]
["O & M Charge"]
[{"$f":"'O & M 2016-2020'!A$27","v":"Bulk change & repairs"},null,null,{"$f":"'O & M 2016-2020'!$B$27*D$4","v":36.972196666583692},{"$f":"'O & M 2016-2020'!$J$27*E$4","v":38.542609086836123},{"$f":"'O & M 2016-2020'!$R$27*F$4","v":39.818422320254115},{"$f":"'O & M 2016-2020'!$Z$27*G$4","v":41.415224595718755},{"$f":"'O & M 2016-2020'!$AH$27*H$4","v":42.965768416179259}]
[{"$f":"'O & M 2016-2020'!A$29","v":"Other costs"},null,null,{"$f":"'O & M 2016-2020'!$B$29*D$4","v":4.2770894029018116},{"$f":"'O & M 2016-2020'!$J$29*E$4","v":4.5392961887382306},{"$f":"'O & M 2016-2020'!$R$29*F$4","v":4.7205964451288986},{"$f":"'O & M 2016-2020'!$Z$29*G$4","v":4.9904701572086481},{"$f":"'O & M 2016-2020'!$AH$29*H$4","v":5.2390406710821242}]
[null,null,null,{"$f":"SUM(D81:D82)","v":41.249286069485507},{"$f":"SUM(E81:E82)","v":43.081905275574357},{"$f":"SUM(F81:F82)","v":44.539018765383013},{"$f":"SUM(G81:G82)","v":46.405694752927403},{"$f":"SUM(H81:H82)","v":48.204809087261381}]
["Capital Charge"]
["Depreciation and Return",null,null,{"$f":"'Depn & WACC Post 2004'!$H$69","v":7.5228259315288524},{"$f":"'Depn & WACC Post 2004'!$H$119","v":7.1587947879116651},{"$f":"'Depn & WACC Post 2004'!$H$169","v":7.1564838811153022},{"$f":"'Depn & WACC Post 2004'!$H$219","v":7.4674144685779247},{"$f":"'Depn & WACC Post 2004'!$H$269","v":7.6755307888172952}]
[]
["Poles & Brackets Charge",null,null,{"$f":"D$13","v":0.71463933125610313},{"$f":"E$13","v":0.71397665238898578},{"$f":"F$13","v":0.69929536685278848},{"$f":"G$13","v":0.69589611768775439},{"$f":"H$13","v":0.6878092611411788}]
[]
["Total Charge",null,null,{"$f":"SUM(D83,D85,D87)","v":49.486751332270458},{"$f":"SUM(E83,E85,E87)","v":50.95467671587501},{"$f":"SUM(F83,F85,F87)","v":52.3947980133511},{"$f":"SUM(G83,G85,G87)","v":54.569005339193083},{"$f":"SUM(H83,H85,H87)","v":56.568149137219855}]
[]
[]
[]
[]
[{"$f":"'DNSP Inputs General'!$A$11","v":"Energy Efficient Lights"}]
[]
[{"$f":"'O & M 2016-2020'!$A$32","v":"Category P LED 18 Watt"},null,null,{"$f":"D$1","v":2016},{"$f":"E$1","v":2017},2018,2019,2020]
[]
["O & M Charge"]
[{"$f":"'O & M 2016-2020'!A$27","v":"Bulk change & repairs"},null,null,{"$f":"'O & M 2016-2020'!B$33*D$4","v":22.034965283715902},{"$f":"'O & M 2016-2020'!$J$33*E$4","v":23.033114467095032},{"$f":"'O & M 2016-2020'!$R$33*F$4","v":23.700485009463744},{"$f":"'O & M 2016-2020'!$Z$33*G$4","v":24.683049174398832},{"$f":"'O & M 2016-2020'!$AH$33*H$4","v":25.587331838510256}]
[{"$f":"'O & M 2016-2020'!A$29","v":"Other costs"},null,null,{"$f":"'O & M 2016-2020'!$B$35*D$4","v":4.2770894029018116},{"$f":"'O & M 2016-2020'!$J$35*E$4","v":4.5392961887382306},{"$f":"'O & M 2016-2020'!$R$35*F$4","v":4.7205964451288986},{"$f":"'O & M 2016-2020'!$Z$35*G$4","v":4.9904701572086481},{"$f":"'O & M 2016-2020'!$AH$35*H$4","v":5.2390406710821242}]
[null,null,null,{"$f":"SUM(D99:D100)","v":26.312054686617714},{"$f":"SUM(E99:E100)","v":27.572410655833263},{"$f":"SUM(F99:F100)","v":28.421081454592642},{"$f":"SUM(G99:G100)","v":29.67351933160748},{"$f":"SUM(H99:H100)","v":30.826372509592382}]
["Capital Charge"]
["Depreciation and Return",null,null,{"$f":"'Depn & WACC Post 2004'!$H$73","v":8.8297153430655193},{"$f":"'Depn & WACC Post 2004'!$H$123","v":8.4024435434245142},{"$f":"'Depn & WACC Post 2004'!$H$173","v":8.3997311784991542},{"$f":"'Depn & WACC Post 2004'!$H$223","v":8.7646776233239336},{"$f":"'Depn & WACC Post 2004'!$H$273","v":9.0089485771763016}]
[]
["Poles & Brackets Charge",null,null,{"$f":"D$13","v":0.71463933125610313},{"$f":"E$13","v":0.71397665238898578},{"$f":"F$13","v":0.69929536685278848},{"$f":"G$13","v":0.69589611768775439},{"$f":"H$13","v":0.6878092611411788}]
[]
["Total Charge",null,null,{"$f":"SUM(D101,D103,D105)","v":35.856409360939331},{"$f":"SUM(E101,E103,E105)","v":36.688830851646763},{"$f":"SUM(F101,F103,F105)","v":37.520107999944585},{"$f":"SUM(G101,G103,G105)","v":39.134093072619166},{"$f":"SUM(H101,H103,H105)","v":40.523130347909863}]

{"sheet":"O & M 2016-2020","index":8,"n_rows":229,"n_cols":40,"rows_kept":229,"cut":false,"hidden":false,"merged":[[59,1,59,6],[166,1,166,6],[100,1,100,6],[132,1,132,6],[166,17,166,22],[166,9,166,14],[59,17,59,22],[100,17,100,22],[132,17,132,22],[59,9,59,14],[100,9,100,14],[132,9,132,14],[166,33,166,38],[100,25,100,30],[59,33,59,38],[100,33,100,38],[132,33,132,38],[166,25,166,30],[132,25,132,30],[59,25,59,30],[203,25,203,30],[203,33,203,38],[203,1,203,6],[203,9,203,14],[203,17,203,22]]}
[{"$f":"'DNSP Inputs O & M'!$A$3","v":"CitiPower"}]
[]
["Public Lighting O & M Costs","Year",2016,null,null,null,null,null,null,"Year",{"$f":"C3+1","v":2017},null,null,null,null,null,null,"Year",{"$f":"K3+1","v":2018},null,null,null,null,null,null,"Year",{"$f":"S3+1","v":2019},null,null,null,null,null,null,"Year",{"$f":"AA3+1","v":2020}]
[{"$f":"'DNSP Inputs O & M'!C5","v":"Real 2015 $ "}]
[]
["Summary"]
[]
[{"$f":"$A$64","v":"MV80"},null,null,"Avoided Costs - MV 80 O & M",null,null,null,null,null,null,null,"Avoided Costs - MV 80 O & M",null,null,null,null,null,null,null,"Avoided Costs - MV 80 O & M",null,null,null,null,null,null,null,"Avoided Costs - MV 80 O & M",null,null,null,null,null,null,null,"Avoided Costs - MV 80 O & M"]
[{"$f":"$A$65","v":"Bulk change & repairs"},{"$f":"G85","v":39.03364189866555},null,"Materials & labour - bulk lamp change",null,null,{"$f":"-(G67+G76)*2","v":-26.591933078795211},null,null,{"$f":"O85","v":39.655514449569829},null,"Materials & labour - bulk lamp change",null,null,{"$f":"-(O67+O76)*2","v":-26.916542625803331},null,null,{"$f":"W85","v":39.919119300462377},null,"Materials & labour - bulk lamp change",null,null,{"$f":"-(W67+W76)*2","v":-27.228576502228858},null,null,{"$f":"AE85","v":40.461483943121628},null,"Materials & labour - bulk lamp change",null,null,{"$f":"-(AE67+AE76)*2","v":-27.545030396635866},null,null,{"$f":"AM85","v":40.904600642845793},null,"Materials & labour - bulk lamp change",null,null,{"$f":"-(AM67+AM76)*2","v":-27.868172597825787}]
[{"$f":"A87","v":"Dedicated poles - inspection"},{"$f":"G88","v":0},null,"Materials & Labour - repair of faults",null,null,{"$f":"-(G71+G79+G81)/2","v":-9.1241754745979247},null,null,{"$f":"O88","v":0},null,"Materials & Labour - repair of faults",null,null,{"$f":"-(O71+O79+O81)/2","v":-9.2943005017507048},null,null,{"$f":"W88","v":0},null,"Materials & Labour - repair of faults",null,null,{"$f":"-(W71+W79+W81)/2","v":-9.3228057308751318},null,null,{"$f":"AE88","v":0},null,"Materials & Labour - repair of faults",null,null,{"$f":"-(AE71+AE79+AE81)/2","v":-9.4628432466564085},null,null,{"$f":"AM88","v":0},null,"Materials & Labour - repair of faults",null,null,{"$f":"-(AM71+AM79+AM81)/2","v":-9.5611059888150152}]
["Other costs",{"$f":"IF(C48=0,0,C46/C48)","v":4.1687031217366588},null,null,null,null,{"$f":"SUM(G9:G10)","v":-35.716108553393134},null,null,{"$f":"IF(K48=0,0,K46/K48)","v":4.3121494065963608},null,null,null,null,{"$f":"SUM(O9:O10)","v":-36.210843127554035},null,null,{"$f":"IF(S48=0,0,S46/S48)","v":4.3707381892270245},null,null,null,null,{"$f":"SUM(W9:W10)","v":-36.551382233103993},null,null,{"$f":"IF(AA48=0,0,AA46/AA48)","v":4.5035192118392775},null,null,null,null,{"$f":"SUM(AE9:AE10)","v":-37.007873643292271},null,null,{"$f":"IF(AI48=0,0,AI46/AI48)","v":4.6080264794775081},null,null,null,null,{"$f":"SUM(AM9:AM10)","v":-37.429278586640805}]
[]
[]
[{"$f":"$A$105","v":"S-HP 150"}]
[{"$f":"$A$106","v":"Patrols and repairs"},{"$f":"G122","v":77.353590991536549},null,null,null,null,null,null,null,{"$f":"O122","v":78.51072328197472},null,null,null,null,null,null,null,{"$f":"W122","v":79.437144093996295},null,null,null,null,null,null,null,{"$f":"AE122","v":80.539762588337794},null,null,null,null,null,null,null,{"$f":"AM122","v":81.590070335706613}]
[{"$f":"$A$10","v":"Dedicated poles - inspection"},{"$f":"B10","v":0},null,null,null,null,null,null,null,{"$f":"J10","v":0},null,null,null,null,null,null,null,{"$f":"R10","v":0},null,null,null,null,null,null,null,{"$f":"Z10","v":0},null,null,null,null,null,null,null,{"$f":"AH10","v":0}]
[{"$f":"$A$11","v":"Other costs"},{"$f":"B11","v":4.1687031217366588},null,null,null,null,null,null,null,{"$f":"J11","v":4.3121494065963608},null,null,null,null,null,null,null,{"$f":"R11","v":4.3707381892270245},null,null,null,null,null,null,null,{"$f":"Z11","v":4.5035192118392775},null,null,null,null,null,null,null,{"$f":"AH11","v":4.6080264794775081}]
[]
[]
[{"$f":"$A$137","v":"S-HP 250"}]
[{"$f":"$A$138","v":"Patrols and repairs"},{"$f":"G154","v":76.851899243478826},null,null,null,null,null,null,null,{"$f":"O154","v":77.999093930447927},null,null,null,null,null,null,null,{"$f":"W154","v":78.923311066387981},null,null,null,null,null,null,null,{"$f":"AE154","v":80.017635437218232},null,null,null,null,null,null,null,{"$f":"AM154","v":81.06225939923776}]
[{"$f":"$A$10","v":"Dedicated poles - inspection"},{"$f":"B10","v":0},null,null,null,null,null,null,null,{"$f":"J10","v":0},null,null,null,null,null,null,null,{"$f":"R10","v":0},null,null,null,null,null,null,null,{"$f":"Z10","v":0},null,null,null,null,null,null,null,{"$f":"AH10","v":0}]
[{"$f":"$A$11","v":"Other costs"},{"$f":"B11","v":4.1687031217366588},null,null,null,null,null,null,null,{"$f":"J11","v":4.3121494065963608},null,null,null,null,null,null,null,{"$f":"R11","v":4.3707381892270245},null,null,null,null,null,null,null,{"$f":"Z11","v":4.5035192118392775},null,null,null,null,null,null,null,{"$f":"AH11","v":4.6080264794775081}]
[]
[]
[{"$f":"$A$171","v":"T5 2X14W"}]
[{"$f":"$A$172","v":"Bulk change & repairs"},{"$f":"G192","v":36.035279402128353},null,null,null,null,null,null,null,{"$f":"O192","v":36.613933524499586},null,null,null,null,null,null,null,{"$f":"W192","v":36.867353753462446},null,null,null,null,null,null,null,{"$f":"AE192","v":37.374085758240909},null,null,null,null,null,null,null,{"$f":"AM192","v":37.790773350106122}]
[{"$f":"$A$10","v":"Dedicated poles - inspection"},{"$f":"B10","v":0},null,null,null,null,null,null,null,{"$f":"J10","v":0},null,null,null,null,null,null,null,{"$f":"R10","v":0},null,null,null,null,null,null,null,{"$f":"Z10","v":0},null,null,null,null,null,null,null,{"$f":"AH10","v":0}]
[{"$f":"$A$11","v":"Other costs"},{"$f":"B11","v":4.1687031217366588},null,null,null,null,null,null,null,{"$f":"J11","v":4.3121494065963608},null,null,null,null,null,null,null,{"$f":"R11","v":4.3707381892270245},null,null,null,null,null,null,null,{"$f":"Z11","v":4.5035192118392775},null,null,null,null,null,null,null,{"$f":"AH11","v":4.6080264794775081}]
[]
[]
[{"$f":"$A$208","v":"Category P LED 18 Watt"}]
[{"$f":"$A$172","v":"Bulk change & repairs"},{"$f":"G229","v":21.476574350600295},null,null,null,null,null,null,null,{"$f":"O229","v":21.880535385147027},null,null,null,null,null,null,null,{"$f":"W229","v":21.943967491853087},null,null,null,null,null,null,null,{"$f":"AE229","v":22.274571866361974},null,null,null,null,null,null,null,{"$f":"AM229","v":22.505475726089269}]
[{"$f":"$A$10","v":"Dedicated poles - inspection"},{"$f":"B10","v":0},null,null,null,null,null,null,null,{"$f":"J10","v":0},null,null,null,null,null,null,null,{"$f":"R10","v":0},null,null,null,null,null,null,null,{"$f":"Z10","v":0},null,null,null,null,null,null,null,{"$f":"AH10","v":0}]
[{"$f":"$A$11","v":"Other costs"},{"$f":"B11","v":4.1687031217366588},null,null,null,null,null,null,null,{"$f":"J11","v":4.3121494065963608},null,null,null,null,null,null,null,{"$f":"R11","v":4.3707381892270245},null,null,null,null,null,null,null,{"$f":"Z11","v":4.5035192118392775},null,null,null,null,null,null,null,{"$f":"AH11","v":4.6080264794775081}]
[]
[]
[]
[{"$f":"'DNSP Inputs O & M'!A100","v":"Proportion of lights on dedicated poles"},null,{"$f":"'DNSP Inputs O & M'!$D$100","v":0},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$100","v":0},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$100","v":0},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$100","v":0},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$100","v":0}]
[]
[{"$f":"'DNSP Inputs O & M'!A104","v":"Other direct costs"}]
[{"$f":"'DNSP Inputs O & M'!$A$105","v":"Call centre"},null,{"$f":"'DNSP Inputs O & M'!$D$108","v":52373.937992120889},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$108","v":54153.14244023717},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$108","v":55992.788562009373},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$108","v":57894.929632381973},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$108","v":59861.688678471037}]
[{"$f":"'DNSP Inputs O & M'!$A$110","v":"GIS and other"},null,{"$f":"'DNSP Inputs O & M'!$D$110","v":95801.579202112975},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$110","v":97415.235524376723},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$110","v":99056.07184459109},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$110","v":100724.54597541325},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$110","v":102421.12344077494}]
[{"$f":"'DNSP Inputs O & M'!A111","v":"Complaints handling"},null,{"$f":"'DNSP Inputs O & M'!$D$111","v":28740.473760633886},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$111","v":29224.570657313012},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$111","v":29716.821553377322},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$111","v":30217.363792623968},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$111","v":30726.337032232477}]
["Accounts Manager",null,{"$f":"'DNSP Inputs O & M'!$D$112","v":0},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$112","v":0},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$112","v":0},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$112","v":0},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$112","v":0}]
[null,null,{"$f":"SUM(C42:C45)","v":176915.99095486774},null,null,null,null,null,null,null,{"$f":"SUM(K42:K45)","v":180792.94862192692},null,null,null,null,null,null,null,{"$f":"SUM(S42:S45)","v":184765.68195997778},null,null,null,null,null,null,null,{"$f":"SUM(AA42:AA45)","v":188836.83940041921},null,null,null,null,null,null,null,{"$f":"SUM(AI42:AI45)","v":193009.14915147849}]
[]
[{"$f":"'DNSP Inputs General'!A76","v":"Total Number of Lights"},null,{"$f":"'DNSP Inputs General'!$K$76","v":42439.095754356691},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs General'!$L$76","v":41926.411071324474},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs General'!$M$76","v":42273.335523822359},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs General'!$N$76","v":41930.950112078361},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs General'!$O$76","v":41885.425357486936}]
[]
[]
[]
["Mercury Vapour 80 Watt Standard Light Type - Cost build-up"]
[]
["Addiitonal assumptions"]
["Proportion of lamps that will fail before bulk change",null,null,{"$f":"'DNSP Inputs O & M'!$D$26","v":0.23132699382649249},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$26","v":0.23132699382649249},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$26","v":0.23132699382649249},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$26","v":0.23132699382649249},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$26","v":0.23132699382649249}]
["Proportion of lamps that will fail before bulk change (per year)",null,null,{"$f":"D55/'DNSP Inputs O & M'!$D$24","v":5.7831748456623124E-2},null,null,null,null,null,null,null,{"$f":"L55/'DNSP Inputs O & M'!$E$24","v":5.7831748456623124E-2},null,null,null,null,null,null,null,{"$f":"T55/'DNSP Inputs O & M'!$F$24","v":5.7831748456623124E-2},null,null,null,null,null,null,null,{"$f":"AB55/'DNSP Inputs O & M'!$G$24","v":5.7831748456623124E-2},null,null,null,null,null,null,null,{"$f":"AJ55/'DNSP Inputs O & M'!$H$24","v":5.7831748456623124E-2}]
["Overheads are applied to material and labour components"]
["All costs and charges are exclusive of GST"]
[]
[null,"Urban",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,"Urban"]
[]
[null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised"]
[null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost"]
["MV80"]
["Bulk change & repairs"]
["Materials - bulk lamp change"]
["Lamp",{"$f":"'DNSP Inputs O & M'!$D$27","v":5.694427665921892},{"$f":"'DNSP Inputs O & M'!$D$33","v":86.4},null,{"$f":"B67*C67","v":491.99855033565149},{"$f":"E67/'DNSP Inputs O & M'!$D$24*0.8","v":98.3997100671303},{"$f":"(F67+F68+F69)/C67","v":4.261786919993293},null,null,{"$f":"'DNSP Inputs O & M'!$E$27","v":5.694427665921892},{"$f":"'DNSP Inputs O & M'!$E$33","v":86.4},null,{"$f":"J67*K67","v":491.99855033565149},{"$f":"M67/'DNSP Inputs O & M'!$E$24*0.8","v":98.3997100671303},{"$f":"(N67+N68+N69)/K67","v":4.261786919993293},null,null,{"$f":"'DNSP Inputs O & M'!$F$27","v":5.694427665921892},{"$f":"'DNSP Inputs O & M'!$F$33","v":86.4},null,{"$f":"R67*S67","v":491.99855033565149},{"$f":"U67/'DNSP Inputs O & M'!$F$24*0.8","v":98.3997100671303},{"$f":"(V67+V68+V69)/S67","v":4.261786919993293},null,null,{"$f":"'DNSP Inputs O & M'!$G$27","v":5.694427665921892},{"$f":"'DNSP Inputs O & M'!$G$33","v":86.4},null,{"$f":"Z67*AA67","v":491.99855033565149},{"$f":"AC67/'DNSP Inputs O & M'!$G$24*0.8","v":98.3997100671303},{"$f":"(AD67+AD68+AD69)/AA67","v":4.261786919993293},null,null,{"$f":"'DNSP Inputs O & M'!$H$27","v":5.694427665921892},{"$f":"'DNSP Inputs O & M'!$H$33","v":86.4},null,{"$f":"AH67*AI67","v":491.99855033565149},{"$f":"AK67/'DNSP Inputs O & M'!$H$24*0.8","v":98.3997100671303},{"$f":"(AL67+AL68+AL69)/AI67","v":4.261786919993293}]
["PE cell",{"$f":"'DNSP Inputs O & M'!$D$28","v":22.989538388678096},{"$f":"C67*'DNSP Inputs O & M'!$D$24/'DNSP Inputs O & M'!$D$25","v":43.2},null,{"$f":"B68*C68","v":993.14805839089377},{"$f":"E68/'DNSP Inputs O & M'!$D$24","v":248.28701459772344},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$28","v":22.989538388678096},{"$f":"K67*'DNSP Inputs O & M'!$E$24/'DNSP Inputs O & M'!$E$25","v":43.2},null,{"$f":"J68*K68","v":993.14805839089377},{"$f":"M68/'DNSP Inputs O & M'!$E$24","v":248.28701459772344},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$28","v":22.989538388678096},{"$f":"S67*'DNSP Inputs O & M'!$F$24/'DNSP Inputs O & M'!$F$25","v":43.2},null,{"$f":"R68*S68","v":993.14805839089377},{"$f":"U68/'DNSP Inputs O & M'!$F$24","v":248.28701459772344},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$28","v":22.989538388678096},{"$f":"AA67*'DNSP Inputs O & M'!$G$24/'DNSP Inputs O & M'!$G$25","v":43.2},null,{"$f":"Z68*AA68","v":993.14805839089377},{"$f":"AC68/'DNSP Inputs O & M'!$G$24","v":248.28701459772344},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$28","v":22.989538388678096},{"$f":"AI67*'DNSP Inputs O & M'!$H$24/'DNSP Inputs O & M'!$H$25","v":43.2},null,{"$f":"AH68*AI68","v":993.14805839089377},{"$f":"AK68/'DNSP Inputs O & M'!$H$24","v":248.28701459772344}]
["Miscellaneous",{"$f":"'DNSP Inputs O & M'!$D$30","v":1.246045441120764},{"$f":"'DNSP Inputs O & M'!$D$33","v":86.4},null,{"$f":"B69*C69","v":107.65832611283402},{"$f":"E69/'DNSP Inputs O & M'!$D$24*0.8","v":21.531665222566804},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$30","v":1.246045441120764},{"$f":"'DNSP Inputs O & M'!$E$33","v":86.4},null,{"$f":"J69*K69","v":107.65832611283402},{"$f":"M69/'DNSP Inputs O & M'!$E$24*0.8","v":21.531665222566804},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$30","v":1.246045441120764},{"$f":"'DNSP Inputs O & M'!$F$33","v":86.4},null,{"$f":"R69*S69","v":107.65832611283402},{"$f":"U69/'DNSP Inputs O & M'!$F$24*0.8","v":21.531665222566804},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$30","v":1.246045441120764},{"$f":"'DNSP Inputs O & M'!$G$33","v":86.4},null,{"$f":"Z69*AA69","v":107.65832611283402},{"$f":"AC69/'DNSP Inputs O & M'!$G$24*0.8","v":21.531665222566804},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$30","v":1.246045441120764},{"$f":"'DNSP Inputs O & M'!$H$33","v":86.4},null,{"$f":"AH69*AI69","v":107.65832611283402},{"$f":"AK69/'DNSP Inputs O & M'!$H$24*0.8","v":21.531665222566804}]
["Materials - repair of faults"]
["Lamp",{"$f":"'DNSP Inputs O & M'!$D$27","v":5.694427665921892},{"$f":"'DNSP Inputs O & M'!$D$34*'DNSP Inputs O & M'!$D$35","v":17.28},null,{"$f":"B71*C71","v":98.3997100671303},{"$f":"(E71+E72+E73+E74)/'DNSP Inputs O & M'!$D$34","v":45.791546938467519},{"$f":"F71*D56","v":2.6482052239851042},null,null,{"$f":"'DNSP Inputs O & M'!$E$27","v":5.694427665921892},{"$f":"'DNSP Inputs O & M'!$E$34*'DNSP Inputs O & M'!$E$35","v":17.28},null,{"$f":"J71*K71","v":98.3997100671303},{"$f":"(M71+M72+M73+M74)/'DNSP Inputs O & M'!$E$34","v":45.791546938467519},{"$f":"N71*L56","v":2.6482052239851042},null,null,{"$f":"'DNSP Inputs O & M'!$F$27","v":5.694427665921892},{"$f":"'DNSP Inputs O & M'!$F$34*'DNSP Inputs O & M'!$F$35","v":17.28},null,{"$f":"R71*S71","v":98.3997100671303},{"$f":"(U71+U72+U73+U74)/'DNSP Inputs O & M'!$F$34","v":45.791546938467519},{"$f":"V71*T56","v":2.6482052239851042},null,null,{"$f":"'DNSP Inputs O & M'!$G$27","v":5.694427665921892},{"$f":"'DNSP Inputs O & M'!$G$34*'DNSP Inputs O & M'!$G$35","v":17.28},null,{"$f":"Z71*AA71","v":98.3997100671303},{"$f":"(AC71+AC72+AC73+AC74)/'DNSP Inputs O & M'!$G$34","v":45.791546938467519},{"$f":"AD71*AB56","v":2.6482052239851042},null,null,{"$f":"'DNSP Inputs O & M'!$H$27","v":5.694427665921892},{"$f":"'DNSP Inputs O & M'!$H$34*'DNSP Inputs O & M'!$H$35","v":17.28},null,{"$f":"AH71*AI71","v":98.3997100671303},{"$f":"(AK71+AK72+AK73+AK74)/'DNSP Inputs O & M'!$H$34","v":45.791546938467519},{"$f":"AL71*AJ56","v":2.6482052239851042}]
["PE cell",{"$f":"'DNSP Inputs O & M'!$D$28","v":22.989538388678096},{"$f":"'DNSP Inputs O & M'!$D$34*'DNSP Inputs O & M'!$D$36","v":14.4},null,{"$f":"B72*C72","v":331.04935279696457},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$28","v":22.989538388678096},{"$f":"'DNSP Inputs O & M'!$E$34*'DNSP Inputs O & M'!$E$36","v":14.4},null,{"$f":"J72*K72","v":331.04935279696457},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$28","v":22.989538388678096},{"$f":"'DNSP Inputs O & M'!$F$34*'DNSP Inputs O & M'!$F$36","v":14.4},null,{"$f":"R72*S72","v":331.04935279696457},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$28","v":22.989538388678096},{"$f":"'DNSP Inputs O & M'!$G$34*'DNSP Inputs O & M'!$G$36","v":14.4},null,{"$f":"Z72*AA72","v":331.04935279696457},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$28","v":22.989538388678096},{"$f":"'DNSP Inputs O & M'!$H$34*'DNSP Inputs O & M'!$H$36","v":14.4},null,{"$f":"AH72*AI72","v":331.04935279696457}]
["Luminaire",{"$f":"'DNSP Inputs O & M'!$D$29","v":197.56050468969713},{"$f":"'DNSP Inputs O & M'!$D$34*'DNSP Inputs O & M'!$D$37","v":4.32},null,{"$f":"B73*C73","v":853.46138025949165},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$29","v":197.56050468969713},{"$f":"'DNSP Inputs O & M'!$E$34*'DNSP Inputs O & M'!$E$37","v":4.32},null,{"$f":"J73*K73","v":853.46138025949165},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$29","v":197.56050468969713},{"$f":"'DNSP Inputs O & M'!$F$34*'DNSP Inputs O & M'!$F$37","v":4.32},null,{"$f":"R73*S73","v":853.46138025949165},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$29","v":197.56050468969713},{"$f":"'DNSP Inputs O & M'!$G$34*'DNSP Inputs O & M'!$G$37","v":4.32},null,{"$f":"Z73*AA73","v":853.46138025949165},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$29","v":197.56050468969713},{"$f":"'DNSP Inputs O & M'!$H$34*'DNSP Inputs O & M'!$H$37","v":4.32},null,{"$f":"AH73*AI73","v":853.46138025949165}]
["Miscellaneous",{"$f":"'DNSP Inputs O & M'!$D$31","v":12.460454411207639},{"$f":"'DNSP Inputs O & M'!$D$34*'DNSP Inputs O & M'!$D$38","v":2.8800000000000003},null,{"$f":"B74*C74","v":35.886108704278001},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$31","v":12.460454411207639},{"$f":"'DNSP Inputs O & M'!$E$34*'DNSP Inputs O & M'!$E$38","v":2.8800000000000003},null,{"$f":"J74*K74","v":35.886108704278001},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$31","v":12.460454411207639},{"$f":"'DNSP Inputs O & M'!$F$34*'DNSP Inputs O & M'!$F$38","v":2.8800000000000003},null,{"$f":"R74*S74","v":35.886108704278001},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$31","v":12.460454411207639},{"$f":"'DNSP Inputs O & M'!$G$34*'DNSP Inputs O & M'!$G$38","v":2.8800000000000003},null,{"$f":"Z74*AA74","v":35.886108704278001},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$31","v":12.460454411207639},{"$f":"'DNSP Inputs O & M'!$H$34*'DNSP Inputs O & M'!$H$38","v":2.8800000000000003},null,{"$f":"AH74*AI74","v":35.886108704278001}]
["Labour - bulk lamp change"]
["Crew costs",{"$f":"'DNSP Inputs O & M'!$D$11","v":123.76741253758392},{"$f":"'DNSP Inputs O & M'!$D$32","v":2},{"$f":"'DNSP Inputs O & M'!$D$16","v":8},{"$f":"B76*C76*D76","v":1980.2786006013428},{"$f":"E76/'DNSP Inputs O & M'!$D$24*(C67+C68)/C67*0.8","v":594.08358018040292},{"$f":"(F76+F77)/C67","v":9.0341796194043127},null,null,{"$f":"'DNSP Inputs O & M'!$E$11","v":125.85211791921601},{"$f":"'DNSP Inputs O & M'!$E$32","v":2},{"$f":"'DNSP Inputs O & M'!$E$16","v":8},{"$f":"J76*K76*L76","v":2013.6338867074562},{"$f":"M76/'DNSP Inputs O & M'!$E$24*(K67+K68)/K67*0.8","v":604.09016601223698},{"$f":"(N76+N77)/K67","v":9.1964843929083724},null,null,{"$f":"'DNSP Inputs O & M'!$F$11","v":127.97193752388223},{"$f":"'DNSP Inputs O & M'!$F$32","v":2},{"$f":"'DNSP Inputs O & M'!$F$16","v":8},{"$f":"R76*S76*T76","v":2047.5510003821157},{"$f":"U76/'DNSP Inputs O & M'!$F$24*(S67+S68)/S67*0.8","v":614.26530011463478},{"$f":"(V76+V77)/S67","v":9.352501331121136},null,null,{"$f":"'DNSP Inputs O & M'!$G$11","v":130.12746280621701},{"$f":"'DNSP Inputs O & M'!$G$32","v":2},{"$f":"'DNSP Inputs O & M'!$G$16","v":8},{"$f":"Z76*AA76*AB76","v":2082.0394048994722},{"$f":"AC76/'DNSP Inputs O & M'!$G$24*(AA67+AA68)/AA67*0.8","v":624.61182146984174},{"$f":"(AD76+AD77)/AA67","v":9.5107282783246401},null,null,{"$f":"'DNSP Inputs O & M'!$H$11","v":132.31929518315928},{"$f":"'DNSP Inputs O & M'!$H$32","v":2},{"$f":"'DNSP Inputs O & M'!$H$16","v":8},{"$f":"AH76*AI76*AJ76","v":2117.1087229305485},{"$f":"AK76/'DNSP Inputs O & M'!$H$24*(AI67+AI68)/AI67*0.8","v":635.13261687916463},{"$f":"(AL76+AL77)/AI67","v":9.6722993789196003}]
["Elevated platform costs",{"$f":"'DNSP Inputs O & M'!$D$13","v":77.695641223387398},1,{"$f":"'DNSP Inputs O & M'!$D$16","v":8},{"$f":"B77*C77*D77","v":621.56512978709918},{"$f":"E77/'DNSP Inputs O & M'!$D$24*(C67+C68)/C67*0.8","v":186.46953893612977},null,null,null,{"$f":"'DNSP Inputs O & M'!$E$13","v":79.369202306269329},1,{"$f":"'DNSP Inputs O & M'!$E$16","v":8},{"$f":"J77*K77*L77","v":634.95361845015464},{"$f":"M77/'DNSP Inputs O & M'!$E$24*(K67+K68)/K67*0.8","v":190.48608553504641},null,null,null,{"$f":"'DNSP Inputs O & M'!$F$13","v":80.746172872596418},1,{"$f":"'DNSP Inputs O & M'!$F$16","v":8},{"$f":"R77*S77*T77","v":645.96938298077134},{"$f":"U77/'DNSP Inputs O & M'!$F$24*(S67+S68)/S67*0.8","v":193.79081489423143},null,null,null,{"$f":"'DNSP Inputs O & M'!$G$13","v":82.131292407253042},1,{"$f":"'DNSP Inputs O & M'!$G$16","v":8},{"$f":"Z77*AA77*AB77","v":657.05033925802434},{"$f":"AC77/'DNSP Inputs O & M'!$G$24*(AA67+AA68)/AA67*0.8","v":197.11510177740732},null,null,null,{"$f":"'DNSP Inputs O & M'!$H$13","v":83.564187274786988},1,{"$f":"'DNSP Inputs O & M'!$H$16","v":8},{"$f":"AH77*AI77*AJ77","v":668.51349819829591},{"$f":"AK77/'DNSP Inputs O & M'!$H$24*(AI67+AI68)/AI67*0.8","v":200.55404945948882}]
["Labour - repair of faults"]
["Crew costs",{"$f":"'DNSP Inputs O & M'!$D$11","v":123.76741253758392},{"$f":"'DNSP Inputs O & M'!$D$32","v":2},{"$f":"'DNSP Inputs O & M'!$D$16","v":8},{"$f":"B79*C79*D79","v":1980.2786006013428},{"$f":"(E79+E80)/'DNSP Inputs O & M'!$D$34","v":90.341796194043127},{"$f":"F79*D56","v":5.2246240326134146},null,null,{"$f":"'DNSP Inputs O & M'!$E$11","v":125.85211791921601},{"$f":"'DNSP Inputs O & M'!$E$32","v":2},{"$f":"'DNSP Inputs O & M'!$E$16","v":8},{"$f":"J79*K79*L79","v":2013.6338867074562},{"$f":"(M79+M80)/'DNSP Inputs O & M'!$E$34","v":91.964843929083713},{"$f":"N79*L56","v":5.3184877209593733},null,null,{"$f":"'DNSP Inputs O & M'!$F$11","v":127.97193752388223},{"$f":"'DNSP Inputs O & M'!$F$32","v":2},{"$f":"'DNSP Inputs O & M'!$F$16","v":8},{"$f":"R79*S79*T79","v":2047.5510003821157},{"$f":"(U79+U80)/'DNSP Inputs O & M'!$F$34","v":93.525013311211353},{"$f":"V79*T56","v":5.4087150442163043},null,null,{"$f":"'DNSP Inputs O & M'!$G$11","v":130.12746280621701},{"$f":"'DNSP Inputs O & M'!$G$32","v":2},{"$f":"'DNSP Inputs O & M'!$G$16","v":8},{"$f":"Z79*AA79*AB79","v":2082.0394048994722},{"$f":"(AC79+AC80)/'DNSP Inputs O & M'!$G$34","v":95.107282783246404},{"$f":"AD79*AB56","v":5.500220454313629},null,null,{"$f":"'DNSP Inputs O & M'!$H$11","v":132.31929518315928},{"$f":"'DNSP Inputs O & M'!$H$32","v":2},{"$f":"'DNSP Inputs O & M'!$H$16","v":8},{"$f":"AH79*AI79*AJ79","v":2117.1087229305485},{"$f":"(AK79+AK80)/'DNSP Inputs O & M'!$H$34","v":96.722993789195982},{"$f":"AL79*AJ56","v":5.5936598467883023}]
["Elevated platform costs",{"$f":"'DNSP Inputs O & M'!$D$13","v":77.695641223387398},1,{"$f":"'DNSP Inputs O & M'!$D$16","v":8},{"$f":"B80*C80*D80","v":621.56512978709918},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$13","v":79.369202306269329},1,{"$f":"'DNSP Inputs O & M'!$E$16","v":8},{"$f":"J80*K80*L80","v":634.95361845015464},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$13","v":80.746172872596418},1,{"$f":"'DNSP Inputs O & M'!$F$16","v":8},{"$f":"R80*S80*T80","v":645.96938298077134},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$13","v":82.131292407253042},1,{"$f":"'DNSP Inputs O & M'!$G$16","v":8},{"$f":"Z80*AA80*AB80","v":657.05033925802434},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$13","v":83.564187274786988},1,{"$f":"'DNSP Inputs O & M'!$H$16","v":8},{"$f":"AH80*AI80*AJ80","v":668.51349819829591}]
["Other Maintenance and Repair costs",null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$D$45","v":10.37552169259733},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$45","v":10.621908058556931},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$45","v":10.588691193548856},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$45","v":10.777260815014087},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$45","v":10.880346906856625}]
[]
["Overheads",{"$f":"'DNSP Inputs O & M'!$D$17","v":0.23742230000000025},null,null,null,null,{"$f":"B83*SUM(G67:G81)","v":7.4893244100720899},null,null,{"$f":"'DNSP Inputs O & M'!$E$17","v":0.23742230000000025},null,null,null,null,{"$f":"J83*SUM(O67:O81)","v":7.6086421331667538},null,null,{"$f":"'DNSP Inputs O & M'!$F$17","v":0.23742230000000025},null,null,null,null,{"$f":"R83*SUM(W67:W81)","v":7.6592195875976836},null,null,{"$f":"'DNSP Inputs O & M'!$G$17","v":0.23742230000000025},null,null,null,null,{"$f":"Z83*SUM(AE67:AE81)","v":7.7632822514908737},null,null,{"$f":"'DNSP Inputs O & M'!$H$17","v":0.23742230000000025},null,null,null,null,{"$f":"AH83*SUM(AM67:AM81)","v":7.8483023663028657}]
[]
[null,null,null,null,null,null,{"$f":"SUM(G67,G71,G76,G79,G81,G83)","v":39.03364189866555},null,null,null,null,null,null,null,{"$f":"SUM(O67,O71,O76,O79,O81,O83)","v":39.655514449569829},null,null,null,null,null,null,null,{"$f":"SUM(W67,W71,W76,W79,W81,W83)","v":39.919119300462377},null,null,null,null,null,null,null,{"$f":"SUM(AE67,AE71,AE76,AE79,AE81,AE83)","v":40.461483943121628},null,null,null,null,null,null,null,{"$f":"SUM(AM67,AM71,AM76,AM79,AM81,AM83)","v":40.904600642845793}]
[]
["Dedicated poles - inspection"]
[]
[]
[]
[]
[]
[]
[]
["Sodium High Pressure 150 Watt Standard Light Type - Cost build-up"]
[]
["Addiitonal assumptions"]
["Overheads are applied to material and labour components"]
["All costs and charges are exclusive of GST"]
[]
[null,"Urban",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,"Urban"]
[]
[null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised"]
[null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost"]
["S-HP 150"]
["Patrols and repairs"]
["Materials"]
["Lamp",{"$f":"'DNSP Inputs O & M'!$D$55","v":41.181801829041241},{"$f":"'DNSP Inputs O & M'!$D$61","v":19.2},null,{"$f":"B108*C108","v":790.69059511759178},{"$f":"(E108+E109+E110)/'DNSP Inputs O & M'!$D$61","v":54.857150545341625},{"$f":"F108/'DNSP Inputs O & M'!$D$53","v":10.971430109068326},null,null,{"$f":"'DNSP Inputs O & M'!$E$55","v":41.181801829041241},{"$f":"'DNSP Inputs O & M'!$E$61","v":19.2},null,{"$f":"J108*K108","v":790.69059511759178},{"$f":"(M108+M109+M110)/'DNSP Inputs O & M'!$E$61","v":54.857150545341625},{"$f":"N108/'DNSP Inputs O & M'!$E$53","v":10.971430109068326},null,null,{"$f":"'DNSP Inputs O & M'!$F$55","v":41.181801829041241},{"$f":"'DNSP Inputs O & M'!$F$61","v":19.2},null,{"$f":"R108*S108","v":790.69059511759178},{"$f":"(U108+U109+U110)/'DNSP Inputs O & M'!$F$61","v":54.857150545341625},{"$f":"V108/'DNSP Inputs O & M'!$F$53","v":10.971430109068326},null,null,{"$f":"'DNSP Inputs O & M'!$G$55","v":41.181801829041241},{"$f":"'DNSP Inputs O & M'!$G$61","v":19.2},null,{"$f":"Z108*AA108","v":790.69059511759178},{"$f":"(AC108+AC109+AC110)/'DNSP Inputs O & M'!$G$61","v":54.857150545341625},{"$f":"AD108/'DNSP Inputs O & M'!$G$53","v":10.971430109068326},null,null,{"$f":"'DNSP Inputs O & M'!$H$55","v":41.181801829041241},{"$f":"'DNSP Inputs O & M'!$H$61","v":19.2},null,{"$f":"AH108*AI108","v":790.69059511759178},{"$f":"(AK108+AK109+AK110)/'DNSP Inputs O & M'!$H$61","v":54.857150545341625},{"$f":"AL108/'DNSP Inputs O & M'!$H$53","v":10.971430109068326}]
["PE cell",{"$f":"'DNSP Inputs O & M'!$D$56","v":22.366515668117714},{"$f":"C108*'DNSP Inputs O & M'!$D$53/'DNSP Inputs O & M'!$D$54","v":9.6},null,{"$f":"B109*C109","v":214.71855041393005},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$56","v":22.366515668117714},{"$f":"K108*'DNSP Inputs O & M'!$E$53/'DNSP Inputs O & M'!$E$54","v":9.6},null,{"$f":"J109*K109","v":214.71855041393005},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$56","v":22.366515668117714},{"$f":"S108*'DNSP Inputs O & M'!$F$53/'DNSP Inputs O & M'!$F$54","v":9.6},null,{"$f":"R109*S109","v":214.71855041393005},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$56","v":22.366515668117714},{"$f":"AA108*'DNSP Inputs O & M'!$G$53/'DNSP Inputs O & M'!$G$54","v":9.6},null,{"$f":"Z109*AA109","v":214.71855041393005},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$56","v":22.366515668117714},{"$f":"AI108*'DNSP Inputs O & M'!$H$53/'DNSP Inputs O & M'!$H$54","v":9.6},null,{"$f":"AH109*AI109","v":214.71855041393005}]
["Miscellaneous",{"$f":"'DNSP Inputs O & M'!$D$57","v":2.492090882241528},{"$f":"'DNSP Inputs O & M'!$D$61","v":19.2},null,{"$f":"B110*C110","v":47.848144939037333},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$57","v":2.492090882241528},{"$f":"'DNSP Inputs O & M'!$E$61","v":19.2},null,{"$f":"J110*K110","v":47.848144939037333},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$57","v":2.492090882241528},{"$f":"'DNSP Inputs O & M'!$F$61","v":19.2},null,{"$f":"R110*S110","v":47.848144939037333},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$57","v":2.492090882241528},{"$f":"'DNSP Inputs O & M'!$G$61","v":19.2},null,{"$f":"Z110*AA110","v":47.848144939037333},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$57","v":2.492090882241528},{"$f":"'DNSP Inputs O & M'!$H$61","v":19.2},null,{"$f":"AH110*AI110","v":47.848144939037333}]
["Labour - Patrol"]
["Crew costs",{"$f":"'DNSP Inputs O & M'!$D$12","v":145.34954339170542},{"$f":"'DNSP Inputs O & M'!$D$58","v":2},{"$f":"'DNSP Inputs O & M'!$D$16","v":8},{"$f":"B112*C112*D112","v":2325.5926942672868},{"$f":"(E112+E113)/'DNSP Inputs O & M'!$D$60","v":0.84321743971579388},{"$f":"F112*'DNSP Inputs O & M'!$D$52","v":2.5296523191473819},null,null,{"$f":"'DNSP Inputs O & M'!$E$12","v":147.79777244581481},{"$f":"'DNSP Inputs O & M'!$E$58","v":2},{"$f":"'DNSP Inputs O & M'!$E$16","v":8},{"$f":"J112*K112*L112","v":2364.764359133037},{"$f":"(M112+M113)/'DNSP Inputs O & M'!$E$60","v":0.85773980679250283},{"$f":"N112*'DNSP Inputs O & M'!$E$52","v":2.5732194203775087},null,null,{"$f":"'DNSP Inputs O & M'!$F$12","v":150.28723881902076},{"$f":"'DNSP Inputs O & M'!$F$58","v":2},{"$f":"'DNSP Inputs O & M'!$F$16","v":8},{"$f":"R112*S112*T112","v":2404.5958211043321},{"$f":"(U112+U113)/'DNSP Inputs O & M'!$F$60","v":0.87222245139052101},{"$f":"V112*'DNSP Inputs O & M'!$F$52","v":2.6166673541715628},null,null,{"$f":"'DNSP Inputs O & M'!$G$12","v":152.81863710175932},{"$f":"'DNSP Inputs O & M'!$G$58","v":2},{"$f":"'DNSP Inputs O & M'!$G$16","v":8},{"$f":"Z112*AA112*AB112","v":2445.0981936281491},{"$f":"(AC112+AC113)/'DNSP Inputs O & M'!$G$60","v":0.88693586698227533},{"$f":"AD112*'DNSP Inputs O & M'!$G$52","v":2.6608076009468258},null,null,{"$f":"'DNSP Inputs O & M'!$H$12","v":155.39267358396316},{"$f":"'DNSP Inputs O & M'!$H$58","v":2},{"$f":"'DNSP Inputs O & M'!$H$16","v":8},{"$f":"AH112*AI112*AJ112","v":2486.2827773434105},{"$f":"(AK112+AK113)/'DNSP Inputs O & M'!$H$60","v":0.90191851197345874},{"$f":"AL112*'DNSP Inputs O & M'!$H$52","v":2.7057555359203764}]
["Vehicle costs",{"$f":"'DNSP Inputs O & M'!$D$15","v":25.507453110011866},1,{"$f":"'DNSP Inputs O & M'!$D$16","v":8},{"$f":"B113*C113*D113","v":204.05962488009493},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$15","v":26.056882655558908},1,{"$f":"'DNSP Inputs O & M'!$E$16","v":8},{"$f":"J113*K113*L113","v":208.45506124447127},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$15","v":26.508941633403886},1,{"$f":"'DNSP Inputs O & M'!$F$16","v":8},{"$f":"R113*S113*T113","v":212.07153306723109},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$15","v":26.963675914834596},1,{"$f":"'DNSP Inputs O & M'!$G$16","v":8},{"$f":"Z113*AA113*AB113","v":215.70940731867677},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$15","v":27.434094822120695},1,{"$f":"'DNSP Inputs O & M'!$H$16","v":8},{"$f":"AH113*AI113*AJ113","v":219.47275857696556}]
["Labour - Repair of faults"]
["Crew costs",{"$f":"'DNSP Inputs O & M'!$D$11","v":123.76741253758392},{"$f":"'DNSP Inputs O & M'!$D$59","v":2},{"$f":"'DNSP Inputs O & M'!$D$16","v":8},{"$f":"B115*C115*D115","v":1980.2786006013428},{"$f":"(E115+E116)/'DNSP Inputs O & M'!$D$61*(C108+C109)/C108","v":190.68017537851046},{"$f":"F115/'DNSP Inputs O & M'!$D$53","v":38.13603507570209},null,null,{"$f":"'DNSP Inputs O & M'!$E$11","v":125.85211791921601},{"$f":"'DNSP Inputs O & M'!$E$59","v":2},{"$f":"'DNSP Inputs O & M'!$E$16","v":8},{"$f":"J115*K115*L115","v":2013.6338867074562},{"$f":"(M115+M116)/'DNSP Inputs O & M'!$E$61*(K108+K109)/K108","v":194.06086909825459},{"$f":"N115/'DNSP Inputs O & M'!$E$53","v":38.812173819650916},null,null,{"$f":"'DNSP Inputs O & M'!$F$11","v":127.97193752388223},{"$f":"'DNSP Inputs O & M'!$F$59","v":2},{"$f":"'DNSP Inputs O & M'!$F$16","v":8},{"$f":"R115*S115*T115","v":2047.5510003821157},{"$f":"(U115+U116)/'DNSP Inputs O & M'!$F$61*(S108+S109)/S108","v":197.34814247957118},{"$f":"V115/'DNSP Inputs O & M'!$F$53","v":39.469628495914236},null,null,{"$f":"'DNSP Inputs O & M'!$G$11","v":130.12746280621701},{"$f":"'DNSP Inputs O & M'!$G$59","v":2},{"$f":"'DNSP Inputs O & M'!$G$16","v":8},{"$f":"Z115*AA115*AB115","v":2082.0394048994722},{"$f":"(AC115+AC116)/'DNSP Inputs O & M'!$G$61*(AA108+AA109)/AA108","v":200.68382070248484},{"$f":"AD115/'DNSP Inputs O & M'!$G$53","v":40.136764140496965},null,null,{"$f":"'DNSP Inputs O & M'!$H$11","v":132.31929518315928},{"$f":"'DNSP Inputs O & M'!$H$59","v":2},{"$f":"'DNSP Inputs O & M'!$H$16","v":8},{"$f":"AH115*AI115*AJ115","v":2117.1087229305485},{"$f":"(AK115+AK116)/'DNSP Inputs O & M'!$H$61*(AI108+AI109)/AI108","v":204.08700143709873},{"$f":"AL115/'DNSP Inputs O & M'!$H$53","v":40.817400287419744}]
["Elevated platform vehicle costs",{"$f":"'DNSP Inputs O & M'!$D$14","v":57.553455530448915},1,{"$f":"'DNSP Inputs O & M'!$D$16","v":8},{"$f":"B116*C116*D116","v":460.42764424359132},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$14","v":58.793154718775355},1,{"$f":"'DNSP Inputs O & M'!$E$16","v":8},{"$f":"J116*K116*L116","v":470.34523775020284},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$14","v":59.813152919549431},1,{"$f":"'DNSP Inputs O & M'!$F$16","v":8},{"$f":"R116*S116*T116","v":478.50522335639545},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$14","v":60.839187511541702},1,{"$f":"'DNSP Inputs O & M'!$G$16","v":8},{"$f":"Z116*AA116*AB116","v":486.71350009233362},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$14","v":61.900611933039357},1,{"$f":"'DNSP Inputs O & M'!$H$16","v":8},{"$f":"AH116*AI116*AJ116","v":495.20489546431486}]
[]
["Other Maintenance and Repair costs",null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$D$68","v":10.874759800650375},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$68","v":11.090169065679277},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$68","v":11.137936341417209},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$68","v":11.317721241788528},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$68","v":11.440923986643918}]
[]
["Overheads",{"$f":"'DNSP Inputs O & M'!$D$17","v":0.23742230000000025},null,null,null,null,{"$f":"B120*(G108+G112+G115+G118)","v":14.84171368696839},null,null,{"$f":"'DNSP Inputs O & M'!$E$17","v":0.23742230000000025},null,null,null,null,{"$f":"J120*(O108+O112+O115+O118)","v":15.063730867198695},null,null,{"$f":"'DNSP Inputs O & M'!$F$17","v":0.23742230000000025},null,null,null,null,{"$f":"R120*(W108+W112+W115+W118)","v":15.241481793424956},null,null,{"$f":"'DNSP Inputs O & M'!$G$17","v":0.23742230000000025},null,null,null,null,{"$f":"Z120*(AE108+AE112+AE115+AE118)","v":15.453039496037148},null,null,{"$f":"'DNSP Inputs O & M'!$H$17","v":0.23742230000000025},null,null,null,null,{"$f":"AH120*(AM108+AM112+AM115+AM118)","v":15.654560416654244}]
[]
[null,null,null,null,null,null,{"$f":"SUM(G108,G112,G115,G118,G120)","v":77.353590991536549},null,null,null,null,null,null,null,{"$f":"SUM(O108,O112,O115,O118,O120)","v":78.51072328197472},null,null,null,null,null,null,null,{"$f":"SUM(W108,W112,W115,W118,W120)","v":79.437144093996295},null,null,null,null,null,null,null,{"$f":"SUM(AE108,AE112,AE115,AE118,AE120)","v":80.539762588337794},null,null,null,null,null,null,null,{"$f":"SUM(AM108,AM112,AM115,AM118,AM120)","v":81.590070335706613}]
[]
[]
[]
[]
["Sodium High Pressure 250 Watt Standard Light Type - Cost build-up"]
[]
["Addiitonal assumptions"]
["Overheads are applied to material and labour components"]
["All costs and charges are exclusive of GST"]
[]
[null,"Urban",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,"Urban"]
[]
[null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised"]
[null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost"]
["S-HP 250"]
["Patrols and repairs"]
["Materials"]
["Lamp",{"$f":"'DNSP Inputs O & M'!$D$78","v":41.181801829041241},{"$f":"'DNSP Inputs O & M'!$D$61","v":19.2},null,{"$f":"B140*C140","v":790.69059511759178},{"$f":"(E140+E141+E142)/'DNSP Inputs O & M'!$D$61","v":54.857150545341625},{"$f":"F140/'DNSP Inputs O & M'!$D$53","v":10.971430109068326},null,null,{"$f":"'DNSP Inputs O & M'!$E$78","v":41.181801829041241},{"$f":"'DNSP Inputs O & M'!$E$61","v":19.2},null,{"$f":"J140*K140","v":790.69059511759178},{"$f":"(M140+M141+M142)/'DNSP Inputs O & M'!$E$61","v":54.857150545341625},{"$f":"N140/'DNSP Inputs O & M'!$E$53","v":10.971430109068326},null,null,{"$f":"'DNSP Inputs O & M'!$F$78","v":41.181801829041241},{"$f":"'DNSP Inputs O & M'!$F$61","v":19.2},null,{"$f":"R140*S140","v":790.69059511759178},{"$f":"(U140+U141+U142)/'DNSP Inputs O & M'!$F$61","v":54.857150545341625},{"$f":"V140/'DNSP Inputs O & M'!$F$53","v":10.971430109068326},null,null,{"$f":"'DNSP Inputs O & M'!$G$78","v":41.181801829041241},{"$f":"'DNSP Inputs O & M'!$G$61","v":19.2},null,{"$f":"Z140*AA140","v":790.69059511759178},{"$f":"(AC140+AC141+AC142)/'DNSP Inputs O & M'!$G$61","v":54.857150545341625},{"$f":"AD140/'DNSP Inputs O & M'!$G$53","v":10.971430109068326},null,null,{"$f":"'DNSP Inputs O & M'!$H$78","v":41.181801829041241},{"$f":"'DNSP Inputs O & M'!$H$61","v":19.2},null,{"$f":"AH140*AI140","v":790.69059511759178},{"$f":"(AK140+AK141+AK142)/'DNSP Inputs O & M'!$H$61","v":54.857150545341625},{"$f":"AL140/'DNSP Inputs O & M'!$H$53","v":10.971430109068326}]
["PE cell",{"$f":"'DNSP Inputs O & M'!$D$79","v":22.366515668117714},{"$f":"C140*'DNSP Inputs O & M'!$D$53/'DNSP Inputs O & M'!$D$54","v":9.6},null,{"$f":"B141*C141","v":214.71855041393005},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$79","v":22.366515668117714},{"$f":"K140*'DNSP Inputs O & M'!$E$53/'DNSP Inputs O & M'!$E$54","v":9.6},null,{"$f":"J141*K141","v":214.71855041393005},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$79","v":22.366515668117714},{"$f":"S140*'DNSP Inputs O & M'!$F$53/'DNSP Inputs O & M'!$F$54","v":9.6},null,{"$f":"R141*S141","v":214.71855041393005},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$79","v":22.366515668117714},{"$f":"AA140*'DNSP Inputs O & M'!$G$53/'DNSP Inputs O & M'!$G$54","v":9.6},null,{"$f":"Z141*AA141","v":214.71855041393005},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$79","v":22.366515668117714},{"$f":"AI140*'DNSP Inputs O & M'!$H$53/'DNSP Inputs O & M'!$H$54","v":9.6},null,{"$f":"AH141*AI141","v":214.71855041393005}]
["Miscellaneous",{"$f":"'DNSP Inputs O & M'!$D$80","v":2.492090882241528},{"$f":"'DNSP Inputs O & M'!$D$61","v":19.2},null,{"$f":"B142*C142","v":47.848144939037333},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$80","v":2.492090882241528},{"$f":"'DNSP Inputs O & M'!$E$61","v":19.2},null,{"$f":"J142*K142","v":47.848144939037333},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$80","v":2.492090882241528},{"$f":"'DNSP Inputs O & M'!$F$61","v":19.2},null,{"$f":"R142*S142","v":47.848144939037333},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$80","v":2.492090882241528},{"$f":"'DNSP Inputs O & M'!$G$61","v":19.2},null,{"$f":"Z142*AA142","v":47.848144939037333},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$80","v":2.492090882241528},{"$f":"'DNSP Inputs O & M'!$H$61","v":19.2},null,{"$f":"AH142*AI142","v":47.848144939037333}]
["Labour - Patrol"]
["Crew costs",{"$f":"'DNSP Inputs O & M'!$D$12","v":145.34954339170542},{"$f":"'DNSP Inputs O & M'!$D$58","v":2},{"$f":"'DNSP Inputs O & M'!$D$16","v":8},{"$f":"B144*C144*D144","v":2325.5926942672868},{"$f":"(E144+E145)/'DNSP Inputs O & M'!$D$60","v":0.84321743971579388},{"$f":"F144*'DNSP Inputs O & M'!$D$52","v":2.5296523191473819},null,null,{"$f":"'DNSP Inputs O & M'!$E$12","v":147.79777244581481},{"$f":"'DNSP Inputs O & M'!$E$58","v":2},{"$f":"'DNSP Inputs O & M'!$E$16","v":8},{"$f":"J144*K144*L144","v":2364.764359133037},{"$f":"(M144+M145)/'DNSP Inputs O & M'!$E$60","v":0.85773980679250283},{"$f":"N144*'DNSP Inputs O & M'!$E$52","v":2.5732194203775087},null,null,{"$f":"'DNSP Inputs O & M'!$F$12","v":150.28723881902076},{"$f":"'DNSP Inputs O & M'!$F$58","v":2},{"$f":"'DNSP Inputs O & M'!$F$16","v":8},{"$f":"R144*S144*T144","v":2404.5958211043321},{"$f":"(U144+U145)/'DNSP Inputs O & M'!$F$60","v":0.87222245139052101},{"$f":"V144*'DNSP Inputs O & M'!$F$52","v":2.6166673541715628},null,null,{"$f":"'DNSP Inputs O & M'!$G$12","v":152.81863710175932},{"$f":"'DNSP Inputs O & M'!$G$58","v":2},{"$f":"'DNSP Inputs O & M'!$G$16","v":8},{"$f":"Z144*AA144*AB144","v":2445.0981936281491},{"$f":"(AC144+AC145)/'DNSP Inputs O & M'!$G$60","v":0.88693586698227533},{"$f":"AD144*'DNSP Inputs O & M'!$G$52","v":2.6608076009468258},null,null,{"$f":"'DNSP Inputs O & M'!$H$12","v":155.39267358396316},{"$f":"'DNSP Inputs O & M'!$H$58","v":2},{"$f":"'DNSP Inputs O & M'!$H$16","v":8},{"$f":"AH144*AI144*AJ144","v":2486.2827773434105},{"$f":"(AK144+AK145)/'DNSP Inputs O & M'!$H$60","v":0.90191851197345874},{"$f":"AL144*'DNSP Inputs O & M'!$H$52","v":2.7057555359203764}]
["Vehicle costs",{"$f":"'DNSP Inputs O & M'!$D$15","v":25.507453110011866},1,{"$f":"'DNSP Inputs O & M'!$D$16","v":8},{"$f":"B145*C145*D145","v":204.05962488009493},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$15","v":26.056882655558908},1,{"$f":"'DNSP Inputs O & M'!$E$16","v":8},{"$f":"J145*K145*L145","v":208.45506124447127},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$15","v":26.508941633403886},1,{"$f":"'DNSP Inputs O & M'!$F$16","v":8},{"$f":"R145*S145*T145","v":212.07153306723109},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$15","v":26.963675914834596},1,{"$f":"'DNSP Inputs O & M'!$G$16","v":8},{"$f":"Z145*AA145*AB145","v":215.70940731867677},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$15","v":27.434094822120695},1,{"$f":"'DNSP Inputs O & M'!$H$16","v":8},{"$f":"AH145*AI145*AJ145","v":219.47275857696556}]
["Labour - Repair of faults"]
["Crew costs",{"$f":"'DNSP Inputs O & M'!$D$11","v":123.76741253758392},{"$f":"'DNSP Inputs O & M'!$D$59","v":2},{"$f":"'DNSP Inputs O & M'!$D$16","v":8},{"$f":"B147*C147*D147","v":1980.2786006013428},{"$f":"(E147+E148)/'DNSP Inputs O & M'!$D$61*(C140+C141)/C140","v":190.68017537851046},{"$f":"F147/'DNSP Inputs O & M'!$D$53","v":38.13603507570209},null,null,{"$f":"'DNSP Inputs O & M'!$E$11","v":125.85211791921601},{"$f":"'DNSP Inputs O & M'!$E$59","v":2},{"$f":"'DNSP Inputs O & M'!$E$16","v":8},{"$f":"J147*K147*L147","v":2013.6338867074562},{"$f":"(M147+M148)/'DNSP Inputs O & M'!$E$61*(K140+K141)/K140","v":194.06086909825459},{"$f":"N147/'DNSP Inputs O & M'!$E$53","v":38.812173819650916},null,null,{"$f":"'DNSP Inputs O & M'!$F$11","v":127.97193752388223},{"$f":"'DNSP Inputs O & M'!$F$59","v":2},{"$f":"'DNSP Inputs O & M'!$F$16","v":8},{"$f":"R147*S147*T147","v":2047.5510003821157},{"$f":"(U147+U148)/'DNSP Inputs O & M'!$F$61*(S140+S141)/S140","v":197.34814247957118},{"$f":"V147/'DNSP Inputs O & M'!$F$53","v":39.469628495914236},null,null,{"$f":"'DNSP Inputs O & M'!$G$11","v":130.12746280621701},{"$f":"'DNSP Inputs O & M'!$G$59","v":2},{"$f":"'DNSP Inputs O & M'!$G$16","v":8},{"$f":"Z147*AA147*AB147","v":2082.0394048994722},{"$f":"(AC147+AC148)/'DNSP Inputs O & M'!$G$61*(AA140+AA141)/AA140","v":200.68382070248484},{"$f":"AD147/'DNSP Inputs O & M'!$G$53","v":40.136764140496965},null,null,{"$f":"'DNSP Inputs O & M'!$H$11","v":132.31929518315928},{"$f":"'DNSP Inputs O & M'!$H$59","v":2},{"$f":"'DNSP Inputs O & M'!$H$16","v":8},{"$f":"AH147*AI147*AJ147","v":2117.1087229305485},{"$f":"(AK147+AK148)/'DNSP Inputs O & M'!$H$61*(AI140+AI141)/AI140","v":204.08700143709873},{"$f":"AL147/'DNSP Inputs O & M'!$H$53","v":40.817400287419744}]
["Elevated platform vehicle costs",{"$f":"'DNSP Inputs O & M'!$D$14","v":57.553455530448915},1,{"$f":"'DNSP Inputs O & M'!$D$16","v":8},{"$f":"B148*C148*D148","v":460.42764424359132},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$14","v":58.793154718775355},1,{"$f":"'DNSP Inputs O & M'!$E$16","v":8},{"$f":"J148*K148*L148","v":470.34523775020284},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$14","v":59.813152919549431},1,{"$f":"'DNSP Inputs O & M'!$F$16","v":8},{"$f":"R148*S148*T148","v":478.50522335639545},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$14","v":60.839187511541702},1,{"$f":"'DNSP Inputs O & M'!$G$16","v":8},{"$f":"Z148*AA148*AB148","v":486.71350009233362},null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$14","v":61.900611933039357},1,{"$f":"'DNSP Inputs O & M'!$H$16","v":8},{"$f":"AH148*AI148*AJ148","v":495.20489546431486}]
[]
["Other Maintenance and Repair costs",null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$D$91","v":10.469326871198779},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$91","v":10.676705245343413},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$91","v":10.722691660916212},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$91","v":10.895773818407237},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$91","v":11.014383317004425}]
[]
["Overheads",{"$f":"'DNSP Inputs O & M'!$D$17","v":0.23742230000000025},null,null,null,null,{"$f":"B152*(G140+G144+G147+G150)","v":14.745454868362255},null,null,{"$f":"'DNSP Inputs O & M'!$E$17","v":0.23742230000000025},null,null,null,null,{"$f":"J152*(O140+O144+O147+O150)","v":14.965565336007767},null,null,{"$f":"'DNSP Inputs O & M'!$F$17","v":0.23742230000000025},null,null,null,null,{"$f":"R152*(W140+W144+W147+W150)","v":15.142893446317641},null,null,{"$f":"'DNSP Inputs O & M'!$G$17","v":0.23742230000000025},null,null,null,null,{"$f":"Z152*(AE140+AE144+AE147+AE150)","v":15.352859768298886},null,null,{"$f":"'DNSP Inputs O & M'!$H$17","v":0.23742230000000025},null,null,null,null,{"$f":"AH152*(AM140+AM144+AM147+AM150)","v":15.553290149824894}]
[]
[null,null,null,null,null,null,{"$f":"SUM(G140,G144,G147,G150,G152)","v":76.851899243478826},null,null,null,null,null,null,null,{"$f":"SUM(O140,O144,O147,O150,O152)","v":77.999093930447927},null,null,null,null,null,null,null,{"$f":"SUM(W140,W144,W147,W150,W152)","v":78.923311066387981},null,null,null,null,null,null,null,{"$f":"SUM(AE140,AE144,AE147,AE150,AE152)","v":80.017635437218232},null,null,null,null,null,null,null,{"$f":"SUM(AM140,AM144,AM147,AM150,AM152)","v":81.06225939923776}]
[]
[]
[]
[]
["Energy Efficient Lights - Cost build-up"]
[]
["Addiitonal assumptions"]
["Proportion of luminaire that will fail before bulk change",null,null,{"$f":"'DNSP Inputs O & M'!$D$123","v":0.114},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$123","v":0.114},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$123","v":0.114},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$123","v":0.114},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$123","v":0.114}]
["Proportion of lamps that will fail before bulk change (per year)",null,null,{"$f":"D162/'DNSP Inputs O & M'!$D$120","v":2.8500000000000001E-2},null,null,null,null,null,null,null,{"$f":"L162/'DNSP Inputs O & M'!$E$120","v":2.8500000000000001E-2},null,null,null,null,null,null,null,{"$f":"T162/'DNSP Inputs O & M'!$F$120","v":2.8500000000000001E-2},null,null,null,null,null,null,null,{"$f":"AB162/'DNSP Inputs O & M'!$G$120","v":2.8500000000000001E-2},null,null,null,null,null,null,null,{"$f":"AJ162/'DNSP Inputs O & M'!$H$120","v":2.8500000000000001E-2}]
["Overheads are applied to material and labour components"]
["All costs and charges are exclusive of GST"]
[]
[null,"Urban",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,"Urban"]
[]
[null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised"]
[null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost"]
[{"$f":"'DNSP Inputs General'!A68","v":"T5 2X14W"}]
["Bulk change & repairs"]
["Materials - bulk lamp change"]
["Lamp",{"$f":"'DNSP Inputs O & M'!D124","v":9.9683635289661119},{"$f":"'DNSP Inputs O & M'!D130","v":73.92},null,{"$f":"B174*C174","v":736.86143206117504},{"$f":"E174/'DNSP Inputs O & M'!D120 * 'DNSP Inputs O & M'!$B$146","v":147.37228641223501},{"$f":"(F174+F175+F176)/C174","v":4.345583475908664},"Amended",null,{"$f":"'DNSP Inputs O & M'!E124","v":9.9683635289661119},{"$f":"'DNSP Inputs O & M'!E130","v":73.92},null,{"$f":"J174*K174","v":736.86143206117504},{"$f":"M174/'DNSP Inputs O & M'!E120 * 'DNSP Inputs O & M'!$B$146","v":147.37228641223501},{"$f":"(N174+N175+N176)/K174","v":4.345583475908664},"Amended",null,{"$f":"'DNSP Inputs O & M'!F124","v":9.9683635289661119},{"$f":"'DNSP Inputs O & M'!F130","v":73.92},null,{"$f":"R174*S174","v":736.86143206117504},{"$f":"U174/'DNSP Inputs O & M'!F120 * 'DNSP Inputs O & M'!$B$146","v":147.37228641223501},{"$f":"(V174+V175+V176)/S174","v":4.345583475908664},"Amended",null,{"$f":"'DNSP Inputs O & M'!G124","v":9.9683635289661119},{"$f":"'DNSP Inputs O & M'!G130","v":73.92},null,{"$f":"Z174*AA174","v":736.86143206117504},{"$f":"AC174/'DNSP Inputs O & M'!G120 * 'DNSP Inputs O & M'!$B$146","v":147.37228641223501},{"$f":"(AD174+AD175+AD176)/AA174","v":4.345583475908664},"Amended",null,{"$f":"'DNSP Inputs O & M'!H124","v":9.9683635289661119},{"$f":"'DNSP Inputs O & M'!H130","v":73.92},null,{"$f":"AH174*AI174","v":736.86143206117504},{"$f":"AK174/'DNSP Inputs O & M'!H120 * 'DNSP Inputs O & M'!$B$146","v":147.37228641223501},{"$f":"(AL174+AL175+AL176)/AI174","v":4.345583475908664},"Amended"]
["PE cell",{"$f":"'DNSP Inputs O & M'!D125","v":16.821613455130311},{"$f":"C174*'DNSP Inputs O & M'!D120/'DNSP Inputs O & M'!D121","v":36.96},null,{"$f":"B175*C175","v":621.72683330161635},{"$f":"E175/'DNSP Inputs O & M'!D120","v":155.43170832540409},null,null,null,{"$f":"'DNSP Inputs O & M'!E125","v":16.821613455130311},{"$f":"K174*'DNSP Inputs O & M'!E120/'DNSP Inputs O & M'!E121","v":36.96},null,{"$f":"J175*K175","v":621.72683330161635},{"$f":"M175/'DNSP Inputs O & M'!E120","v":155.43170832540409},null,null,null,{"$f":"'DNSP Inputs O & M'!F125","v":16.821613455130311},{"$f":"S174*'DNSP Inputs O & M'!F120/'DNSP Inputs O & M'!F121","v":36.96},null,{"$f":"R175*S175","v":621.72683330161635},{"$f":"U175/'DNSP Inputs O & M'!F120","v":155.43170832540409},null,null,null,{"$f":"'DNSP Inputs O & M'!G125","v":16.821613455130311},{"$f":"AA174*'DNSP Inputs O & M'!G120/'DNSP Inputs O & M'!G121","v":36.96},null,{"$f":"Z175*AA175","v":621.72683330161635},{"$f":"AC175/'DNSP Inputs O & M'!G120","v":155.43170832540409},null,null,null,{"$f":"'DNSP Inputs O & M'!H125","v":16.821613455130311},{"$f":"AI174*'DNSP Inputs O & M'!H120/'DNSP Inputs O & M'!H121","v":36.96},null,{"$f":"AH175*AI175","v":621.72683330161635},{"$f":"AK175/'DNSP Inputs O & M'!H120","v":155.43170832540409}]
["Miscellaneous",{"$f":"'DNSP Inputs O & M'!D127","v":1.246045441120764},{"$f":"'DNSP Inputs O & M'!D130","v":73.92},null,{"$f":"B176*C176","v":92.10767900764688},{"$f":"E176/'DNSP Inputs O & M'!D120 * 'DNSP Inputs O & M'!$B$146","v":18.421535801529377},null,"Amended",null,{"$f":"'DNSP Inputs O & M'!E127","v":1.246045441120764},{"$f":"'DNSP Inputs O & M'!E130","v":73.92},null,{"$f":"J176*K176","v":92.10767900764688},{"$f":"M176/'DNSP Inputs O & M'!E120 * 'DNSP Inputs O & M'!$B$146","v":18.421535801529377},null,"Amended",null,{"$f":"'DNSP Inputs O & M'!F127","v":1.246045441120764},{"$f":"'DNSP Inputs O & M'!F130","v":73.92},null,{"$f":"R176*S176","v":92.10767900764688},{"$f":"U176/'DNSP Inputs O & M'!F120 * 'DNSP Inputs O & M'!$B$146","v":18.421535801529377},null,"Amended",null,{"$f":"'DNSP Inputs O & M'!G127","v":1.246045441120764},{"$f":"'DNSP Inputs O & M'!G130","v":73.92},null,{"$f":"Z176*AA176","v":92.10767900764688},{"$f":"AC176/'DNSP Inputs O & M'!G120 * 'DNSP Inputs O & M'!$B$146","v":18.421535801529377},null,"Amended",null,{"$f":"'DNSP Inputs O & M'!H127","v":1.246045441120764},{"$f":"'DNSP Inputs O & M'!H130","v":73.92},null,{"$f":"AH176*AI176","v":92.10767900764688},{"$f":"AK176/'DNSP Inputs O & M'!H120 * 'DNSP Inputs O & M'!$B$146","v":18.421535801529377},null,"Amended"]
["Materials - repair of faults"]
["Lamp",{"$f":"'DNSP Inputs O & M'!D124","v":9.9683635289661119},{"$f":"'DNSP Inputs O & M'!D131*'DNSP Inputs O & M'!D132","v":14.975999999999999},null,{"$f":"B178*C178","v":149.28621220979647},{"$f":"(E178+E179+E180+E181)/'DNSP Inputs O & M'!D131","v":60.716056209491462},{"$f":"F178*D163","v":1.7304076019705068},null,null,{"$f":"'DNSP Inputs O & M'!E124","v":9.9683635289661119},{"$f":"'DNSP Inputs O & M'!E131*'DNSP Inputs O & M'!E132","v":14.975999999999999},null,{"$f":"J178*K178","v":149.28621220979647},{"$f":"(M178+M179+M180+M181)/'DNSP Inputs O & M'!E131","v":60.716056209491462},{"$f":"N178*L163","v":1.7304076019705068},null,null,{"$f":"'DNSP Inputs O & M'!F124","v":9.9683635289661119},{"$f":"'DNSP Inputs O & M'!F131*'DNSP Inputs O & M'!F132","v":14.975999999999999},null,{"$f":"R178*S178","v":149.28621220979647},{"$f":"(U178+U179+U180+U181)/'DNSP Inputs O & M'!F131","v":60.716056209491462},{"$f":"V178*T163","v":1.7304076019705068},null,null,{"$f":"'DNSP Inputs O & M'!G124","v":9.9683635289661119},{"$f":"'DNSP Inputs O & M'!G131*'DNSP Inputs O & M'!G132","v":14.975999999999999},null,{"$f":"Z178*AA178","v":149.28621220979647},{"$f":"(AC178+AC179+AC180+AC181)/'DNSP Inputs O & M'!G131","v":60.716056209491462},{"$f":"AD178*AB163","v":1.7304076019705068},null,null,{"$f":"'DNSP Inputs O & M'!H124","v":9.9683635289661119},{"$f":"'DNSP Inputs O & M'!H131*'DNSP Inputs O & M'!H132","v":14.975999999999999},null,{"$f":"AH178*AI178","v":149.28621220979647},{"$f":"(AK178+AK179+AK180+AK181)/'DNSP Inputs O & M'!H131","v":60.716056209491462},{"$f":"AL178*AJ163","v":1.7304076019705068}]
["PE cell",{"$f":"'DNSP Inputs O & M'!D125","v":16.821613455130311},{"$f":"'DNSP Inputs O & M'!D131*'DNSP Inputs O & M'!D133","v":12.48},null,{"$f":"B179*C179","v":209.93373592002629},null,null,null,null,{"$f":"'DNSP Inputs O & M'!E125","v":16.821613455130311},{"$f":"'DNSP Inputs O & M'!E131*'DNSP Inputs O & M'!E133","v":12.48},null,{"$f":"J179*K179","v":209.93373592002629},null,null,null,null,{"$f":"'DNSP Inputs O & M'!F125","v":16.821613455130311},{"$f":"'DNSP Inputs O & M'!F131*'DNSP Inputs O & M'!F133","v":12.48},null,{"$f":"R179*S179","v":209.93373592002629},null,null,null,null,{"$f":"'DNSP Inputs O & M'!G125","v":16.821613455130311},{"$f":"'DNSP Inputs O & M'!G131*'DNSP Inputs O & M'!G133","v":12.48},null,{"$f":"Z179*AA179","v":209.93373592002629},null,null,null,null,{"$f":"'DNSP Inputs O & M'!H125","v":16.821613455130311},{"$f":"'DNSP Inputs O & M'!H131*'DNSP Inputs O & M'!H133","v":12.48},null,{"$f":"AH179*AI179","v":209.93373592002629}]
["Luminaire",{"$f":"'DNSP Inputs O & M'!D126","v":300.52123948950583},{"$f":"'DNSP Inputs O & M'!D131*'DNSP Inputs O & M'!D134","v":3.7439999999999998},null,{"$f":"B180*C180","v":1125.1515206487097},null,null,null,null,{"$f":"'DNSP Inputs O & M'!E126","v":300.52123948950583},{"$f":"'DNSP Inputs O & M'!E131*'DNSP Inputs O & M'!E134","v":3.7439999999999998},null,{"$f":"J180*K180","v":1125.1515206487097},null,null,null,null,{"$f":"'DNSP Inputs O & M'!F126","v":300.52123948950583},{"$f":"'DNSP Inputs O & M'!F131*'DNSP Inputs O & M'!F134","v":3.7439999999999998},null,{"$f":"R180*S180","v":1125.1515206487097},null,null,null,null,{"$f":"'DNSP Inputs O & M'!G126","v":300.52123948950583},{"$f":"'DNSP Inputs O & M'!G131*'DNSP Inputs O & M'!G134","v":3.7439999999999998},null,{"$f":"Z180*AA180","v":1125.1515206487097},null,null,null,null,{"$f":"'DNSP Inputs O & M'!H126","v":300.52123948950583},{"$f":"'DNSP Inputs O & M'!H131*'DNSP Inputs O & M'!H134","v":3.7439999999999998},null,{"$f":"AH180*AI180","v":1125.1515206487097}]
["Miscellaneous",{"$f":"'DNSP Inputs O & M'!D128","v":12.460454411207639},{"$f":"'DNSP Inputs O & M'!D131*'DNSP Inputs O & M'!D135","v":2.4960000000000004},null,{"$f":"B181*C181","v":31.101294210374274},null,null,null,null,{"$f":"'DNSP Inputs O & M'!E128","v":12.460454411207639},{"$f":"'DNSP Inputs O & M'!E131*'DNSP Inputs O & M'!E135","v":2.4960000000000004},null,{"$f":"J181*K181","v":31.101294210374274},null,null,null,null,{"$f":"'DNSP Inputs O & M'!F128","v":12.460454411207639},{"$f":"'DNSP Inputs O & M'!F131*'DNSP Inputs O & M'!F135","v":2.4960000000000004},null,{"$f":"R181*S181","v":31.101294210374274},null,null,null,null,{"$f":"'DNSP Inputs O & M'!G128","v":12.460454411207639},{"$f":"'DNSP Inputs O & M'!G131*'DNSP Inputs O & M'!G135","v":2.4960000000000004},null,{"$f":"Z181*AA181","v":31.101294210374274},null,null,null,null,{"$f":"'DNSP Inputs O & M'!H128","v":12.460454411207639},{"$f":"'DNSP Inputs O & M'!H131*'DNSP Inputs O & M'!H135","v":2.4960000000000004},null,{"$f":"AH181*AI181","v":31.101294210374274}]
["Labour - bulk lamp change"]
["Crew costs",{"$f":"'DNSP Inputs O & M'!D11","v":123.76741253758392},{"$f":"'DNSP Inputs O & M'!D129","v":2},{"$f":"'DNSP Inputs O & M'!$D$16","v":8},{"$f":"B183*C183*D183","v":1980.2786006013428},{"$f":"E183/'DNSP Inputs O & M'!D120*(C174+C175)/C174 * 'DNSP Inputs O & M'!$B$146","v":594.08358018040281},{"$f":"(F183+F184)/C174","v":10.559430723979066},"Amended",null,{"$f":"'DNSP Inputs O & M'!E11","v":125.85211791921601},{"$f":"'DNSP Inputs O & M'!E129","v":2},{"$f":"'DNSP Inputs O & M'!$E$16","v":8},{"$f":"J183*K183*L183","v":2013.6338867074562},{"$f":"M183/'DNSP Inputs O & M'!E120*(K174+K175)/K174 * 'DNSP Inputs O & M'!$B$146","v":604.09016601223686},{"$f":"(N183+N184)/K174","v":10.749137602100694},"Amended",null,{"$f":"'DNSP Inputs O & M'!F11","v":127.97193752388223},{"$f":"'DNSP Inputs O & M'!F129","v":2},{"$f":"'DNSP Inputs O & M'!$F$16","v":8},{"$f":"R183*S183*T183","v":2047.5510003821157},{"$f":"U183/'DNSP Inputs O & M'!F120*(S174+S175)/S174 * 'DNSP Inputs O & M'!$B$146","v":614.26530011463467},{"$f":"(V183+V184)/S174","v":10.931495062349379},"Amended",null,{"$f":"'DNSP Inputs O & M'!G11","v":130.12746280621701},{"$f":"'DNSP Inputs O & M'!G129","v":2},{"$f":"'DNSP Inputs O & M'!$G$16","v":8},{"$f":"Z183*AA183*AB183","v":2082.0394048994722},{"$f":"AC183/'DNSP Inputs O & M'!G120*(AA174+AA175)/AA174 * 'DNSP Inputs O & M'!$B$146","v":624.61182146984163},{"$f":"(AD183+AD184)/AA174","v":11.116435649989839},"Amended",null,{"$f":"'DNSP Inputs O & M'!H11","v":132.31929518315928},{"$f":"'DNSP Inputs O & M'!H129","v":2},{"$f":"'DNSP Inputs O & M'!$H$16","v":8},{"$f":"AH183*AI183*AJ183","v":2117.1087229305485},{"$f":"AK183/'DNSP Inputs O & M'!H120*(AI174+AI175)/AI174 * 'DNSP Inputs O & M'!$B$146","v":635.13261687916463},{"$f":"(AL183+AL184)/AI174","v":11.305284988347584},"Amended"]
["Elevated platform vehicle costs",{"$f":"'DNSP Inputs O & M'!D13","v":77.695641223387398},1,{"$f":"'DNSP Inputs O & M'!$D$16","v":8},{"$f":"B184*C184*D184","v":621.56512978709918},{"$f":"E184/'DNSP Inputs O & M'!D120*(C174+C175)/C174 * 'DNSP Inputs O & M'!$B$146","v":186.46953893612977},null,"Amended",null,{"$f":"'DNSP Inputs O & M'!E13","v":79.369202306269329},1,{"$f":"'DNSP Inputs O & M'!$E$16","v":8},{"$f":"J184*K184*L184","v":634.95361845015464},{"$f":"M184/'DNSP Inputs O & M'!E120*(K174+K175)/K174 * 'DNSP Inputs O & M'!$B$146","v":190.48608553504641},null,"Amended",null,{"$f":"'DNSP Inputs O & M'!F13","v":80.746172872596418},1,{"$f":"'DNSP Inputs O & M'!$F$16","v":8},{"$f":"R184*S184*T184","v":645.96938298077134},{"$f":"U184/'DNSP Inputs O & M'!F120*(S174+S175)/S174 * 'DNSP Inputs O & M'!$B$146","v":193.7908148942314},null,"Amended",null,{"$f":"'DNSP Inputs O & M'!G13","v":82.131292407253042},1,{"$f":"'DNSP Inputs O & M'!$G$16","v":8},{"$f":"Z184*AA184*AB184","v":657.05033925802434},{"$f":"AC184/'DNSP Inputs O & M'!G120*(AA174+AA175)/AA174 * 'DNSP Inputs O & M'!$B$146","v":197.11510177740729},null,"Amended",null,{"$f":"'DNSP Inputs O & M'!H13","v":83.564187274786988},1,{"$f":"'DNSP Inputs O & M'!$H$16","v":8},{"$f":"AH184*AI184*AJ184","v":668.51349819829591},{"$f":"AK184/'DNSP Inputs O & M'!H120*(AI174+AI175)/AI174 * 'DNSP Inputs O & M'!$B$146","v":200.55404945948877},null,"Amended"]
["Labour - repair of faults"]
["Crew costs",{"$f":"'DNSP Inputs O & M'!D11","v":123.76741253758392},{"$f":"'DNSP Inputs O & M'!D129","v":2},{"$f":"'DNSP Inputs O & M'!$D$16","v":8},{"$f":"B186*C186*D186","v":1980.2786006013428},{"$f":"(E186+E187)/'DNSP Inputs O & M'!D131","v":104.24053407004976},{"$f":"F186*D163","v":2.9708552209964183},null,null,{"$f":"'DNSP Inputs O & M'!E11","v":125.85211791921601},{"$f":"'DNSP Inputs O & M'!E129","v":2},{"$f":"'DNSP Inputs O & M'!$E$16","v":8},{"$f":"J186*K186*L186","v":2013.6338867074562},{"$f":"(M186+M187)/'DNSP Inputs O & M'!E131","v":106.11328145663505},{"$f":"N186*L163","v":3.0242285215140989},null,null,{"$f":"'DNSP Inputs O & M'!F11","v":127.97193752388223},{"$f":"'DNSP Inputs O & M'!F129","v":2},{"$f":"'DNSP Inputs O & M'!$F$16","v":8},{"$f":"R186*S186*T186","v":2047.5510003821157},{"$f":"(U186+U187)/'DNSP Inputs O & M'!F131","v":107.91347689755156},{"$f":"V186*T163","v":3.0755340915802196},null,null,{"$f":"'DNSP Inputs O & M'!G11","v":130.12746280621701},{"$f":"'DNSP Inputs O & M'!G129","v":2},{"$f":"'DNSP Inputs O & M'!$G$16","v":8},{"$f":"Z186*AA186*AB186","v":2082.0394048994722},{"$f":"(AC186+AC187)/'DNSP Inputs O & M'!G131","v":109.73917244220739},{"$f":"AD186*AB163","v":3.127566414602911},null,null,{"$f":"'DNSP Inputs O & M'!H11","v":132.31929518315928},{"$f":"'DNSP Inputs O & M'!H129","v":2},{"$f":"'DNSP Inputs O & M'!$H$16","v":8},{"$f":"AH186*AI186*AJ186","v":2117.1087229305485},{"$f":"(AK186+AK187)/'DNSP Inputs O & M'!H131","v":111.60345437214922},{"$f":"AL186*AJ163","v":3.1806984496062527}]
["Elevated platform vehicle costs",{"$f":"'DNSP Inputs O & M'!D13","v":77.695641223387398},1,{"$f":"'DNSP Inputs O & M'!$D$16","v":8},{"$f":"B187*C187*D187","v":621.56512978709918},null,null,null,null,{"$f":"'DNSP Inputs O & M'!E13","v":79.369202306269329},1,{"$f":"'DNSP Inputs O & M'!$E$16","v":8},{"$f":"J187*K187*L187","v":634.95361845015464},null,null,null,null,{"$f":"'DNSP Inputs O & M'!F13","v":80.746172872596418},1,{"$f":"'DNSP Inputs O & M'!$F$16","v":8},{"$f":"R187*S187*T187","v":645.96938298077134},null,null,null,null,{"$f":"'DNSP Inputs O & M'!G13","v":82.131292407253042},1,{"$f":"'DNSP Inputs O & M'!$G$16","v":8},{"$f":"Z187*AA187*AB187","v":657.05033925802434},null,null,null,null,{"$f":"'DNSP Inputs O & M'!H13","v":83.564187274786988},1,{"$f":"'DNSP Inputs O & M'!$H$16","v":8},{"$f":"AH187*AI187*AJ187","v":668.51349819829591}]
["Other Maintenance and Repair costs",null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!D142","v":9.5149691371089613},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!E142","v":9.7395176106858248},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!F142","v":9.7106514625371609},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!G142","v":9.8831846717964158},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!H142","v":9.9779416874761715}]
[]
["Overheads",{"$f":"'DNSP Inputs O & M'!D17","v":0.23742230000000025},null,null,null,null,{"$f":"B190*SUM(G174:G188)","v":6.9140332421647379},null,null,{"$f":"'DNSP Inputs O & M'!E17","v":0.23742230000000025},null,null,null,null,{"$f":"J190*SUM(O174:O188)","v":7.0250587123198009},null,null,{"$f":"'DNSP Inputs O & M'!F17","v":0.23742230000000025},null,null,null,null,{"$f":"R190*SUM(W174:W188)","v":7.0736820591165159},null,null,{"$f":"'DNSP Inputs O & M'!G17","v":0.23742230000000025},null,null,null,null,{"$f":"Z190*SUM(AE174:AE188)","v":7.1709079439725691},null,null,{"$f":"'DNSP Inputs O & M'!H17","v":0.23742230000000025},null,null,null,null,{"$f":"AH190*SUM(AM174:AM188)","v":7.2508571467969407}]
[]
[null,null,null,null,null,null,{"$f":"SUM(G174,G178,G183,G186,G188,G190)","v":36.035279402128353},null,null,null,null,null,null,null,{"$f":"SUM(O174,O178,O183,O186,O188,O190)","v":36.613933524499586},null,null,null,null,null,null,null,{"$f":"SUM(W174,W178,W183,W186,W188,W190)","v":36.867353753462446},null,null,null,null,null,null,null,{"$f":"SUM(AE174,AE178,AE183,AE186,AE188,AE190)","v":37.374085758240909},null,null,null,null,null,null,null,{"$f":"SUM(AM174,AM178,AM183,AM186,AM188,AM190)","v":37.790773350106122}]
[]
[]
[]
["Energy Efficient Lights - Cost build-up"]
[]
["Addiitonal assumptions"]
["Proportion of luminaire that will fail before bulk change",null,null,{"$f":"'DNSP Inputs O & M'!$D$123","v":0.114},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$E$123","v":0.114},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$F$123","v":0.114},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$G$123","v":0.114},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!$H$123","v":0.114}]
["Proportion of lamps that will fail before bulk change (per year)",null,null,{"$f":"D199/'DNSP Inputs O & M'!$D$151","v":5.7000000000000002E-3},null,null,null,null,null,null,null,{"$f":"L199/'DNSP Inputs O & M'!$E$151","v":5.7000000000000002E-3},null,null,null,null,null,null,null,{"$f":"T199/'DNSP Inputs O & M'!$F$151","v":5.7000000000000002E-3},null,null,null,null,null,null,null,{"$f":"AB199/'DNSP Inputs O & M'!$G$151","v":5.7000000000000002E-3},null,null,null,null,null,null,null,{"$f":"AJ199/'DNSP Inputs O & M'!$H$151","v":5.7000000000000002E-3}]
["Overheads are applied to material and labour components"]
["All costs and charges are exclusive of GST"]
[]
[null,"Urban",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,"Urban",null,null,null,null,null,null,null,"Urban"]
[]
[null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised","Annualised"]
[null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost",null,null,null,null,null,null," cost","unit cost"]
[{"$f":"'DNSP Inputs General'!A72","v":"Category P LED 18 Watt"}]
["Bulk change & repairs"]
["Materials - bulk lamp change",null,"Changes in one day",null,"Cost per day"]
["Lamp (not applicable for LED)",{"$f":"'DNSP Inputs O & M'!D155","v":0},{"$f":"'DNSP Inputs O & M'!D161","v":73.92},null,{"$f":"B211*C211","v":0},{"$f":"E211/'DNSP Inputs O & M'!D151","v":0},{"$f":"(F211+F212+F213)/C212","v":2.1650039539473269},"Amended",null,{"$f":"'DNSP Inputs O & M'!E155","v":0},{"$f":"'DNSP Inputs O & M'!E161","v":73.92},null,{"$f":"J211*K211","v":0},{"$f":"M211/'DNSP Inputs O & M'!E151","v":0},{"$f":"(N211+N212+N213)/K212","v":2.1650039539473269},"Amended",null,{"$f":"'DNSP Inputs O & M'!F155","v":0},{"$f":"'DNSP Inputs O & M'!F161","v":73.92},null,{"$f":"R211*S211","v":0},{"$f":"U211/'DNSP Inputs O & M'!F151","v":0},{"$f":"(V211+V212+V213)/S212","v":2.1650039539473269},"Amended",null,{"$f":"'DNSP Inputs O & M'!G155","v":0},{"$f":"'DNSP Inputs O & M'!G161","v":73.92},null,{"$f":"Z211*AA211","v":0},{"$f":"AC211/'DNSP Inputs O & M'!G151","v":0},{"$f":"(AD211+AD212+AD213)/AA212","v":2.1650039539473269},"Amended",null,{"$f":"'DNSP Inputs O & M'!H155","v":0},{"$f":"'DNSP Inputs O & M'!H161","v":73.92},null,{"$f":"AH211*AI211","v":0},{"$f":"AK211/'DNSP Inputs O & M'!H151","v":0},{"$f":"(AL211+AL212+AL213)/AI212","v":2.1650039539473269},"Amended"]
["PE cell (change frequency same as Lamp)",{"$f":"'DNSP Inputs O & M'!D156","v":16.821613455130311},{"$f":"'DNSP Inputs O & M'!D161","v":73.92},null,{"$f":"B212*C212","v":1243.4536666032327},{"$f":"E212/'DNSP Inputs O & M'!D152","v":155.43170832540409},null,"Amended",null,{"$f":"'DNSP Inputs O & M'!E156","v":16.821613455130311},{"$f":"'DNSP Inputs O & M'!E161","v":73.92},null,{"$f":"J212*K212","v":1243.4536666032327},{"$f":"M212/'DNSP Inputs O & M'!E152","v":155.43170832540409},null,"Amended",null,{"$f":"'DNSP Inputs O & M'!F156","v":16.821613455130311},{"$f":"'DNSP Inputs O & M'!F161","v":73.92},null,{"$f":"R212*S212","v":1243.4536666032327},{"$f":"U212/'DNSP Inputs O & M'!F152","v":155.43170832540409},null,"Amended",null,{"$f":"'DNSP Inputs O & M'!G156","v":16.821613455130311},{"$f":"'DNSP Inputs O & M'!G161","v":73.92},null,{"$f":"Z212*AA212","v":1243.4536666032327},{"$f":"AC212/'DNSP Inputs O & M'!G152","v":155.43170832540409},null,"Amended",null,{"$f":"'DNSP Inputs O & M'!H156","v":16.821613455130311},{"$f":"'DNSP Inputs O & M'!H161","v":73.92},null,{"$f":"AH212*AI212","v":1243.4536666032327},{"$f":"AK212/'DNSP Inputs O & M'!H152","v":155.43170832540409},null,"Amended"]
["Miscellaneous",{"$f":"'DNSP Inputs O & M'!D158","v":1.246045441120764},{"$f":"'DNSP Inputs O & M'!D161","v":73.92},null,{"$f":"B213*C213","v":92.10767900764688},{"$f":"E213/'DNSP Inputs O & M'!D151","v":4.6053839503823442},null,null,null,{"$f":"'DNSP Inputs O & M'!E158","v":1.246045441120764},{"$f":"'DNSP Inputs O & M'!E161","v":73.92},null,{"$f":"J213*K213","v":92.10767900764688},{"$f":"M213/'DNSP Inputs O & M'!E151","v":4.6053839503823442},null,null,null,{"$f":"'DNSP Inputs O & M'!F158","v":1.246045441120764},{"$f":"'DNSP Inputs O & M'!F161","v":73.92},null,{"$f":"R213*S213","v":92.10767900764688},{"$f":"U213/'DNSP Inputs O & M'!F151","v":4.6053839503823442},null,null,null,{"$f":"'DNSP Inputs O & M'!G158","v":1.246045441120764},{"$f":"'DNSP Inputs O & M'!G161","v":73.92},null,{"$f":"Z213*AA213","v":92.10767900764688},{"$f":"AC213/'DNSP Inputs O & M'!G151","v":4.6053839503823442},null,null,null,{"$f":"'DNSP Inputs O & M'!H158","v":1.246045441120764},{"$f":"'DNSP Inputs O & M'!H161","v":73.92},null,{"$f":"AH213*AI213","v":92.10767900764688},{"$f":"AK213/'DNSP Inputs O & M'!H151","v":4.6053839503823442}]
["Materials - repair of faults"]
["Lamp (not applicable for LED)",{"$f":"'DNSP Inputs O & M'!D155","v":0},{"$f":"'DNSP Inputs O & M'!D162*'DNSP Inputs O & M'!D163","v":14.975999999999999},null,{"$f":"B215*C215","v":0},{"$f":"(E215+E216+E217+E218)/'DNSP Inputs O & M'!D162","v":62.566164906797219},{"$f":"F215*$D$200","v":0.35662713996874418},null,null,{"$f":"'DNSP Inputs O & M'!E155","v":0},{"$f":"'DNSP Inputs O & M'!E162*'DNSP Inputs O & M'!E163","v":14.975999999999999},null,{"$f":"J215*K215","v":0},{"$f":"(M215+M216+M217+M218)/'DNSP Inputs O & M'!E162","v":62.566164906797219},{"$f":"N215*$L$200","v":0.35662713996874418},null,null,{"$f":"'DNSP Inputs O & M'!F155","v":0},{"$f":"'DNSP Inputs O & M'!F162*'DNSP Inputs O & M'!F163","v":14.975999999999999},null,{"$f":"R215*S215","v":0},{"$f":"(U215+U216+U217+U218)/'DNSP Inputs O & M'!F162","v":62.566164906797219},{"$f":"V215*$T$200","v":0.35662713996874418},null,null,{"$f":"'DNSP Inputs O & M'!G155","v":0},{"$f":"'DNSP Inputs O & M'!G162*'DNSP Inputs O & M'!G163","v":14.975999999999999},null,{"$f":"Z215*AA215","v":0},{"$f":"(AC215+AC216+AC217+AC218)/'DNSP Inputs O & M'!G162","v":62.566164906797219},{"$f":"AD215*$AB$200","v":0.35662713996874418},null,null,{"$f":"'DNSP Inputs O & M'!H155","v":0},{"$f":"'DNSP Inputs O & M'!H162*'DNSP Inputs O & M'!H163","v":14.975999999999999},null,{"$f":"AH215*AI215","v":0},{"$f":"(AK215+AK216+AK217+AK218)/'DNSP Inputs O & M'!H162","v":62.566164906797219},{"$f":"AL215*$AJ$200","v":0.35662713996874418}]
["PE cell (change frequency same as Lamp)",{"$f":"'DNSP Inputs O & M'!D156","v":16.821613455130311},{"$f":"'DNSP Inputs O & M'!D162*'DNSP Inputs O & M'!D164","v":12.48},null,{"$f":"B216*C216","v":209.93373592002629},null,null,null,null,{"$f":"'DNSP Inputs O & M'!E156","v":16.821613455130311},{"$f":"'DNSP Inputs O & M'!E162*'DNSP Inputs O & M'!E164","v":12.48},null,{"$f":"J216*K216","v":209.93373592002629},null,null,null,null,{"$f":"'DNSP Inputs O & M'!F156","v":16.821613455130311},{"$f":"'DNSP Inputs O & M'!F162*'DNSP Inputs O & M'!F164","v":12.48},null,{"$f":"R216*S216","v":209.93373592002629},null,null,null,null,{"$f":"'DNSP Inputs O & M'!G156","v":16.821613455130311},{"$f":"'DNSP Inputs O & M'!G162*'DNSP Inputs O & M'!G164","v":12.48},null,{"$f":"Z216*AA216","v":209.93373592002629},null,null,null,null,{"$f":"'DNSP Inputs O & M'!H156","v":16.821613455130311},{"$f":"'DNSP Inputs O & M'!H162*'DNSP Inputs O & M'!H164","v":12.48},null,{"$f":"AH216*AI216","v":209.93373592002629}]
["Luminaire",{"$f":"'DNSP Inputs O & M'!D157","v":352.72875158740868},{"$f":"'DNSP Inputs O & M'!D162*'DNSP Inputs O & M'!D165","v":3.7439999999999998},null,{"$f":"B217*C217","v":1320.616445943258},null,null,null,null,{"$f":"'DNSP Inputs O & M'!E157","v":352.72875158740868},{"$f":"'DNSP Inputs O & M'!E162*'DNSP Inputs O & M'!E165","v":3.7439999999999998},null,{"$f":"J217*K217","v":1320.616445943258},null,null,null,null,{"$f":"'DNSP Inputs O & M'!F157","v":352.72875158740868},{"$f":"'DNSP Inputs O & M'!F162*'DNSP Inputs O & M'!F165","v":3.7439999999999998},null,{"$f":"R217*S217","v":1320.616445943258},null,null,null,null,{"$f":"'DNSP Inputs O & M'!G157","v":352.72875158740868},{"$f":"'DNSP Inputs O & M'!G162*'DNSP Inputs O & M'!G165","v":3.7439999999999998},null,{"$f":"Z217*AA217","v":1320.616445943258},null,null,null,null,{"$f":"'DNSP Inputs O & M'!H157","v":352.72875158740868},{"$f":"'DNSP Inputs O & M'!H162*'DNSP Inputs O & M'!H165","v":3.7439999999999998},null,{"$f":"AH217*AI217","v":1320.616445943258}]
["Miscellaneous",{"$f":"'DNSP Inputs O & M'!D159","v":12.460454411207639},{"$f":"'DNSP Inputs O & M'!D162*'DNSP Inputs O & M'!D166","v":2.4960000000000004},null,{"$f":"B218*C218","v":31.101294210374274},null,null,null,null,{"$f":"'DNSP Inputs O & M'!E159","v":12.460454411207639},{"$f":"'DNSP Inputs O & M'!E162*'DNSP Inputs O & M'!E166","v":2.4960000000000004},null,{"$f":"J218*K218","v":31.101294210374274},null,null,null,null,{"$f":"'DNSP Inputs O & M'!F159","v":12.460454411207639},{"$f":"'DNSP Inputs O & M'!F162*'DNSP Inputs O & M'!F166","v":2.4960000000000004},null,{"$f":"R218*S218","v":31.101294210374274},null,null,null,null,{"$f":"'DNSP Inputs O & M'!G159","v":12.460454411207639},{"$f":"'DNSP Inputs O & M'!G162*'DNSP Inputs O & M'!G166","v":2.4960000000000004},null,{"$f":"Z218*AA218","v":31.101294210374274},null,null,null,null,{"$f":"'DNSP Inputs O & M'!H159","v":12.460454411207639},{"$f":"'DNSP Inputs O & M'!H162*'DNSP Inputs O & M'!H166","v":2.4960000000000004},null,{"$f":"AH218*AI218","v":31.101294210374274}]
["Labour - bulk lamp change"]
["Crew costs",{"$f":"'DNSP Inputs O & M'!D11","v":123.76741253758392},{"$f":"'DNSP Inputs O & M'!D160","v":2},{"$f":"'DNSP Inputs O & M'!$D$16","v":8},{"$f":"B220*C220*D220","v":1980.2786006013428},{"$f":"E220/'DNSP Inputs O & M'!D152","v":247.53482507516784},{"$f":"(F220+F221)/C212","v":4.3997628016579444},"Amended",null,{"$f":"'DNSP Inputs O & M'!E11","v":125.85211791921601},{"$f":"'DNSP Inputs O & M'!E160","v":2},{"$f":"'DNSP Inputs O & M'!$E$16","v":8},{"$f":"J220*K220*L220","v":2013.6338867074562},{"$f":"M220/'DNSP Inputs O & M'!E152","v":251.70423583843203},{"$f":"(N220+N221)/K212","v":4.4788073342086223},"Amended",null,{"$f":"'DNSP Inputs O & M'!F11","v":127.97193752388223},{"$f":"'DNSP Inputs O & M'!F160","v":2},{"$f":"'DNSP Inputs O & M'!$F$16","v":8},{"$f":"R220*S220*T220","v":2047.5510003821157},{"$f":"U220/'DNSP Inputs O & M'!F152","v":255.94387504776446},{"$f":"(V220+V221)/S212","v":4.5547896093122411},"Amended",null,{"$f":"'DNSP Inputs O & M'!G11","v":130.12746280621701},{"$f":"'DNSP Inputs O & M'!G160","v":2},{"$f":"'DNSP Inputs O & M'!$G$16","v":8},{"$f":"Z220*AA220*AB220","v":2082.0394048994722},{"$f":"AC220/'DNSP Inputs O & M'!G152","v":260.25492561243402},{"$f":"(AD220+AD221)/AA212","v":4.6318481874957662},"Amended",null,{"$f":"'DNSP Inputs O & M'!H11","v":132.31929518315928},{"$f":"'DNSP Inputs O & M'!H160","v":2},{"$f":"'DNSP Inputs O & M'!$H$16","v":8},{"$f":"AH220*AI220*AJ220","v":2117.1087229305485},{"$f":"AK220/'DNSP Inputs O & M'!H152","v":264.63859036631857},{"$f":"(AL220+AL221)/AI212","v":4.7105354118114926},"Amended"]
["Elevated platform vehicle costs",{"$f":"'DNSP Inputs O & M'!D13","v":77.695641223387398},1,{"$f":"'DNSP Inputs O & M'!$D$16","v":8},{"$f":"B221*C221*D221","v":621.56512978709918},{"$f":"E221/'DNSP Inputs O & M'!D152","v":77.695641223387398},null,"Amended",null,{"$f":"'DNSP Inputs O & M'!E13","v":79.369202306269329},1,{"$f":"'DNSP Inputs O & M'!$E$16","v":8},{"$f":"J221*K221*L221","v":634.95361845015464},{"$f":"M221/'DNSP Inputs O & M'!E152","v":79.369202306269329},null,"Amended",null,{"$f":"'DNSP Inputs O & M'!F13","v":80.746172872596418},1,{"$f":"'DNSP Inputs O & M'!$F$16","v":8},{"$f":"R221*S221*T221","v":645.96938298077134},{"$f":"U221/'DNSP Inputs O & M'!F152","v":80.746172872596418},null,"Amended",null,{"$f":"'DNSP Inputs O & M'!G13","v":82.131292407253042},1,{"$f":"'DNSP Inputs O & M'!$G$16","v":8},{"$f":"Z221*AA221*AB221","v":657.05033925802434},{"$f":"AC221/'DNSP Inputs O & M'!G152","v":82.131292407253042},null,"Amended",null,{"$f":"'DNSP Inputs O & M'!H13","v":83.564187274786988},1,{"$f":"'DNSP Inputs O & M'!$H$16","v":8},{"$f":"AH221*AI221*AJ221","v":668.51349819829591},{"$f":"AK221/'DNSP Inputs O & M'!H152","v":83.564187274786988},null,"Amended"]
["Labour - repair of faults"]
["Crew costs",{"$f":"'DNSP Inputs O & M'!D11","v":123.76741253758392},{"$f":"'DNSP Inputs O & M'!D160","v":2},{"$f":"'DNSP Inputs O & M'!$D$16","v":8},{"$f":"B223*C223*D223","v":1980.2786006013428},{"$f":"(E223+E224)/'DNSP Inputs O & M'!D162","v":104.24053407004976},{"$f":"F223*$D$200","v":0.59417104419928368},null,null,{"$f":"'DNSP Inputs O & M'!E11","v":125.85211791921601},{"$f":"'DNSP Inputs O & M'!E160","v":2},{"$f":"'DNSP Inputs O & M'!$E$16","v":8},{"$f":"J223*K223*L223","v":2013.6338867074562},{"$f":"(M223+M224)/'DNSP Inputs O & M'!E162","v":106.11328145663505},{"$f":"N223*$L$200","v":0.60484570430281981},null,null,{"$f":"'DNSP Inputs O & M'!F11","v":127.97193752388223},{"$f":"'DNSP Inputs O & M'!F160","v":2},{"$f":"'DNSP Inputs O & M'!$F$16","v":8},{"$f":"R223*S223*T223","v":2047.5510003821157},{"$f":"(U223+U224)/'DNSP Inputs O & M'!F162","v":107.91347689755156},{"$f":"V223*$T$200","v":0.61510681831604397},null,null,{"$f":"'DNSP Inputs O & M'!G11","v":130.12746280621701},{"$f":"'DNSP Inputs O & M'!G160","v":2},{"$f":"'DNSP Inputs O & M'!$G$16","v":8},{"$f":"Z223*AA223*AB223","v":2082.0394048994722},{"$f":"(AC223+AC224)/'DNSP Inputs O & M'!G162","v":109.73917244220739},{"$f":"AD223*$AB$200","v":0.62551328292058217},null,null,{"$f":"'DNSP Inputs O & M'!H11","v":132.31929518315928},{"$f":"'DNSP Inputs O & M'!H160","v":2},{"$f":"'DNSP Inputs O & M'!$H$16","v":8},{"$f":"AH223*AI223*AJ223","v":2117.1087229305485},{"$f":"(AK223+AK224)/'DNSP Inputs O & M'!H162","v":111.60345437214922},{"$f":"AL223*$AJ$200","v":0.63613968992125058}]
["Elevated platform vehicle costs",{"$f":"'DNSP Inputs O & M'!D13","v":77.695641223387398},1,{"$f":"'DNSP Inputs O & M'!$D$16","v":8},{"$f":"B224*C224*D224","v":621.56512978709918},null,null,null,null,{"$f":"'DNSP Inputs O & M'!E13","v":79.369202306269329},1,{"$f":"'DNSP Inputs O & M'!$E$16","v":8},{"$f":"J224*K224*L224","v":634.95361845015464},null,null,null,null,{"$f":"'DNSP Inputs O & M'!F13","v":80.746172872596418},1,{"$f":"'DNSP Inputs O & M'!$F$16","v":8},{"$f":"R224*S224*T224","v":645.96938298077134},null,null,null,null,{"$f":"'DNSP Inputs O & M'!G13","v":82.131292407253042},1,{"$f":"'DNSP Inputs O & M'!$G$16","v":8},{"$f":"Z224*AA224*AB224","v":657.05033925802434},null,null,null,null,{"$f":"'DNSP Inputs O & M'!H13","v":83.564187274786988},1,{"$f":"'DNSP Inputs O & M'!$H$16","v":8},{"$f":"AH224*AI224*AJ224","v":668.51349819829591}]
["Other Maintenance and Repair costs",null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!D173","v":9.8403323562430192},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!E173","v":10.077066820151103},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!F173","v":10.042084917679569},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!G173","v":10.221791700151881},null,null,null,null,null,null,null,{"$f":"'DNSP Inputs O & M'!H173","v":10.319078762654637}]
[]
["Overheads",{"$f":"'DNSP Inputs O & M'!D17","v":0.23742230000000025},null,null,null,null,{"$f":"B227*SUM(G211:G225)","v":4.1206770545839788},null,null,{"$f":"'DNSP Inputs O & M'!E17","v":0.23742230000000025},null,null,null,null,{"$f":"J227*SUM(O211:O225)","v":4.1981844325684108},null,null,{"$f":"'DNSP Inputs O & M'!F17","v":0.23742230000000025},null,null,null,null,{"$f":"R227*SUM(W211:W225)","v":4.2103550526291595},null,null,{"$f":"'DNSP Inputs O & M'!G17","v":0.23742230000000025},null,null,null,null,{"$f":"Z227*SUM(AE211:AE225)","v":4.2737876018776753},null,null,{"$f":"'DNSP Inputs O & M'!H17","v":0.23742230000000025},null,null,null,null,{"$f":"AH227*SUM(AM211:AM225)","v":4.3180907677858151}]
[]
[null,null,null,null,null,null,{"$f":"SUM(G211,G215,G220,G223,G225,G227)","v":21.476574350600295},null,null,null,null,null,null,null,{"$f":"SUM(O211,O215,O220,O223,O225,O227)","v":21.880535385147027},null,null,null,null,null,null,null,{"$f":"SUM(W211,W215,W220,W223,W225,W227)","v":21.943967491853087},null,null,null,null,null,null,null,{"$f":"SUM(AE211,AE215,AE220,AE223,AE225,AE227)","v":22.274571866361974},null,null,null,null,null,null,null,{"$f":"SUM(AM211,AM215,AM220,AM223,AM225,AM227)","v":22.505475726089269}]

{"sheet":"Capex 2016-2020","index":9,"n_rows":129,"n_cols":34,"rows_kept":129,"cut":false,"hidden":false,"merged":[[39,1,39,5],[39,8,39,12],[39,29,39,33],[39,15,39,19],[39,22,39,26]]}
[{"$f":"'DNSP Inputs O & M'!$A$3","v":"CitiPower"}]
[]
["Public Lighting Capex Costs"]
[{"$f":"'DNSP Inputs Capex'!$C$5","v":"Real 2015 $ "}]
[]
["Summary",{"$f":"'DNSP Inputs General'!K$2","v":2016},{"$f":"'DNSP Inputs General'!L$2","v":2017},{"$f":"'DNSP Inputs General'!M$2","v":2018},{"$f":"'DNSP Inputs General'!N$2","v":2019},{"$f":"'DNSP Inputs General'!O$2","v":2020}]
[]
["NEE Luminaires - Real 2015 $ "]
["MV 80",{"$f":"SUM(F54)","v":15802.377607080914},{"$f":"SUM(M54)","v":8973.8345259164926},{"$f":"SUM(T54)","v":7727.9835134510231},{"$f":"SUM(AA54)","v":6976.1387440534063},{"$f":"SUM(AH54)","v":6203.4047745434318}]
["S-HP 150 ",{"$f":"SUM(F67)","v":87391.439524529036},{"$f":"SUM(M67)","v":87745.890366476655},{"$f":"SUM(T67)","v":88065.521380616439},{"$f":"SUM(AA67)","v":88387.285982267829},{"$f":"SUM(AH67)","v":88715.911612291355}]
["S-HP 250 ",{"$f":"SUM(F80)","v":29697.324535709387},{"$f":"SUM(M80)","v":30217.844095416596},{"$f":"SUM(T80)","v":30734.939788308107},{"$f":"SUM(AA80)","v":31261.229501202804},{"$f":"SUM(AH80)","v":31798.558511532614}]
[null,{"$f":"SUM(B9:B11)","v":132891.14166731935},{"$f":"SUM(C9:C11)","v":126937.56898780975},126528.44468237557,126624.65422752404,126717.8748983674]
[]
["EE Luminaires - Real 2015 $ "]
["T5 (2 X 14W)",{"$f":"SUM(F116)","v":65173.982741336222},{"$f":"SUM(M116)","v":65179.499050675389},{"$f":"SUM(T116)","v":58164.392174440589},{"$f":"SUM(AA116)","v":54408.173787940395},{"$f":"SUM(AH116)","v":50133.983766793717}]
["Category P LED",{"$f":"SUM(F129)","v":5461.159006346219},{"$f":"SUM(M129)","v":14737.793022565973},{"$f":"SUM(T129)","v":22924.890560814401},{"$f":"SUM(AA129)","v":27653.349936283121},{"$f":"SUM(AH129)","v":32858.439613812785}]
[null,{"$f":"SUM(B15:B16)","v":70635.141747682443},{"$f":"SUM(C15:C16)","v":79917.292073241362},81089.282735254994,82061.523724223516,82992.423380606502]
[]
["Poles & Brackets - Real 2015 $ "]
["Dedicated poles"]
["Brackets",{"$f":"F102","v":3553.9386858212938},{"$f":"M102","v":3602.6301178725116},{"$f":"T102","v":3649.4351993363407},{"$f":"AA102","v":3696.9032834973923},{"$f":"AH102","v":3745.37461367588}]
[null,{"$f":"SUM(B20:B21)","v":3553.9386858212938},{"$f":"SUM(C20:C21)","v":3602.6301178725116},{"$f":"SUM(D20:D21)","v":3649.4351993363407},{"$f":"SUM(E20:E21)","v":3696.9032834973923},{"$f":"SUM(F20:F21)","v":3745.37461367588}]
[]
[]
["Customer Contributions - Real 2015 $ "]
["MV80 Lights replaced with T5 Energy Efficient Lights"]
["WDV RAB - MV 80 Luminair",{"$f":"'Charges Summary'!D34/'Charges Summary'!D$4","v":142.22686981863114},{"$f":"'Charges Summary'!E34/'Charges Summary'!E$4","v":130.26551897839488},{"$f":"'Charges Summary'!F34/'Charges Summary'!F$4","v":118.15226939569106},{"$f":"'Charges Summary'!G34/'Charges Summary'!G$4","v":106.51220346997567},{"$f":"'Charges Summary'!H34/'Charges Summary'!H$4","v":95.189541145636568}]
["Number of Lights MV80 replaced with EE",{"$f":"'DNSP Inputs Capex'!D31","v":879.61371820218778},{"$f":"'DNSP Inputs Capex'!E31","v":1894.0312787663106},{"$f":"'DNSP Inputs Capex'!F31","v":246.24833210328697},{"$f":"'DNSP Inputs Capex'!G31","v":220.62785653290661},{"$f":"'DNSP Inputs Capex'!H31","v":197.67301838165454}]
[null,{"$f":"B27*B28","v":125104.70578942467},{"$f":"C27*C28","v":246726.96748980635},{"$f":"D27*D28","v":29094.799272907163},{"$f":"E27*E28","v":23499.559146177551},{"$f":"F27*F28","v":18816.403916622679}]
[]
[]
[]
[]
[]
["Detailed calculations"]
[]
["Public Lighting Capex Costs","Year",2016,null,null,null,null,null,"Year",{"$f":"C37+1","v":2017},null,null,null,null,null,"Year",{"$f":"J37+1","v":2018},null,null,null,null,null,"Year",{"$f":"Q37+1","v":2019},null,null,null,null,null,"Year",{"$f":"X37+1","v":2020}]
[{"$f":"'DNSP Inputs Capex'!$C$5","v":"Real 2015 $ "}]
[]
[null,"Urban",null,null,null,null,null,null,"Urban",null,null,null,null,null,null,"Urban",null,null,null,null,null,null,"Urban",null,null,null,null,null,null,"Urban"]
[]
[null,"Unit rate","Number","Hours","Cost","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised",null,null,"Unit rate","Number","Hours","Cost","Annualised"]
[null,null,null,null,null," cost",null,null,null,null,null,null," cost",null,null,null,null,null,null," cost",null,null,null,null,null,null," cost",null,null,null,null,null,null," cost"]
["MV80"]
["Luminaires "]
["Material & misc",{"$f":"'DNSP Inputs Capex'!$D$20+'DNSP Inputs Capex'!$D$21","v":198.8065501308179},{"$f":"'DNSP Inputs Capex'!$D$23","v":15.36},null,{"$f":"B46*C46","v":3053.668610009363},{"$f":"(E46+E47+E48)/C46","v":368.19741799464879},null,null,{"$f":"'DNSP Inputs Capex'!$E$20+'DNSP Inputs Capex'!$E$21","v":198.8065501308179},{"$f":"'DNSP Inputs Capex'!$E$23","v":15.36},null,{"$f":"I46*J46","v":3053.668610009363},{"$f":"(L46+L47+L48)/J46","v":371.2406324978499},null,null,{"$f":"'DNSP Inputs Capex'!$F$20+'DNSP Inputs Capex'!$F$21","v":198.8065501308179},{"$f":"'DNSP Inputs Capex'!$F$23","v":15.36},null,{"$f":"P46*Q46","v":3053.668610009363},{"$f":"(S46+S47+S48)/Q46","v":374.16595008933916},null,null,{"$f":"'DNSP Inputs Capex'!$G$20+'DNSP Inputs Capex'!$G$21","v":198.8065501308179},{"$f":"'DNSP Inputs Capex'!$G$23","v":15.36},null,{"$f":"W46*X46","v":3053.668610009363},{"$f":"(Z46+Z47+Z48)/X46","v":377.13270534940489},null,null,{"$f":"'DNSP Inputs Capex'!$H$20+'DNSP Inputs Capex'!$H$21","v":198.8065501308179},{"$f":"'DNSP Inputs Capex'!$H$23","v":15.36},null,{"$f":"AD46*AE46","v":3053.668610009363},{"$f":"(AG46+AG47+AG48)/AE46","v":380.16216348556037}]
["Crew costs",{"$f":"'DNSP Inputs Capex'!$D$11","v":123.76741253758392},{"$f":"'DNSP Inputs Capex'!$D$22","v":2},{"$f":"'DNSP Inputs Capex'!$D$14","v":8},{"$f":"B47*C47*D47","v":1980.2786006013428},null,null,null,{"$f":"'DNSP Inputs Capex'!$E$11","v":125.85211791921601},{"$f":"'DNSP Inputs Capex'!$E$22","v":2},{"$f":"'DNSP Inputs Capex'!$E$14","v":8},{"$f":"I47*J47*K47","v":2013.6338867074562},null,null,null,{"$f":"'DNSP Inputs Capex'!$F$11","v":127.97193752388223},{"$f":"'DNSP Inputs Capex'!$F$22","v":2},{"$f":"'DNSP Inputs Capex'!$F$14","v":8},{"$f":"P47*Q47*R47","v":2047.5510003821157},null,null,null,{"$f":"'DNSP Inputs Capex'!$G$11","v":130.12746280621701},{"$f":"'DNSP Inputs Capex'!$G$22","v":2},{"$f":"'DNSP Inputs Capex'!$G$14","v":8},{"$f":"W47*X47*Y47","v":2082.0394048994722},null,null,null,{"$f":"'DNSP Inputs Capex'!$H$11","v":132.31929518315928},{"$f":"'DNSP Inputs Capex'!$H$22","v":2},{"$f":"'DNSP Inputs Capex'!$H$14","v":8},{"$f":"AD47*AE47*AF47","v":2117.1087229305485}]
["Elevated platform vehicle costs",{"$f":"'DNSP Inputs Capex'!$D$12","v":77.695641223387398},1,{"$f":"'DNSP Inputs Capex'!$D$14","v":8},{"$f":"B48*C48*D48","v":621.56512978709918},null,null,null,{"$f":"'DNSP Inputs Capex'!$E$12","v":79.369202306269329},1,{"$f":"'DNSP Inputs Capex'!$E$14","v":8},{"$f":"I48*J48*K48","v":634.95361845015464},null,null,null,{"$f":"'DNSP Inputs Capex'!$F$12","v":80.746172872596418},1,{"$f":"'DNSP Inputs Capex'!$F$14","v":8},{"$f":"P48*Q48*R48","v":645.96938298077134},null,null,null,{"$f":"'DNSP Inputs Capex'!$G$12","v":82.131292407253042},1,{"$f":"'DNSP Inputs Capex'!$G$14","v":8},{"$f":"W48*X48*Y48","v":657.05033925802434},null,null,null,{"$f":"'DNSP Inputs Capex'!$H$12","v":83.564187274786988},1,{"$f":"'DNSP Inputs Capex'!$H$14","v":8},{"$f":"AD48*AE48*AF48","v":668.51349819829591}]
[{"$f":"'DNSP Inputs Capex'!$A$25","v":"Other Capex unit costs Describe :………………………"},null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$25","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$25","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$25","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$25","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$25","v":0}]
[null,null,null,null,null,{"$f":"SUM(F46,F49)","v":368.19741799464879},null,null,null,null,null,null,{"$f":"SUM(M46,M49)","v":371.2406324978499},null,null,null,null,null,null,{"$f":"SUM(T46,T49)","v":374.16595008933916},null,null,null,null,null,null,{"$f":"SUM(AA46,AA49)","v":377.13270534940489},null,null,null,null,null,null,{"$f":"SUM(AH46,AH49)","v":380.16216348556037}]
[]
["Number of luminaires replaced",null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$28","v":42.91821950611989},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$28","v":24.172554780809094},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$28","v":20.653893042928736},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$28","v":18.497835496898027},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$28","v":16.317785856611305}]
[]
["Capex",null,null,null,null,{"$f":"F50*F52","v":15802.377607080914},null,null,null,null,null,null,{"$f":"M50*M52","v":8973.8345259164926},null,null,null,null,null,null,{"$f":"T50*T52","v":7727.9835134510231},null,null,null,null,null,null,{"$f":"AA50*AA52","v":6976.1387440534063},null,null,null,null,null,null,{"$f":"AH50*AH52","v":6203.4047745434318}]
[]
[]
["S-HP 150"]
["Luminaires "]
["Material & misc",{"$f":"'DNSP Inputs Capex'!$D$37+'DNSP Inputs Capex'!$D$38","v":205.96644068408352},{"$f":"'DNSP Inputs Capex'!$D$40","v":15.36},null,{"$f":"B59*C59","v":3163.6445289075227},{"$f":"(E59+E60+E61)/C59","v":375.35730854791439},null,null,{"$f":"'DNSP Inputs Capex'!$E$37+'DNSP Inputs Capex'!$E$38","v":205.96644068408352},{"$f":"'DNSP Inputs Capex'!$E$40","v":15.36},null,{"$f":"I59*J59","v":3163.6445289075227},{"$f":"(L59+L60+L61)/J59","v":378.4005230511155},null,null,{"$f":"'DNSP Inputs Capex'!$F$37+'DNSP Inputs Capex'!$F$38","v":205.96644068408352},{"$f":"'DNSP Inputs Capex'!$F$40","v":15.36},null,{"$f":"P59*Q59","v":3163.6445289075227},{"$f":"(S59+S60+S61)/Q59","v":381.32584064260476},null,null,{"$f":"'DNSP Inputs Capex'!$G$37+'DNSP Inputs Capex'!$G$38","v":205.96644068408352},{"$f":"'DNSP Inputs Capex'!$G$40","v":15.36},null,{"$f":"W59*X59","v":3163.6445289075227},{"$f":"(Z59+Z60+Z61)/X59","v":384.29259590267054},null,null,{"$f":"'DNSP Inputs Capex'!$H$37+'DNSP Inputs Capex'!$H$38","v":205.96644068408352},{"$f":"'DNSP Inputs Capex'!$H$40","v":15.36},null,{"$f":"AD59*AE59","v":3163.6445289075227},{"$f":"(AG59+AG60+AG61)/AE59","v":387.32205403882597}]
["Crew costs",{"$f":"'DNSP Inputs Capex'!$D$11","v":123.76741253758392},{"$f":"'DNSP Inputs Capex'!$D$39","v":2},{"$f":"'DNSP Inputs Capex'!$D$14","v":8},{"$f":"D60*C60*B60","v":1980.2786006013428},null,null,null,{"$f":"'DNSP Inputs Capex'!$E$11","v":125.85211791921601},{"$f":"'DNSP Inputs Capex'!$E$39","v":2},{"$f":"'DNSP Inputs Capex'!$E$14","v":8},{"$f":"K60*J60*I60","v":2013.6338867074562},null,null,null,{"$f":"'DNSP Inputs Capex'!$F$11","v":127.97193752388223},{"$f":"'DNSP Inputs Capex'!$F$39","v":2},{"$f":"'DNSP Inputs Capex'!$F$14","v":8},{"$f":"R60*Q60*P60","v":2047.5510003821157},null,null,null,{"$f":"'DNSP Inputs Capex'!$G$11","v":130.12746280621701},{"$f":"'DNSP Inputs Capex'!$G$39","v":2},{"$f":"'DNSP Inputs Capex'!$G$14","v":8},{"$f":"Y60*X60*W60","v":2082.0394048994722},null,null,null,{"$f":"'DNSP Inputs Capex'!$H$11","v":132.31929518315928},{"$f":"'DNSP Inputs Capex'!$H$39","v":2},{"$f":"'DNSP Inputs Capex'!$H$14","v":8},{"$f":"AF60*AE60*AD60","v":2117.1087229305485}]
["Elevated platform vehicle costs",{"$f":"'DNSP Inputs Capex'!$D$12","v":77.695641223387398},1,{"$f":"'DNSP Inputs Capex'!$D$14","v":8},{"$f":"B61*C61*D61","v":621.56512978709918},null,null,null,{"$f":"'DNSP Inputs Capex'!$E$12","v":79.369202306269329},1,{"$f":"'DNSP Inputs Capex'!$E$14","v":8},{"$f":"I61*J61*K61","v":634.95361845015464},null,null,null,{"$f":"'DNSP Inputs Capex'!$F$12","v":80.746172872596418},1,{"$f":"'DNSP Inputs Capex'!$F$14","v":8},{"$f":"P61*Q61*R61","v":645.96938298077134},null,null,null,{"$f":"'DNSP Inputs Capex'!$G$12","v":82.131292407253042},1,{"$f":"'DNSP Inputs Capex'!$G$14","v":8},{"$f":"W61*X61*Y61","v":657.05033925802434},null,null,null,{"$f":"'DNSP Inputs Capex'!$H$12","v":83.564187274786988},1,{"$f":"'DNSP Inputs Capex'!$H$14","v":8},{"$f":"AD61*AE61*AF61","v":668.51349819829591}]
[{"$f":"'DNSP Inputs Capex'!$A$42","v":"Other Capex unit costs Describe :………………………"},null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$42","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$42","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$42","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$42","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$42","v":0}]
[null,null,null,null,null,{"$f":"SUM(F59,F62)","v":375.35730854791439},null,null,null,null,null,null,{"$f":"SUM(M59,M62)","v":378.4005230511155},null,null,null,null,null,null,{"$f":"SUM(T59,T62)","v":381.32584064260476},null,null,null,null,null,null,{"$f":"SUM(AA59,AA62)","v":384.29259590267054},null,null,null,null,null,null,{"$f":"SUM(AH59,AH62)","v":387.32205403882597}]
[]
["Number of luminaires replaced",null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$45","v":232.82200062283724},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$45","v":231.88628191886426},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$45","v":230.94559034396858},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$45","v":229.99997117991208},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$45","v":229.04947107245872}]
[]
["Capex",null,null,null,null,{"$f":"F63*F65","v":87391.439524529036},null,null,null,null,null,null,{"$f":"M63*M65","v":87745.890366476655},null,null,null,null,null,null,{"$f":"T63*T65","v":88065.521380616439},null,null,null,null,null,null,{"$f":"AA63*AA65","v":88387.285982267829},null,null,null,null,null,null,{"$f":"AH63*AH65","v":88715.911612291355}]
[]
[]
["S-HP 250"]
["Luminaires "]
["Material & misc",{"$f":"'DNSP Inputs Capex'!D51+'DNSP Inputs Capex'!D52","v":209.00272388300252},{"$f":"'DNSP Inputs Capex'!D54","v":15.36},null,{"$f":"B72*C72","v":3210.2818388429187},{"$f":"(E72+E73+E74)/C72","v":378.39359174683341},null,null,{"$f":"'DNSP Inputs Capex'!E51+'DNSP Inputs Capex'!E52","v":209.00272388300252},{"$f":"'DNSP Inputs Capex'!E54","v":15.36},null,{"$f":"I72*J72","v":3210.2818388429187},{"$f":"(L72+L73+L74)/J72","v":381.43680625003452},null,null,{"$f":"'DNSP Inputs Capex'!F51+'DNSP Inputs Capex'!F52","v":209.00272388300252},{"$f":"'DNSP Inputs Capex'!F54","v":15.36},null,{"$f":"P72*Q72","v":3210.2818388429187},{"$f":"(S72+S73+S74)/Q72","v":384.36212384152378},null,null,{"$f":"'DNSP Inputs Capex'!G51+'DNSP Inputs Capex'!G52","v":209.00272388300252},{"$f":"'DNSP Inputs Capex'!G54","v":15.36},null,{"$f":"W72*X72","v":3210.2818388429187},{"$f":"(Z72+Z73+Z74)/X72","v":387.32887910158951},null,null,{"$f":"'DNSP Inputs Capex'!H51+'DNSP Inputs Capex'!H52","v":209.00272388300252},{"$f":"'DNSP Inputs Capex'!H54","v":15.36},null,{"$f":"AD72*AE72","v":3210.2818388429187},{"$f":"(AG72+AG73+AG74)/AE72","v":390.35833723774499}]
["Crew costs",{"$f":"'DNSP Inputs Capex'!D11","v":123.76741253758392},{"$f":"'DNSP Inputs Capex'!$D$53","v":2},{"$f":"'DNSP Inputs Capex'!D14","v":8},{"$f":"D73*C73*B73","v":1980.2786006013428},null,null,null,{"$f":"'DNSP Inputs Capex'!E11","v":125.85211791921601},{"$f":"'DNSP Inputs Capex'!E53","v":2},{"$f":"'DNSP Inputs Capex'!E14","v":8},{"$f":"K73*J73*I73","v":2013.6338867074562},null,null,null,{"$f":"'DNSP Inputs Capex'!F11","v":127.97193752388223},{"$f":"'DNSP Inputs Capex'!F53","v":2},{"$f":"'DNSP Inputs Capex'!F14","v":8},{"$f":"R73*Q73*P73","v":2047.5510003821157},null,null,null,{"$f":"'DNSP Inputs Capex'!G11","v":130.12746280621701},{"$f":"'DNSP Inputs Capex'!G53","v":2},{"$f":"'DNSP Inputs Capex'!G14","v":8},{"$f":"Y73*X73*W73","v":2082.0394048994722},null,null,null,{"$f":"'DNSP Inputs Capex'!H11","v":132.31929518315928},{"$f":"'DNSP Inputs Capex'!H53","v":2},{"$f":"'DNSP Inputs Capex'!H14","v":8},{"$f":"AF73*AE73*AD73","v":2117.1087229305485}]
["Elevated platform vehicle costs",{"$f":"'DNSP Inputs Capex'!D12","v":77.695641223387398},1,{"$f":"'DNSP Inputs Capex'!D14","v":8},{"$f":"B74*C74*D74","v":621.56512978709918},null,null,null,{"$f":"'DNSP Inputs Capex'!E12","v":79.369202306269329},1,{"$f":"'DNSP Inputs Capex'!E14","v":8},{"$f":"I74*J74*K74","v":634.95361845015464},null,null,null,{"$f":"'DNSP Inputs Capex'!F12","v":80.746172872596418},1,{"$f":"'DNSP Inputs Capex'!F14","v":8},{"$f":"P74*Q74*R74","v":645.96938298077134},null,null,null,{"$f":"'DNSP Inputs Capex'!G12","v":82.131292407253042},1,{"$f":"'DNSP Inputs Capex'!G14","v":8},{"$f":"W74*X74*Y74","v":657.05033925802434},null,null,null,{"$f":"'DNSP Inputs Capex'!H12","v":83.564187274786988},1,{"$f":"'DNSP Inputs Capex'!H14","v":8},{"$f":"AD74*AE74*AF74","v":668.51349819829591}]
[{"$f":"'DNSP Inputs Capex'!A56","v":"Other Capex unit costs Describe :………………………"},null,null,null,null,{"$f":"'DNSP Inputs Capex'!D56","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!E56","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!F56","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!G56","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!H56","v":0}]
[null,null,null,null,null,{"$f":"SUM(F72,F75)","v":378.39359174683341},null,null,null,null,null,null,{"$f":"SUM(M72,M75)","v":381.43680625003452},null,null,null,null,null,null,{"$f":"SUM(T72,T75)","v":384.36212384152378},null,null,null,null,null,null,{"$f":"SUM(AA72,AA75)","v":387.32887910158951},null,null,null,null,null,null,{"$f":"SUM(AH72,AH75)","v":390.35833723774499}]
[]
["Number of luminaires replaced",null,null,null,null,{"$f":"'DNSP Inputs Capex'!D59","v":78.482630740688037},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!E59","v":79.221101897567237},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!F59","v":79.963497654572279},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!G59","v":80.709782275241963},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!H59","v":81.459918946641906}]
[]
["Capex",null,null,null,null,{"$f":"F76*F78","v":29697.324535709387},null,null,null,null,null,null,{"$f":"M76*M78","v":30217.844095416596},null,null,null,null,null,null,{"$f":"T76*T78","v":30734.939788308107},null,null,null,null,null,null,{"$f":"AA76*AA78","v":31261.229501202804},null,null,null,null,null,null,{"$f":"AH76*AH78","v":31798.558511532614}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Brackets"]
["Material",{"$f":"'DNSP Inputs Capex'!$D$67","v":42.184239999999996},{"$f":"'DNSP Inputs Capex'!$D$68","v":19.2},null,{"$f":"C96*B96","v":809.93740799999989},{"$f":"(E96+E97+E98)/C96","v":177.69693429106468},null,null,{"$f":"'DNSP Inputs Capex'!$E$67","v":42.184239999999996},{"$f":"'DNSP Inputs Capex'!$E$68","v":19.2},null,{"$f":"J96*I96","v":809.93740799999989},{"$f":"(L96+L97+L98)/J96","v":180.13150589362559},null,null,{"$f":"'DNSP Inputs Capex'!$F$67","v":42.184239999999996},{"$f":"'DNSP Inputs Capex'!$F$68","v":19.2},null,{"$f":"Q96*P96","v":809.93740799999989},{"$f":"(S96+S97+S98)/Q96","v":182.47175996681705},null,null,{"$f":"'DNSP Inputs Capex'!$G$67","v":42.184239999999996},{"$f":"'DNSP Inputs Capex'!$G$68","v":19.2},null,{"$f":"X96*W96","v":809.93740799999989},{"$f":"(Z96+Z97+Z98)/X96","v":184.84516417486961},null,null,{"$f":"'DNSP Inputs Capex'!$H$67","v":42.184239999999996},{"$f":"'DNSP Inputs Capex'!$H$68","v":19.2},null,{"$f":"AE96*AD96","v":809.93740799999989},{"$f":"(AG96+AG97+AG98)/AE96","v":187.26873068379399}]
["Crew costs",{"$f":"'DNSP Inputs Capex'!$D$11","v":123.76741253758392},{"$f":"'DNSP Inputs Capex'!$D$22","v":2},{"$f":"'DNSP Inputs Capex'!$D$14","v":8},{"$f":"B97*C97*D97","v":1980.2786006013428},null,null,null,{"$f":"'DNSP Inputs Capex'!$E$11","v":125.85211791921601},{"$f":"'DNSP Inputs Capex'!$E$22","v":2},{"$f":"'DNSP Inputs Capex'!$E$14","v":8},{"$f":"I97*J97*K97","v":2013.6338867074562},null,null,null,{"$f":"'DNSP Inputs Capex'!$F$11","v":127.97193752388223},{"$f":"'DNSP Inputs Capex'!$F$22","v":2},{"$f":"'DNSP Inputs Capex'!$F$14","v":8},{"$f":"P97*Q97*R97","v":2047.5510003821157},null,null,null,{"$f":"'DNSP Inputs Capex'!$G$11","v":130.12746280621701},{"$f":"'DNSP Inputs Capex'!$G$22","v":2},{"$f":"'DNSP Inputs Capex'!$G$14","v":8},{"$f":"W97*X97*Y97","v":2082.0394048994722},null,null,null,{"$f":"'DNSP Inputs Capex'!$H$11","v":132.31929518315928},{"$f":"'DNSP Inputs Capex'!$H$22","v":2},{"$f":"'DNSP Inputs Capex'!$H$14","v":8},{"$f":"AD97*AE97*AF97","v":2117.1087229305485}]
["Elevated platform costs",{"$f":"'DNSP Inputs Capex'!$D$12","v":77.695641223387398},1,{"$f":"'DNSP Inputs Capex'!$D$14","v":8},{"$f":"B98*C98*D98","v":621.56512978709918},null,null,null,{"$f":"'DNSP Inputs Capex'!$E$12","v":79.369202306269329},1,{"$f":"'DNSP Inputs Capex'!$E$14","v":8},{"$f":"I98*J98*K98","v":634.95361845015464},null,null,null,{"$f":"'DNSP Inputs Capex'!$F$12","v":80.746172872596418},1,{"$f":"'DNSP Inputs Capex'!$F$14","v":8},{"$f":"P98*Q98*R98","v":645.96938298077134},null,null,null,{"$f":"'DNSP Inputs Capex'!$G$12","v":82.131292407253042},1,{"$f":"'DNSP Inputs Capex'!$G$14","v":8},{"$f":"W98*X98*Y98","v":657.05033925802434},null,null,null,{"$f":"'DNSP Inputs Capex'!$H$12","v":83.564187274786988},1,{"$f":"'DNSP Inputs Capex'!$H$14","v":8},{"$f":"AD98*AE98*AF98","v":668.51349819829591}]
[]
["Number of brackets replaced",null,null,null,null,{"$f":"'DNSP Inputs Capex'!$D$77","v":20},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$E$77","v":20},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$F$77","v":20},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$G$77","v":20},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!$H$77","v":20}]
[]
["Capex",null,null,null,null,{"$f":"F96*F100","v":3553.9386858212938},null,null,null,null,null,null,{"$f":"M96*M100","v":3602.6301178725116},null,null,null,null,null,null,{"$f":"T96*T100","v":3649.4351993363407},null,null,null,null,null,null,{"$f":"AA96*AA100","v":3696.9032834973923},null,null,null,null,null,null,{"$f":"AH96*AH100","v":3745.37461367588}]
[]
[" "]
[]
["T5 (2 X 14W)"]
["Luminaires "]
["Material & misc",{"$f":"'DNSP Inputs Capex'!D89+'DNSP Inputs Capex'!D90","v":301.7672849306266},{"$f":"'DNSP Inputs Capex'!D92","v":15.36},null,{"$f":"B108*C108","v":4635.1454965344246},{"$f":"(E108+E109+E110)/C108","v":471.15815279445746},null,null,{"$f":"'DNSP Inputs Capex'!E89+'DNSP Inputs Capex'!E90","v":301.7672849306266},{"$f":"'DNSP Inputs Capex'!E92","v":15.36},null,{"$f":"I108*J108","v":4635.1454965344246},{"$f":"(L108+L109+L110)/J108","v":474.20136729765863},null,null,{"$f":"'DNSP Inputs Capex'!F89+'DNSP Inputs Capex'!F90","v":301.7672849306266},{"$f":"'DNSP Inputs Capex'!F92","v":15.36},null,{"$f":"P108*Q108","v":4635.1454965344246},{"$f":"(S108+S109+S110)/Q108","v":477.1266848891479},null,null,{"$f":"'DNSP Inputs Capex'!G89+'DNSP Inputs Capex'!G90","v":301.7672849306266},{"$f":"'DNSP Inputs Capex'!G92","v":15.36},null,{"$f":"W108*X108","v":4635.1454965344246},{"$f":"(Z108+Z109+Z110)/X108","v":480.09344014921362},null,null,{"$f":"'DNSP Inputs Capex'!H89+'DNSP Inputs Capex'!H90","v":301.7672849306266},{"$f":"'DNSP Inputs Capex'!H92","v":15.36},null,{"$f":"AD108*AE108","v":4635.1454965344246},{"$f":"(AG108+AG109+AG110)/AE108","v":483.1228982853691}]
["Crew costs",{"$f":"'DNSP Inputs Capex'!$D$11","v":123.76741253758392},{"$f":"'DNSP Inputs Capex'!D91","v":2},{"$f":"'DNSP Inputs Capex'!$D$14","v":8},{"$f":"D109*C109*B109","v":1980.2786006013428},null,null,null,{"$f":"'DNSP Inputs Capex'!$E$11","v":125.85211791921601},{"$f":"'DNSP Inputs Capex'!E91","v":2},{"$f":"'DNSP Inputs Capex'!$E$14","v":8},{"$f":"K109*J109*I109","v":2013.6338867074562},null,null,null,{"$f":"'DNSP Inputs Capex'!$F$11","v":127.97193752388223},{"$f":"'DNSP Inputs Capex'!F91","v":2},{"$f":"'DNSP Inputs Capex'!$F$14","v":8},{"$f":"R109*Q109*P109","v":2047.5510003821157},null,null,null,{"$f":"'DNSP Inputs Capex'!$G$11","v":130.12746280621701},{"$f":"'DNSP Inputs Capex'!G91","v":2},{"$f":"'DNSP Inputs Capex'!$G$14","v":8},{"$f":"Y109*X109*W109","v":2082.0394048994722},null,null,null,{"$f":"'DNSP Inputs Capex'!$H$11","v":132.31929518315928},{"$f":"'DNSP Inputs Capex'!H91","v":2},{"$f":"'DNSP Inputs Capex'!$H$14","v":8},{"$f":"AF109*AE109*AD109","v":2117.1087229305485}]
["Elevated platform vehicle costs",{"$f":"'DNSP Inputs Capex'!$D$12","v":77.695641223387398},1,{"$f":"'DNSP Inputs Capex'!$D$14","v":8},{"$f":"B110*C110*D110","v":621.56512978709918},null,null,null,{"$f":"'DNSP Inputs Capex'!$E$12","v":79.369202306269329},1,{"$f":"'DNSP Inputs Capex'!$E$14","v":8},{"$f":"I110*J110*K110","v":634.95361845015464},null,null,null,{"$f":"'DNSP Inputs Capex'!$F$12","v":80.746172872596418},1,{"$f":"'DNSP Inputs Capex'!$F$14","v":8},{"$f":"P110*Q110*R110","v":645.96938298077134},null,null,null,{"$f":"'DNSP Inputs Capex'!$G$12","v":82.131292407253042},1,{"$f":"'DNSP Inputs Capex'!$G$14","v":8},{"$f":"W110*X110*Y110","v":657.05033925802434},null,null,null,{"$f":"'DNSP Inputs Capex'!$H$12","v":83.564187274786988},1,{"$f":"'DNSP Inputs Capex'!$H$14","v":8},{"$f":"AD110*AE110*AF110","v":668.51349819829591}]
[{"$f":"'DNSP Inputs Capex'!A94","v":"Other Capex unit costs Describe :………………………"},null,null,null,null,{"$f":"'DNSP Inputs Capex'!D94","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!E94","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!F94","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!G94","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!H94","v":0}]
[null,null,null,null,null,{"$f":"SUM(F108,F111)","v":471.15815279445746},null,null,null,null,null,null,{"$f":"SUM(M108,M111)","v":474.20136729765863},null,null,null,null,null,null,{"$f":"SUM(T108,T111)","v":477.1266848891479},null,null,null,null,null,null,{"$f":"SUM(AA108,AA111)","v":480.09344014921362},null,null,null,null,null,null,{"$f":"SUM(AH108,AH111)","v":483.1228982853691}]
[]
["Number of luminaires replaced",null,null,null,null,{"$f":"'DNSP Inputs Capex'!D97","v":138.32718876832922},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!E97","v":137.4510989331709},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!F97","v":121.90555258495776},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!G97","v":113.32830078042781},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!H97","v":103.77066362352541}]
[]
["Capex",null,null,null,null,{"$f":"F112*F114","v":65173.982741336222},null,null,null,null,null,null,{"$f":"M112*M114","v":65179.499050675389},null,null,null,null,null,null,{"$f":"T112*T114","v":58164.392174440589},null,null,null,null,null,null,{"$f":"AA112*AA114","v":54408.173787940395},null,null,null,null,null,null,{"$f":"AH112*AH114","v":50133.983766793717}]
[]
[]
["Category P LED"]
["Luminaires "]
["Material & misc",{"$f":"'DNSP Inputs Capex'!D103+'DNSP Inputs Capex'!D104","v":353.97479702852945},{"$f":"'DNSP Inputs Capex'!D106","v":15.36},null,{"$f":"B121*C121","v":5437.0528823582117},{"$f":"(E121+E122+E123)/C121","v":523.36566489236031},null,null,{"$f":"'DNSP Inputs Capex'!E103+'DNSP Inputs Capex'!E104","v":353.97479702852945},{"$f":"'DNSP Inputs Capex'!E106","v":15.36},null,{"$f":"I121*J121","v":5437.0528823582117},{"$f":"(L121+L122+L123)/J121","v":526.40887939556137},null,null,{"$f":"'DNSP Inputs Capex'!F103+'DNSP Inputs Capex'!F104","v":353.97479702852945},{"$f":"'DNSP Inputs Capex'!F106","v":15.36},null,{"$f":"P121*Q121","v":5437.0528823582117},{"$f":"(S121+S122+S123)/Q121","v":529.33419698705075},null,null,{"$f":"'DNSP Inputs Capex'!G103+'DNSP Inputs Capex'!G104","v":353.97479702852945},{"$f":"'DNSP Inputs Capex'!G106","v":15.36},null,{"$f":"W121*X121","v":5437.0528823582117},{"$f":"(Z121+Z122+Z123)/X121","v":532.30095224711647},null,null,{"$f":"'DNSP Inputs Capex'!H103+'DNSP Inputs Capex'!H104","v":353.97479702852945},{"$f":"'DNSP Inputs Capex'!H106","v":15.36},null,{"$f":"AD121*AE121","v":5437.0528823582117},{"$f":"(AG121+AG122+AG123)/AE121","v":535.3304103832719}]
["Crew costs",{"$f":"'DNSP Inputs Capex'!$D$11","v":123.76741253758392},{"$f":"'DNSP Inputs Capex'!D105","v":2},{"$f":"'DNSP Inputs Capex'!$D$14","v":8},{"$f":"D122*C122*B122","v":1980.2786006013428},null,null,null,{"$f":"'DNSP Inputs Capex'!$E$11","v":125.85211791921601},{"$f":"'DNSP Inputs Capex'!E105","v":2},{"$f":"'DNSP Inputs Capex'!$E$14","v":8},{"$f":"K122*J122*I122","v":2013.6338867074562},null,null,null,{"$f":"'DNSP Inputs Capex'!$F$11","v":127.97193752388223},{"$f":"'DNSP Inputs Capex'!F105","v":2},{"$f":"'DNSP Inputs Capex'!$F$14","v":8},{"$f":"R122*Q122*P122","v":2047.5510003821157},null,null,null,{"$f":"'DNSP Inputs Capex'!$G$11","v":130.12746280621701},{"$f":"'DNSP Inputs Capex'!G105","v":2},{"$f":"'DNSP Inputs Capex'!$G$14","v":8},{"$f":"Y122*X122*W122","v":2082.0394048994722},null,null,null,{"$f":"'DNSP Inputs Capex'!$H$11","v":132.31929518315928},{"$f":"'DNSP Inputs Capex'!H105","v":2},{"$f":"'DNSP Inputs Capex'!$H$14","v":8},{"$f":"AF122*AE122*AD122","v":2117.1087229305485}]
["Elevated platform vehicle costs",{"$f":"'DNSP Inputs Capex'!$D$12","v":77.695641223387398},1,{"$f":"'DNSP Inputs Capex'!$D$14","v":8},{"$f":"B123*C123*D123","v":621.56512978709918},null,null,null,{"$f":"'DNSP Inputs Capex'!$E$12","v":79.369202306269329},1,{"$f":"'DNSP Inputs Capex'!$E$14","v":8},{"$f":"I123*J123*K123","v":634.95361845015464},null,null,null,{"$f":"'DNSP Inputs Capex'!$F$12","v":80.746172872596418},1,{"$f":"'DNSP Inputs Capex'!$F$14","v":8},{"$f":"P123*Q123*R123","v":645.96938298077134},null,null,null,{"$f":"'DNSP Inputs Capex'!$G$12","v":82.131292407253042},1,{"$f":"'DNSP Inputs Capex'!$G$14","v":8},{"$f":"W123*X123*Y123","v":657.05033925802434},null,null,null,{"$f":"'DNSP Inputs Capex'!$H$12","v":83.564187274786988},1,{"$f":"'DNSP Inputs Capex'!$H$14","v":8},{"$f":"AD123*AE123*AF123","v":668.51349819829591}]
[{"$f":"'DNSP Inputs Capex'!A108","v":"Other Capex unit costs Describe :………………………"},null,null,null,null,{"$f":"'DNSP Inputs Capex'!D108","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!E108","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!F108","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!G108","v":0},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!H108","v":0}]
[null,null,null,null,null,{"$f":"SUM(F121,F124)","v":523.36566489236031},null,null,null,null,null,null,{"$f":"SUM(M121,M124)","v":526.40887939556137},null,null,null,null,null,null,{"$f":"SUM(T121,T124)","v":529.33419698705075},null,null,null,null,null,null,{"$f":"SUM(AA121,AA124)","v":532.30095224711647},null,null,null,null,null,null,{"$f":"SUM(AH121,AH124)","v":535.3304103832719}]
[]
["Number of luminaires replaced",null,null,null,null,{"$f":"'DNSP Inputs Capex'!D111","v":10.434691025192503},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!E111","v":27.996854915305292},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!F111","v":43.308916543276382},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!G111","v":51.950592647907335},null,null,null,null,null,null,{"$f":"'DNSP Inputs Capex'!H111","v":61.379736657007129}]
[]
["Capex",null,null,null,null,{"$f":"F125*F127","v":5461.159006346219},null,null,null,null,null,null,{"$f":"M125*M127","v":14737.793022565973},null,null,null,null,null,null,{"$f":"T125*T127","v":22924.890560814401},null,null,null,null,null,null,{"$f":"AA125*AA127","v":27653.349936283121},null,null,null,null,null,null,{"$f":"AH125*AH127","v":32858.439613812785}]

{"sheet":"WACC","index":10,"n_rows":18,"n_cols":9,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'DNSP Inputs O & M'!$A$3","v":"CitiPower"}]
[]
["WACC"]
[null,null,null,null,2016,2017,2018,2019,2020]
[]
["CPI for Nominal pre tax WACC calculation",null,null,null,{"$f":"$C$14","v":2.5999999999999999E-2},{"$f":"$C$15","v":2.5999999999999999E-2},{"$f":"$C$16","v":2.5999999999999999E-2},{"$f":"$C$17","v":2.5999999999999999E-2},{"$f":"$C$18","v":2.5999999999999999E-2}]
["Real Pre Tax WACC",null,null,null,{"$f":"'DNSP Inputs General'!K$26","v":5.7054700522451096E-2},{"$f":"'DNSP Inputs General'!L$26","v":5.7054700522451096E-2},{"$f":"'DNSP Inputs General'!M$26","v":5.7054700522451096E-2},{"$f":"'DNSP Inputs General'!N$26","v":5.7054700522451096E-2},{"$f":"'DNSP Inputs General'!O$26","v":5.7054700522451096E-2}]
["Nominal Pre Tax WACC",null,null,null,{"$f":"(1+E6)*(1+E7)-1","v":8.4538122736034893E-2},8.4538122736034893E-2,8.4538122736034893E-2,8.4538122736034893E-2,8.4538122736034893E-2]
[]
[]
[]
[null,"CPI Index","CPI"]
["2014-09-30",{"$f":"IF('DNSP Inputs General'!B30=\"\",\"\",'DNSP Inputs General'!B30)","v":106.4},null,{"$f":"IF(B13=\"\",\"Forecast\",\"Actual\")","v":"Actual"}]
["2015-09-30",{"$f":"IF('DNSP Inputs General'!B31=\"\",\"\",'DNSP Inputs General'!B31)","v":""},{"$f":"IF(B14=\"\",'DNSP Inputs General'!D31,B14/B13-1)","v":2.5999999999999999E-2},{"$f":"IF(B14=\"\",\"Forecast\",\"Actual\")","v":"Forecast"}]
["2016-09-30",{"$f":"IF('DNSP Inputs General'!B32=\"\",\"\",'DNSP Inputs General'!B32)","v":""},{"$f":"IF(B15=\"\",'DNSP Inputs General'!D32,B15/B14-1)","v":2.5999999999999999E-2},"Forecast"]
["2017-09-30",{"$f":"IF('DNSP Inputs General'!B33=\"\",\"\",'DNSP Inputs General'!B33)","v":""},{"$f":"IF(B16=\"\",'DNSP Inputs General'!D33,B16/B15-1)","v":2.5999999999999999E-2},"Forecast"]
["2018-09-30",{"$f":"IF('DNSP Inputs General'!B34=\"\",\"\",'DNSP Inputs General'!B34)","v":""},{"$f":"IF(B17=\"\",'DNSP Inputs General'!D34,B17/B16-1)","v":2.5999999999999999E-2},"Forecast"]
["2019-09-30",{"$f":"IF('DNSP Inputs General'!B35=\"\",\"\",'DNSP Inputs General'!B35)","v":""},{"$f":"IF(B18=\"\",'DNSP Inputs General'!D35,B18/B17-1)","v":2.5999999999999999E-2},"Forecast"]

{"sheet":"Depn & WACC Post 2004","index":11,"n_rows":281,"n_cols":9,"rows_kept":281,"cut":false,"hidden":false,"merged":[[38,3,38,4],[38,6,38,7],[67,3,67,4],[67,6,67,7],[79,6,79,7],[88,3,88,4],[88,6,88,7],[79,3,79,5],[117,3,117,4],[117,6,117,7],[129,6,129,7],[129,3,129,5],[138,3,138,4],[138,6,138,7],[167,3,167,4],[167,6,167,7],[6,3,6,4],[6,6,6,7],[279,6,279,7],[238,3,238,4],[238,6,238,7],[267,3,267,4],[267,6,267,7],[279,3,279,5],[217,3,217,4],[217,6,217,7],[229,6,229,7],[229,3,229,5],[179,6,179,7],[188,3,188,4],[188,6,188,7],[179,3,179,5]]}
[{"$f":"'DNSP Inputs O & M'!$A$3","v":"CitiPower"},null,null,null,"Check",{"$f":"SUM(E33,E65,E77,E115,E127,E165,E177,E215,E227,E265,E277)","v":4.220055416226387E-9}]
[]
[]
["RAB WDV",null,null,"Year",2015]
[]
[]
[{"$f":"'DNSP Inputs General'!B$40","v":"Reference Light"},{"$f":"'DNSP Inputs General'!D$40","v":"Price Factor"},{"$f":"'DNSP Inputs General'!A$40","v":"Existing Lights"},"RAB for Return",null,"Volumes","Unitisation - Luminaires",null,"RAB WDV"]
[{"$f":"'DNSP Inputs General'!B41","v":"Mercury vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$41","v":1},{"$f":"'DNSP Inputs General'!A41","v":"Mercury vapour 80 watt"},{"$f":"'RAB 2001 to 2004'!$P$141","v":18.018515624999999},{"$f":"F8*D8","v":92622.977148477643},{"$f":"'DNSP Inputs General'!J41","v":5140.4332674311318},null,null,{"$f":"IF(F8=0,0,E8/E$32*I$32/F8)","v":145.92476843391555}]
[{"$f":"'DNSP Inputs General'!B42","v":"Sodium high pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$42","v":1},{"$f":"'DNSP Inputs General'!A42","v":"Sodium high pressure 150 watt"},{"$f":"'RAB 2001 to 2004'!$P$155","v":21.192248046542556},228715.97109848808,{"$f":"'DNSP Inputs General'!J42","v":10792.435545119166},null,null,171.62756095708198]
[{"$f":"'DNSP Inputs General'!B43","v":"Sodium high pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$43","v":1},{"$f":"'DNSP Inputs General'!A43","v":"Sodium high pressure 250 watt"},{"$f":"'RAB 2001 to 2004'!$P$169","v":22.047140625000004},79141.628951864928,{"$f":"'DNSP Inputs General'!J43","v":3589.6550168561785},null,null,178.55099483718419]
[{"$f":"'DNSP Inputs General'!B44","v":"Mercury vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$44","v":1.99},{"$f":"'DNSP Inputs General'!A44","v":"Fluorescent 20 watt"},{"$f":"B11*IF(A11=C8,D8,IF(A11=C9,D9,D10))","v":35.856846093750001},179.28423046875,{"$f":"'DNSP Inputs General'!J44","v":5},null,null,290.39028918349192]
[{"$f":"'DNSP Inputs General'!B45","v":"Mercury vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$45","v":2},{"$f":"'DNSP Inputs General'!A45","v":"Fluorescent 40 watt"},{"$f":"B12*IF(A12=C8,D8,IF(A12=C9,D9,D10))","v":36.037031249999998},0,{"$f":"'DNSP Inputs General'!J45","v":0},null,null,0]
[{"$f":"'DNSP Inputs General'!B46","v":"Mercury vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$46","v":1.42},{"$f":"'DNSP Inputs General'!A46","v":"Mercury vapour 50 watt"},{"$f":"B13*IF(A13=C8,D8,IF(A13=C9,D9,D10))","v":25.586292187499996},4783.7457434161315,{"$f":"'DNSP Inputs General'!J46","v":186.96518074444555},null,null,207.21317117616002]
[{"$f":"'DNSP Inputs General'!B47","v":"Mercury vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$47","v":1.58},{"$f":"'DNSP Inputs General'!A47","v":"Mercury vapour 125 watt"},{"$f":"B14*IF(A14=C8,D8,IF(A14=C9,D9,D10))","v":28.469254687500001},27426.543270026377,{"$f":"'DNSP Inputs General'!J47","v":963.3741231051107},null,null,230.56113412558659]
[{"$f":"'DNSP Inputs General'!B48","v":"Sodium high pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$48","v":0.84},{"$f":"'DNSP Inputs General'!A48","v":"Mercury vapour 250 watt"},{"$f":"B15*IF(A15=C8,D8,IF(A15=C9,D9,D10))","v":18.519598125000002},9273.4887325829986,{"$f":"'DNSP Inputs General'!J48","v":500.73919909009891},null,null,149.98283566323474]
[{"$f":"'DNSP Inputs General'!B49","v":"Sodium high pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$49","v":0.85},{"$f":"'DNSP Inputs General'!A49","v":"Mercury vapour 400 watt"},{"$f":"B16*IF(A16=C8,D8,IF(A16=C9,D9,D10))","v":18.740069531250004},4636.2992578448029,{"$f":"'DNSP Inputs General'!J49","v":247.40032314786995},null,null,151.76834561160658]
[{"$f":"'DNSP Inputs General'!B50","v":"Sodium high pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$50","v":1.25},{"$f":"'DNSP Inputs General'!A50","v":"Mercury vapour 700 watt"},{"$f":"B17*IF(A17=C8,D8,IF(A17=C9,D9,D10))","v":27.558925781250004},0,{"$f":"'DNSP Inputs General'!J50","v":0},null,null,0]
[{"$f":"'DNSP Inputs General'!B51","v":"Mercury vapour 80 watt"},{"$f":"'DNSP Inputs General'!D$51","v":2.12},{"$f":"'DNSP Inputs General'!A51","v":"Sodium high pressure 70 watt"},{"$f":"B18*IF(A18=C8,D8,IF(A18=C9,D9,D10))","v":38.199253124999998},6780.2303507623337,{"$f":"'DNSP Inputs General'!J51","v":177.49641147629987},null,null,309.36050907990096]
[{"$f":"'DNSP Inputs General'!B52","v":"Sodium high pressure 150 watt"},{"$f":"'DNSP Inputs General'!D$52","v":1.02},{"$f":"'DNSP Inputs General'!A52","v":"Sodium high pressure 100 watt"},{"$f":"B19*IF(A19=C8,D8,IF(A19=C9,D9,D10))","v":21.616093007473406},5539.7414213504844,{"$f":"'DNSP Inputs General'!J52","v":256.27857075907338},null,null,175.06011217622361]
[{"$f":"'DNSP Inputs General'!B53","v":"Sodium high pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$53","v":1.002},{"$f":"'DNSP Inputs General'!A53","v":"Sodium high pressure 220 watt"},{"$f":"B20*IF(A20=C8,D8,IF(A20=C9,D9,D10))","v":22.091234906250005},37751.018861353499,{"$f":"'DNSP Inputs General'!J53","v":1708.8686540865608},null,null,178.90809682685858]
[{"$f":"'DNSP Inputs General'!B54","v":"Sodium high pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$54","v":1.02},{"$f":"'DNSP Inputs General'!A54","v":"Sodium high pressure 360 watt"},{"$f":"B21*IF(A21=C8,D8,IF(A21=C9,D9,D10))","v":22.488083437500006},4824.8948597991275,{"$f":"'DNSP Inputs General'!J54","v":214.5534043934297},null,null,182.1220147339279]
[{"$f":"'DNSP Inputs General'!B55","v":"Sodium high pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$55","v":1.1000000000000001},{"$f":"'DNSP Inputs General'!A55","v":"Sodium high pressure 400 watt"},{"$f":"B22*IF(A22=C8,D8,IF(A22=C9,D9,D10))","v":24.251854687500007},5062.3075898620664,{"$f":"'DNSP Inputs General'!J55","v":208.73898739263444},null,null,196.40609432090264]
[{"$f":"'DNSP Inputs General'!B56","v":"Sodium high pressure 250 watt"},{"$f":"'DNSP Inputs General'!D$56","v":1.98},{"$f":"'DNSP Inputs General'!A56","v":"Sodium high pressure 1000 watt"},{"$f":"B23*IF(A23=C8,D8,IF(A23=C9,D9,D10))","v":43.653338437500011},0,{"$f":"'DNSP Inputs General'!J56","v":0},null,null,0]
[{"$f":"'DNSP Inputs General'!B57","v":"Mercury vapour 80 watt"},{"$f":"'DNSP Inputs General'!$D57","v":2.12},{"$f":"'DNSP Inputs General'!A57","v":"Metal halide 70 watt"},{"$f":"B24*IF(A24=C8,D8,IF(A24=C9,D9,D10))","v":38.199253124999998},8561.5157187779896,{"$f":"'DNSP Inputs General'!J57","v":224.12783021599952},null,null,309.36050907990102]
[{"$f":"'DNSP Inputs General'!B58","v":"Sodium high pressure 150 watt"},{"$f":"'DNSP Inputs General'!$D58","v":1.57},{"$f":"'DNSP Inputs General'!A58","v":"Metal halide 100 watt"},{"$f":"B25*IF(A25=$C$8,$D$8,IF(A25=$C$9,$D$9,$D$10))","v":33.271829433071815},{"$f":"F25*D25","v":1815.5706852617864},{"$f":"'DNSP Inputs General'!J58","v":54.567804542095004},null,null,{"$f":"IF(F25=0,0,E25/E$32*I$32/F25)","v":269.45527070261875}]
[{"$f":"'DNSP Inputs General'!B59","v":"Sodium high pressure 150 watt"},{"$f":"'DNSP Inputs General'!$D59","v":1.58},{"$f":"'DNSP Inputs General'!A59","v":"Metal halide 150 watt"},{"$f":"B26*IF(A26=$C$8,$D$8,IF(A26=$C$9,$D$9,$D$10))","v":33.48375191353724},2331.9331668565742,{"$f":"'DNSP Inputs General'!J59","v":69.643723704504879},null,null,271.17154631218955]
[{"$f":"'DNSP Inputs General'!B60","v":"Sodium high pressure 250 watt"},{"$f":"'DNSP Inputs General'!$D60","v":1.2},{"$f":"'DNSP Inputs General'!A60","v":"Metal halide 250 watt"},26.456568750000006,8928.0156538624178,{"$f":"'DNSP Inputs General'!J60","v":337.45931825956893},null,null,214.26119380462103]
[{"$f":"'DNSP Inputs General'!B61","v":"Sodium high pressure 250 watt"},{"$f":"'DNSP Inputs General'!$D61","v":1.2},{"$f":"'DNSP Inputs General'!A61","v":"Metal halide 400 watt"},26.456568750000006,25315.334595976648,{"$f":"'DNSP Inputs General'!J61","v":956.8638637607396},null,null,214.26119380462106]
[{"$f":"'DNSP Inputs General'!B62","v":"Sodium high pressure 250 watt"},{"$f":"'DNSP Inputs General'!$D62","v":1.79},{"$f":"'DNSP Inputs General'!A62","v":"Metal halide 1000 watt"},39.464381718750012,0,{"$f":"'DNSP Inputs General'!J62","v":0},null,null,0]
[]
[]
[null,null,null,null,{"$f":"SUM(E8:E31)","v":553690.50133703277},{"$f":"SUM(F8:F31)","v":25634.601224084905},null,null,{"$f":"'Total RAB'!M$110","v":4484118.4408976594}]
[null,null,null,"Check",{"$f":"SUM(F33:I33)","v":9.3132257461547852E-10},{"$f":"ABS('DNSP Inputs General'!J$65-F32)","v":0},null,null,{"$f":"ABS(SUMPRODUCT(F8:F29,I8:I29)-I32)*IF(F32=0,0,1)","v":9.3132257461547852E-10}]
[]
[]
["DEPRECIATION AND RETURN",null,null,"Year",{"$f":"E4+1","v":2016}]
[]
[]
[{"$f":"'DNSP Inputs General'!B$40","v":"Reference Light"},{"$f":"'DNSP Inputs General'!D$40","v":"Price Factor"},{"$f":"'DNSP Inputs General'!A$40","v":"Existing Lights"},"WACC and Dep",null,"Volumes","Unitisation - Luminaires",null,"RAB WDV"]
[{"$f":"'DNSP Inputs General'!B41","v":"Mercury vapour 80 watt"},{"$f":"B8","v":1},{"$f":"'DNSP Inputs General'!A41","v":"Mercury vapour 80 watt"},{"$f":"'RAB 2001 to 2004'!C$15","v":3.7226200373704241},{"$f":"F40*D40","v":15861.412229579286},{"$f":"IF('DNSP Inputs General'!K$41=0,1/10^6,'DNSP Inputs General'!K$41)","v":4260.8195492289442},{"$f":"IF(E$64=0,0,E40/E$64*G$64)","v":108902.83138770935},{"$f":"IF(F40=0,0,G40/F40)","v":25.559127799114812},{"$f":"IF(F40=0,0,E40/E$64*I$64/F40)","v":137.1273854561008}]
[{"$f":"'DNSP Inputs General'!B42","v":"Sodium high pressure 150 watt"},1,{"$f":"'DNSP Inputs General'!A42","v":"Sodium high pressure 150 watt"},{"$f":"'RAB 2001 to 2004'!C$20","v":4.37831222376197},47487.868728801775,{"$f":"IF('DNSP Inputs General'!K$42=0,1/10^6,'DNSP Inputs General'!K$42)","v":10846.158588479753},326046.84162297618,30.061043176086951,161.28063082663283]
[{"$f":"'DNSP Inputs General'!B43","v":"Sodium high pressure 250 watt"},1,{"$f":"'DNSP Inputs General'!A43","v":"Sodium high pressure 250 watt"},{"$f":"'RAB 2001 to 2004'!C$25","v":4.5549327794502226},16653.574253956001,{"$f":"IF('DNSP Inputs General'!K$43=0,1/10^6,'DNSP Inputs General'!K$43)","v":3656.1624639312631},114341.73469113429,31.273701816901522,167.78667086730317]
[{"$f":"'DNSP Inputs General'!B44","v":"Mercury vapour 80 watt"},1.99,{"$f":"'DNSP Inputs General'!A44","v":"Fluorescent 20 watt"},{"$f":"B43*IF(A43=C40,D40,IF(A43=C41,D41,D42))","v":7.4080138743671444},37.04006937183572,{"$f":"'DNSP Inputs General'!K44","v":5},254.31332160119234,50.862664320238466,272.88349705764057]
[{"$f":"'DNSP Inputs General'!B45","v":"Mercury vapour 80 watt"},2,{"$f":"'DNSP Inputs General'!A45","v":"Fluorescent 40 watt"},{"$f":"B44*IF(A44=C40,D40,IF(A44=C41,D41,D42))","v":7.4452400747408483},0,{"$f":"'DNSP Inputs General'!K45","v":0},0,0,0]
[{"$f":"'DNSP Inputs General'!B46","v":"Mercury vapour 80 watt"},1.42,{"$f":"'DNSP Inputs General'!A46","v":"Mercury vapour 50 watt"},{"$f":"B45*IF(A45=C40,D40,IF(A45=C41,D41,D42))","v":5.286120453066002},923.90757274364262,{"$f":"'DNSP Inputs General'!K46","v":174.77989405401595},6343.4547413561231,36.293961474743028,194.72088734766317]
[{"$f":"'DNSP Inputs General'!B47","v":"Mercury vapour 80 watt"},1.58,{"$f":"'DNSP Inputs General'!A47","v":"Mercury vapour 125 watt"},{"$f":"B46*IF(A46=C40,D40,IF(A46=C41,D41,D42))","v":5.8817396590452704},5351.747060712064,{"$f":"'DNSP Inputs General'!K47","v":909.89186379268699},36744.547039482241,40.3834219226014,216.66126902063928]
[{"$f":"'DNSP Inputs General'!B48","v":"Sodium high pressure 250 watt"},0.84,{"$f":"'DNSP Inputs General'!A48","v":"Mercury vapour 250 watt"},{"$f":"B47*IF(A47=C40,D40,IF(A47=C41,D41,D42))","v":3.8261435347381867},1744.3022839406553,{"$f":"'DNSP Inputs General'!K48","v":455.89044637344313},11976.200780088046,26.269909526197285,140.94080352853467]
[{"$f":"'DNSP Inputs General'!B49","v":"Sodium high pressure 250 watt"},0.85,{"$f":"'DNSP Inputs General'!A49","v":"Mercury vapour 400 watt"},{"$f":"B48*IF(A48=C40,D40,IF(A48=C41,D41,D42))","v":3.8716928625326892},884.23281675348528,{"$f":"'DNSP Inputs General'!K49","v":228.38402945399432},6071.0519313536734,26.582646544366302,142.61867023720771]
[{"$f":"'DNSP Inputs General'!B50","v":"Sodium high pressure 250 watt"},1.25,{"$f":"'DNSP Inputs General'!A50","v":"Mercury vapour 700 watt"},{"$f":"B49*IF(A49=C40,D40,IF(A49=C41,D41,D42))","v":5.6936659743127782},0,{"$f":"'DNSP Inputs General'!K50","v":0},0,0,0]
[{"$f":"'DNSP Inputs General'!B51","v":"Mercury vapour 80 watt"},2.12,{"$f":"'DNSP Inputs General'!A51","v":"Sodium high pressure 70 watt"},{"$f":"B50*IF(A50=C40,D40,IF(A50=C41,D41,D42))","v":7.8919544792252996},1381.3102063744509,{"$f":"'DNSP Inputs General'!K51","v":175.02764492757754},9483.9343635739333,54.185350934123406,290.71005716693372]
[{"$f":"'DNSP Inputs General'!B52","v":"Sodium high pressure 150 watt"},1.02,{"$f":"'DNSP Inputs General'!A52","v":"Sodium high pressure 100 watt"},{"$f":"B51*IF(A51=C40,D40,IF(A51=C41,D41,D42))","v":4.4658784682372099},1103.3984071132866,{"$f":"'DNSP Inputs General'!K52","v":247.07309322477477},7575.8204215408987,30.662264039608697,164.50624344316552]
[{"$f":"'DNSP Inputs General'!B53","v":"Sodium high pressure 250 watt"},1.002,{"$f":"'DNSP Inputs General'!A53","v":"Sodium high pressure 220 watt"},{"$f":"B52*IF(A52=C40,D40,IF(A52=C41,D41,D42))","v":4.5640426450091232},7547.0349560502145,{"$f":"'DNSP Inputs General'!K53","v":1653.5855475196001},51817.168824549561,31.336249220535333,168.12224420903777]
[{"$f":"'DNSP Inputs General'!B54","v":"Sodium high pressure 250 watt"},1.02,{"$f":"'DNSP Inputs General'!A54","v":"Sodium high pressure 360 watt"},{"$f":"B53*IF(A53=C40,D40,IF(A53=C41,D41,D42))","v":4.6460314350392267},990.14594406072752,{"$f":"'DNSP Inputs General'!K54","v":213.11649692967859},6798.2406127862041,31.899175853239552,171.14240428464922]
[{"$f":"'DNSP Inputs General'!B55","v":"Sodium high pressure 250 watt"},1.1000000000000001,{"$f":"'DNSP Inputs General'!A55","v":"Sodium high pressure 400 watt"},{"$f":"B54*IF(A54=C40,D40,IF(A54=C41,D41,D42))","v":5.0104260573952448},1064.9468687558149,{"$f":"'DNSP Inputs General'!K55","v":212.54617003757272},7311.8160984874503,34.401071998591689,184.56533795403354]
[{"$f":"'DNSP Inputs General'!B56","v":"Sodium high pressure 250 watt"},1.98,{"$f":"'DNSP Inputs General'!A56","v":"Sodium high pressure 1000 watt"},{"$f":"B55*IF(A55=C40,D40,IF(A55=C41,D41,D42))","v":9.018766903311441},0,{"$f":"'DNSP Inputs General'!K56","v":0},0,0,0]
[{"$f":"'DNSP Inputs General'!B57","v":"Mercury vapour 80 watt"},2.12,{"$f":"'DNSP Inputs General'!A57","v":"Metal halide 70 watt"},{"$f":"B56*IF(A56=$C$40,$D$40,IF(A56=$C$41,$D$41,$D$42))","v":7.8919544792252996},1841.9928499727471,{"$f":"'DNSP Inputs General'!K57","v":233.40135258275885},12646.934198195857,54.185350934123399,290.71005716693372]
[{"$f":"'DNSP Inputs General'!B58","v":"Sodium high pressure 150 watt"},1.57,{"$f":"'DNSP Inputs General'!A58","v":"Metal halide 100 watt"},{"$f":"B57*IF(A57=$C$40,$D$40,IF(A57=$C$41,$D$41,$D$42))","v":6.8739501913062933},{"$f":"F57*D57","v":346.91839709028932},{"$f":"'DNSP Inputs General'!K58","v":50.468564280411606},{"$f":"IF(E$64=0,0,E57/E$64*G$64)","v":2381.9061730936601},{"$f":"IF(F57=0,0,G57/F57)","v":47.195837786456522},{"$f":"IF(F57=0,0,E57/E$64*I$64/F57)","v":253.2105903978136}]
[{"$f":"'DNSP Inputs General'!B59","v":"Sodium high pressure 150 watt"},1.58,{"$f":"'DNSP Inputs General'!A59","v":"Metal halide 150 watt"},6.9177333135439127,461.38199414949202,{"$f":"'DNSP Inputs General'!K59","v":66.695545092230333},3167.801503858901,47.496448218217388,254.8233967060799]
[{"$f":"'DNSP Inputs General'!B60","v":"Sodium high pressure 250 watt"},1.2,{"$f":"'DNSP Inputs General'!A60","v":"Metal halide 250 watt"},5.4659193353402671,2102.8793521516177,{"$f":"'DNSP Inputs General'!K60","v":384.72564689261156},14438.154194680897,37.528442180281829,201.34400504076385]
[{"$f":"'DNSP Inputs General'!B61","v":"Sodium high pressure 250 watt"},1.2,{"$f":"'DNSP Inputs General'!A61","v":"Metal halide 400 watt"},5.4659193353402671,5299.8660421552468,{"$f":"'DNSP Inputs General'!K61","v":969.62024446438647},36388.337281212465,37.528442180281836,201.34400504076385]
[{"$f":"'DNSP Inputs General'!B62","v":"Sodium high pressure 250 watt"},1.79,{"$f":"'DNSP Inputs General'!A62","v":"Metal halide 1000 watt"},8.1533296752158986,0,{"$f":"'DNSP Inputs General'!K62","v":0},0,0,0]
[]
[]
[null,null,null,null,{"$f":"SUM(E40:E63)","v":111083.96003373264},{"$f":"SUM(F40:F63)","v":24743.347141265702},{"$f":"'Total RAB'!N$116","v":762691.08918768098},{"$f":"SUMPRODUCT(F40:F63,H40:H63)","v":762691.08918768074},{"$f":"'Total RAB'!N$110","v":4091917.2122373679}]
[null,null,null,"Check",{"$f":"SUM(F65:I65)","v":4.6566128730773926E-10},{"$f":"ABS('DNSP Inputs General'!K$65-F64)","v":0},{"$f":"ABS(G64-SUM(G40:G63))*IF(F64=0,0,1)","v":2.3283064365386963E-10},{"$f":"ABS(H64-G64)*IF(F64=0,0,1)","v":2.3283064365386963E-10},{"$f":"ABS(I64-SUMPRODUCT(F40:F63,I40:I63))*IF(F64=0,0,1)","v":0}]
[]
[]
[{"$f":"'DNSP Inputs General'!B$67","v":"Reference Light"},{"$f":"'DNSP Inputs General'!D$67","v":"Price Factor"},{"$f":"'DNSP Inputs General'!A$67","v":"Energy Efficient Lights"},"Unit cost",null,"Volumes","Unitisation - Luminaires & Ballasts"]
[{"$f":"'DNSP Inputs General'!B68","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D68","v":1},{"$f":"'DNSP Inputs General'!A68","v":"T5 2X14W"},{"$f":"'DNSP Inputs O & M'!$D$126","v":300.52123948950583},{"$f":"F69*D69","v":4126997.1341896639},{"$f":"'DNSP Inputs General'!K68","v":13732.796860548615},{"$f":"IF(E$76=0,0,E69/E$76*G$76)","v":103309.44033495313},{"$f":"IF(F69=0,0,G69/F69)","v":7.5228259315288524}]
[{"$f":"'DNSP Inputs General'!B69","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D69","v":0.9861275788496533},{"$f":"'DNSP Inputs General'!A69","v":"T5 2X24W"},{"$f":"D69*B70","v":296.35228229068321},{"$f":"F70*D70","v":721023.99224561173},{"$f":"'DNSP Inputs General'!K69","v":2432.996252542373},{"$f":"IF(E$76=0,0,E70/E$76*G$76)","v":18049.100274355671},{"$f":"IF(F70=0,0,G70/F70)","v":7.4184661219659356}]
[{"$f":"'DNSP Inputs General'!B70","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D70","v":0.96875203253830333},{"$f":"'DNSP Inputs General'!A70","v":"CF32"},{"$f":"D69*B71","v":291.13056157638903},106248.68070842633,{"$f":"'DNSP Inputs General'!K70","v":364.952},2659.680000594401,7.2877529116004327]
[{"$f":"'DNSP Inputs General'!B71","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D71","v":0.96875203253830333},{"$f":"'DNSP Inputs General'!A71","v":"CF42"},{"$f":"D69*B72","v":291.13056157638903},33209.84542014185,{"$f":"'DNSP Inputs General'!K71","v":114.072},831.32855013208462,7.2877529116004327]
[{"$f":"'DNSP Inputs General'!B72","v":"Category P LED 18 Watt"},{"$f":"'DNSP Inputs General'!D72","v":1},{"$f":"'DNSP Inputs General'!A72","v":"Category P LED 18 Watt"},{"$f":"'DNSP Inputs O & M'!$D$157","v":352.72875158740868},365402.82472507155,{"$f":"'DNSP Inputs General'!K72","v":1035.9314999999997},9146.9802599148752,8.8297153430655193]
[{"$f":"'DNSP Inputs General'!B73","v":"Category P LED 18 Watt"},{"$f":"'DNSP Inputs General'!D73","v":1},{"$f":"'DNSP Inputs General'!A73","v":"Category P LED 47 Watt"},{"$f":"D73*B74","v":352.72875158740868},5290.9312738111303,{"$f":"'DNSP Inputs General'!K73","v":15},132.44573014598279,8.8297153430655193]
[]
[null,null,null,null,{"$f":"SUM(E69:E75)","v":5358173.4085627273},{"$f":"SUM(F69:F75)","v":17695.748613090986},{"$f":"'Total RAB'!N$131","v":134128.97515009617},{"$f":"SUMPRODUCT(F69:F75,H69:H75)","v":134128.97515009614}]
[null,null,null,"Check",{"$f":"SUM(F77:I77)","v":5.8207660913467407E-11},{"$f":"ABS('DNSP Inputs General'!K$74-F76)","v":0},{"$f":"ABS(G76-SUM(G69:G75))","v":2.9103830456733704E-11},{"$f":"ABS(H76-G76)","v":2.9103830456733704E-11}]
[]
[]
[null,null,{"$f":"'RAB 2001 to 2004'!A$27","v":"Poles & Brackets"},"Weighted Average Volumes",null,null,"Unitisation Poles & Brackets"]
[null,null,"Total Poles & Brackets",{"$f":"'DNSP Inputs General'!$D$41*F40","v":4260.8195492289442},{"$f":"SUMPRODUCT('DNSP Inputs General'!$D$41:$D$63,'DNSP Inputs General'!$K$41:$K$63)+SUMPRODUCT('DNSP Inputs General'!$D$68:$D$73,'DNSP Inputs General'!$K$68:$K$73)","v":43718.796173161623},{"$f":"IF(E81=0,0,D81/E81*G81)","v":3044.9492332639034},{"$f":"'Total RAB'!N$101","v":31243.171260510102},{"$f":"F81/F40","v":0.71463933125610313}]
[]
[]
[]
[]
["DEPRECIATION AND RETURN",null,null,"Year",{"$f":"E36+1","v":2017}]
[]
[]
[{"$f":"'DNSP Inputs General'!B$40","v":"Reference Light"},{"$f":"'DNSP Inputs General'!D$40","v":"Price Factor"},{"$f":"'DNSP Inputs General'!A$40","v":"Existing Lights"},{"$f":"D$39","v":"WACC and Dep"},null,{"$f":"F$39","v":"Volumes"},{"$f":"G$39","v":"Unitisation - Luminaires"},null,{"$f":"I$39","v":"RAB WDV"}]
[{"$f":"'DNSP Inputs General'!B$41","v":"Mercury vapour 80 watt"},{"$f":"B8","v":1},{"$f":"'DNSP Inputs General'!A$41","v":"Mercury vapour 80 watt"},{"$f":"'RAB 2001 to 2004'!D$15","v":3.5195198393134364},{"$f":"F90*D90","v":8329.9582733475727},{"$f":"IF('DNSP Inputs General'!L$41=0,1/10^6,'DNSP Inputs General'!L$41)","v":2366.7882704626331},{"$f":"IF(E$114=0,0,E90/E$114*G$114)","v":61024.897774729499},{"$f":"IF(F90=0,0,G90/F90)","v":25.783843251344592},{"$f":"IF(F90=0,0,E90/E$114*I$114/F90)","v":127.60983585517634}]
[{"$f":"'DNSP Inputs General'!B$42","v":"Sodium high pressure 150 watt"},1,{"$f":"'DNSP Inputs General'!A$42","v":"Sodium high pressure 150 watt"},{"$f":"'RAB 2001 to 2004'!D$20","v":4.1394385082404881},45120.496750798819,{"$f":"IF('DNSP Inputs General'!L$42=0,1/10^6,'DNSP Inputs General'!L$42)","v":10900.14905668396},330550.71963235294,30.325339397965351,150.08668587934673]
[{"$f":"'DNSP Inputs General'!B$43","v":"Sodium high pressure 250 watt"},1,{"$f":"'DNSP Inputs General'!A$43","v":"Sodium high pressure 250 watt"},{"$f":"'RAB 2001 to 2004'!D$25","v":4.3064229287655724},16036.697516419961,{"$f":"IF('DNSP Inputs General'!L$43=0,1/10^6,'DNSP Inputs General'!L$43)","v":3723.9021298395437},117484.12110478674,31.548659714601285,156.14116361109737]
[{"$f":"'DNSP Inputs General'!B$44","v":"Mercury vapour 80 watt"},1.99,{"$f":"'DNSP Inputs General'!A$44","v":"Fluorescent 20 watt"},{"$f":"B93*IF(A93=C90,D90,IF(A93=C91,D91,D92))","v":7.0038444802337381},35.01922240116869,{"$f":"'DNSP Inputs General'!L$44","v":5},256.54924035087862,51.309848070175725,253.94357335180089]
[{"$f":"'DNSP Inputs General'!B$45","v":"Mercury vapour 80 watt"},2,{"$f":"'DNSP Inputs General'!A$45","v":"Fluorescent 40 watt"},{"$f":"B94*IF(A94=C90,D90,IF(A94=C91,D91,D92))","v":7.0390396786268727},0,{"$f":"'DNSP Inputs General'!L$45","v":0},0,0,0]
[{"$f":"'DNSP Inputs General'!B$46","v":"Mercury vapour 80 watt"},1.42,{"$f":"'DNSP Inputs General'!A$46","v":"Mercury vapour 50 watt"},{"$f":"B95*IF(A95=C90,D90,IF(A95=C91,D91,D92))","v":4.9977181718250794},816.57103695324895,{"$f":"'DNSP Inputs General'!L$46","v":163.38877241152065},5982.1625055813338,36.613057416909314,181.20596691435034]
[{"$f":"'DNSP Inputs General'!B$47","v":"Mercury vapour 80 watt"},1.58,{"$f":"'DNSP Inputs General'!A$47","v":"Mercury vapour 125 watt"},{"$f":"B96*IF(A96=C90,D90,IF(A96=C91,D91,D92))","v":5.5608413461152297},4778.868620024653,{"$f":"'DNSP Inputs General'!L$47","v":859.37870235466107},35009.775492989269,40.738472337124456,201.62354065117862]
[{"$f":"'DNSP Inputs General'!B$48","v":"Sodium high pressure 250 watt"},0.84,{"$f":"'DNSP Inputs General'!A$48","v":"Mercury vapour 250 watt"},{"$f":"B97*IF(A97=C90,D90,IF(A97=C91,D91,D92))","v":3.6173952601630806},1501.4309267611995,{"$f":"'DNSP Inputs General'!L$48","v":415.05857634521021},10999.415100863191,26.500874160265077,131.1585774333218]
[{"$f":"'DNSP Inputs General'!B$49","v":"Sodium high pressure 250 watt"},0.85,{"$f":"'DNSP Inputs General'!A$49","v":"Mercury vapour 400 watt"},{"$f":"B98*IF(A98=C90,D90,IF(A98=C91,D91,D92))","v":3.6604594894507363},771.73252553579425,{"$f":"'DNSP Inputs General'!L$49","v":210.82941301765237},5653.6775977545885,26.816360757411093,132.71998906943276]
[{"$f":"'DNSP Inputs General'!B$50","v":"Sodium high pressure 250 watt"},1.25,{"$f":"'DNSP Inputs General'!A$50","v":"Mercury vapour 700 watt"},{"$f":"B99*IF(A99=C90,D90,IF(A99=C91,D91,D92))","v":5.3830286609569651},0,{"$f":"'DNSP Inputs General'!L$50","v":0},0,0,0]
[{"$f":"'DNSP Inputs General'!B$51","v":"Mercury vapour 80 watt"},2.12,{"$f":"'DNSP Inputs General'!A$51","v":"Sodium high pressure 70 watt"},{"$f":"B100*IF(A100=C90,D90,IF(A100=C91,D91,D92))","v":7.4613820593444853},1287.7839255841959,{"$f":"'DNSP Inputs General'!L$51","v":172.59321602107229},9434.246827641502,54.661747692850533,270.53285201297376]
[{"$f":"'DNSP Inputs General'!B$52","v":"Sodium high pressure 150 watt"},1.02,{"$f":"'DNSP Inputs General'!A$52","v":"Sodium high pressure 100 watt"},{"$f":"B101*IF(A101=C90,D90,IF(A101=C91,D91,D92))","v":4.2222272784052981},1005.7272530788357,{"$f":"'DNSP Inputs General'!L$52","v":238.19827469323039},7367.912394563632,30.931846185924655,153.08841959693368]
[{"$f":"'DNSP Inputs General'!B$53","v":"Sodium high pressure 250 watt"},1.002,{"$f":"'DNSP Inputs General'!A$53","v":"Sodium high pressure 220 watt"},{"$f":"B102*IF(A102=C90,D90,IF(A102=C91,D91,D92))","v":4.3150357746231034},6904.4494263202514,{"$f":"'DNSP Inputs General'!L$53","v":1600.0908884523258},50581.684398120902,31.611757034030489,156.45344593831956]
[{"$f":"'DNSP Inputs General'!B$54","v":"Sodium high pressure 250 watt"},1.02,{"$f":"'DNSP Inputs General'!A$54","v":"Sodium high pressure 360 watt"},{"$f":"B103*IF(A103=C90,D90,IF(A103=C91,D91,D92))","v":4.3925513873408839},929.85574504160877,{"$f":"'DNSP Inputs General'!L$54","v":211.68921272529835},6812.0811562727276,32.179632908893311,159.26398688331932]
[{"$f":"'DNSP Inputs General'!B$55","v":"Sodium high pressure 250 watt"},1.1000000000000001,{"$f":"'DNSP Inputs General'!A$55","v":"Sodium high pressure 400 watt"},{"$f":"B104*IF(A104=C90,D90,IF(A104=C91,D91,D92))","v":4.7370652216421298},1025.2088799482624,{"$f":"'DNSP Inputs General'!L$55","v":216.42279174549091},7510.6339123887637,34.703525686061411,171.75527997220709]
[{"$f":"'DNSP Inputs General'!B$56","v":"Sodium high pressure 250 watt"},1.98,{"$f":"'DNSP Inputs General'!A$56","v":"Sodium high pressure 1000 watt"},{"$f":"B105*IF(A105=C90,D90,IF(A105=C91,D91,D92))","v":8.5267173989558334},0,{"$f":"'DNSP Inputs General'!L$56","v":0},0,0,0]
[{"$f":"'DNSP Inputs General'!$B57","v":"Mercury vapour 80 watt"},2.12,{"$f":"'DNSP Inputs General'!$A57","v":"Metal halide 70 watt"},{"$f":"B106*IF(A106=$C$90,$D$90,IF(A106=$C$91,$D$91,$D$92))","v":7.4613820593444853},1813.5529027702353,{"$f":"'DNSP Inputs General'!$L57","v":243.05857659426218},13286.006588378943,54.661747692850525,270.53285201297376]
[{"$f":"'DNSP Inputs General'!$B58","v":"Sodium high pressure 150 watt"},1.57,{"$f":"'DNSP Inputs General'!$A58","v":"Metal halide 100 watt"},{"$f":"B107*IF(A107=$C$90,$D$90,IF(A107=$C$91,$D$91,$D$92))","v":6.4989184579375667},{"$f":"F107*D107","v":303.35175187120643},{"$f":"'DNSP Inputs General'!$L58","v":46.677266969045057},{"$f":"IF(E$114=0,0,E107/E$114*G$114)","v":2222.3412219189941},{"$f":"IF(F107=0,0,G107/F107)","v":47.610782854805599},{"$f":"IF(F107=0,0,E107/E$114*I$114/F107)","v":235.63609683057439}]
[{"$f":"'DNSP Inputs General'!$B59","v":"Sodium high pressure 150 watt"},1.58,{"$f":"'DNSP Inputs General'!$A59","v":"Metal halide 150 watt"},6.5403128430199713,417.74397143943719,{"$f":"'DNSP Inputs General'!$L59","v":63.872169644800209},3060.3734516495183,47.914036248785251,237.13696368936786]
[{"$f":"'DNSP Inputs General'!$B60","v":"Sodium high pressure 250 watt"},1.2,{"$f":"'DNSP Inputs General'!$A60","v":"Metal halide 250 watt"},5.1677075145186864,2266.6203181543269,{"$f":"'DNSP Inputs General'!$L60","v":438.61234634240651},16605.157993655313,37.858391657521544,187.36939633331681]
[{"$f":"'DNSP Inputs General'!$B61","v":"Sodium high pressure 250 watt"},1.2,{"$f":"'DNSP Inputs General'!$A61","v":"Metal halide 400 watt"},5.1677075145186864,5077.5138936008507,{"$f":"'DNSP Inputs General'!$L61","v":982.54668619219706},37197.637267664104,37.858391657521537,187.36939633331684]
[{"$f":"'DNSP Inputs General'!$B62","v":"Sodium high pressure 250 watt"},1.79,{"$f":"'DNSP Inputs General'!$A62","v":"Metal halide 1000 watt"},7.7084970424903752,0,{"$f":"'DNSP Inputs General'!$L62","v":0},0,0,0]
[]
[]
[null,null,null,null,{"$f":"SUM(E90:E113)","v":98422.582940051609},{"$f":"SUM(F90:F113)","v":22858.25635049531},{"$f":"'Total RAB'!O$116","v":721039.3936616627},{"$f":"SUMPRODUCT(F90:F113,H90:H113)","v":721039.39366166294},{"$f":"'Total RAB'!O$110","v":3568580.4390500383}]
[null,null,null,"Check",{"$f":"SUM(F115:I115)","v":9.3132257461547852E-10},{"$f":"ABS('DNSP Inputs General'!L$65-F114)","v":0},{"$f":"ABS(G114-SUM(G90:G113))*IF(F114=0,0,1)","v":2.3283064365386963E-10},{"$f":"ABS(H114-G114)*IF(F114=0,0,1)","v":2.3283064365386963E-10},{"$f":"ABS(I114-SUMPRODUCT(F90:F113,I90:I113))*IF(F114=0,0,1)","v":4.6566128730773926E-10}]
[]
[]
[{"$f":"'DNSP Inputs General'!B$67","v":"Reference Light"},{"$f":"'DNSP Inputs General'!D$67","v":"Price Factor"},{"$f":"'DNSP Inputs General'!A$67","v":"Energy Efficient Lights"},{"$f":"D$68","v":"Unit cost"},null,{"$f":"F$68","v":"Volumes"},{"$f":"G$68","v":"Unitisation - Luminaires & Ballasts"}]
[{"$f":"'DNSP Inputs General'!B68","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D68","v":1},{"$f":"'DNSP Inputs General'!A68","v":"T5 2X14W"},{"$f":"'DNSP Inputs O & M'!$E$126","v":300.52123948950583},{"$f":"F119*D119","v":4044457.1915058703},{"$f":"'DNSP Inputs General'!L68","v":13458.140923337642},{"$f":"IF(E$126=0,0,E119/E$126*G$126)","v":96344.069096970197},{"$f":"IF(F119=0,0,G119/F119)","v":7.1587947879116651}]
[{"$f":"'DNSP Inputs General'!B69","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D69","v":0.9861275788496533},{"$f":"'DNSP Inputs General'!A69","v":"T5 2X24W"},{"$f":"D119*B120","v":296.35228229068321},{"$f":"F120*D120","v":706603.51240069943},{"$f":"'DNSP Inputs General'!L69","v":2384.3363274915255},{"$f":"IF(E$126=0,0,E120/E$126*G$126)","v":16832.18647136867},{"$f":"IF(F120=0,0,G120/F120)","v":7.0594849716848493}]
[{"$f":"'DNSP Inputs General'!B70","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D70","v":0.96875203253830333},{"$f":"'DNSP Inputs General'!A70","v":"CF32"},{"$f":"D119*B121","v":291.13056157638903},104123.7070942578,{"$f":"'DNSP Inputs General'!L70","v":357.65296000000001},2480.3579704070899,6.9350970013140385]
[{"$f":"'DNSP Inputs General'!B71","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D71","v":0.96875203253830333},{"$f":"'DNSP Inputs General'!A71","v":"CF42"},{"$f":"D119*B122","v":291.13056157638903},32545.648511739015,{"$f":"'DNSP Inputs General'!L71","v":111.79056000000001},775.27837743121722,6.9350970013140385]
[{"$f":"'DNSP Inputs General'!B72","v":"Category P LED 18 Watt"},{"$f":"'DNSP Inputs General'!D72","v":1},{"$f":"'DNSP Inputs General'!A72","v":"Category P LED 18 Watt"},{"$f":"'DNSP Inputs O & M'!$E$157","v":352.72875158740868},966912.02899252099,{"$f":"'DNSP Inputs General'!L72","v":2741.2339499999998},23033.063504193575,8.4024435434245142]
[{"$f":"'DNSP Inputs General'!B73","v":"Category P LED 18 Watt"},{"$f":"'DNSP Inputs General'!D73","v":1},{"$f":"'DNSP Inputs General'!A73","v":"Category P LED 47 Watt"},{"$f":"D123*B124","v":352.72875158740868},5290.9312738111303,{"$f":"'DNSP Inputs General'!L73","v":15},126.0366531513677,8.4024435434245142]
[]
[null,null,null,null,{"$f":"SUM(E119:E125)","v":5859933.0197788989},{"$f":"SUM(F119:F125)","v":19068.154720829167},{"$f":"'Total RAB'!O$131","v":139590.99207352212},{"$f":"SUMPRODUCT(F119:F125,H119:H125)","v":139590.99207352209}]
[null,null,null,"Check",{"$f":"SUM(F127:I127)","v":5.8207660913467407E-11},{"$f":"ABS('DNSP Inputs General'!L$74-F126)","v":0},{"$f":"ABS(G126-SUM(G119:G125))","v":2.9103830456733704E-11},{"$f":"ABS(H126-G126)","v":2.9103830456733704E-11}]
[]
[]
[null,null,{"$f":"'RAB 2001 to 2004'!A$27","v":"Poles & Brackets"},{"$f":"D$80","v":"Weighted Average Volumes"},null,null,{"$f":"G$80","v":"Unitisation Poles & Brackets"}]
[null,null,"Total Poles & Brackets",{"$f":"'DNSP Inputs General'!$D$41*F90","v":2366.7882704626331},{"$f":"SUMPRODUCT('DNSP Inputs General'!$D$41:$D$63,'DNSP Inputs General'!$L$41:$L$63)+SUMPRODUCT('DNSP Inputs General'!$D$68:$D$73,'DNSP Inputs General'!$L$68:$L$73)","v":43199.898470900298},{"$f":"IF(E131=0,0,D131/E131*G131)","v":1689.8315662584282},{"$f":"'Total RAB'!O$101","v":30843.718893797461},{"$f":"F131/F90","v":0.71397665238898578}]
[]
[]
[]
[]
["DEPRECIATION AND RETURN",null,null,"Year",{"$f":"E86+1","v":2018}]
[]
[]
[{"$f":"'DNSP Inputs General'!B$40","v":"Reference Light"},{"$f":"'DNSP Inputs General'!D$40","v":"Price Factor"},{"$f":"'DNSP Inputs General'!A$40","v":"Existing Lights"},{"$f":"D$39","v":"WACC and Dep"},null,{"$f":"F$39","v":"Volumes"},{"$f":"G$39","v":"Unitisation - Luminaires"},null,{"$f":"I$39","v":"RAB WDV"}]
[{"$f":"'DNSP Inputs General'!B$41","v":"Mercury vapour 80 watt"},{"$f":"B8","v":1},{"$f":"'DNSP Inputs General'!A$41","v":"Mercury vapour 80 watt"},{"$f":"'RAB 2001 to 2004'!E$15","v":3.3164196412564477},{"$f":"F140*D140","v":7032.6003016436725},{"$f":"IF('DNSP Inputs General'!M$41=0,1/10^6,'DNSP Inputs General'!M$41)","v":2120.5399383593463},{"$f":"IF(E$164=0,0,E140/E$164*G$164)","v":52398.417342931883},{"$f":"IF(F140=0,0,G140/F140)","v":24.709941272538511},{"$f":"IF(F140=0,0,E140/E$164*I$164/F140)","v":118.02902303560083}]
[{"$f":"'DNSP Inputs General'!B$42","v":"Sodium high pressure 150 watt"},1,{"$f":"'DNSP Inputs General'!A$42","v":"Sodium high pressure 150 watt"},{"$f":"'RAB 2001 to 2004'!E$20","v":3.9005647927190066},42728.379265667099,{"$f":"IF('DNSP Inputs General'!M$42=0,1/10^6,'DNSP Inputs General'!M$42)","v":10954.408280930515},318360.11619005591,29.062283240278592,138.81833470183741]
[{"$f":"'DNSP Inputs General'!B$43","v":"Sodium high pressure 250 watt"},1,{"$f":"'DNSP Inputs General'!A$43","v":"Sodium high pressure 250 watt"},{"$f":"'RAB 2001 to 2004'!E$25","v":4.0579130780809232},15391.245709329567,{"$f":"IF('DNSP Inputs General'!M$43=0,1/10^6,'DNSP Inputs General'!M$43)","v":3792.8968445544988},114676.91629176892,30.23465203289453,144.41824858684808]
[{"$f":"'DNSP Inputs General'!B$44","v":"Mercury vapour 80 watt"},1.99,{"$f":"'DNSP Inputs General'!A$44","v":"Fluorescent 20 watt"},{"$f":"B143*IF(A143=C140,D140,IF(A143=C141,D141,D142))","v":6.5996750861003308},32.998375430501653,{"$f":"'DNSP Inputs General'!M$44","v":5},245.8639156617582,49.17278313235164,234.87775584084565]
[{"$f":"'DNSP Inputs General'!B$45","v":"Mercury vapour 80 watt"},2,{"$f":"'DNSP Inputs General'!A$45","v":"Fluorescent 40 watt"},{"$f":"B144*IF(A144=C140,D140,IF(A144=C141,D141,D142))","v":6.6328392825128955},0,{"$f":"'DNSP Inputs General'!M$45","v":0},0,0,0]
[{"$f":"'DNSP Inputs General'!B$46","v":"Mercury vapour 80 watt"},1.42,{"$f":"'DNSP Inputs General'!A$46","v":"Mercury vapour 50 watt"},{"$f":"B145*IF(A145=C140,D140,IF(A145=C141,D141,D142))","v":4.7093158905841559},719.30117674725057,{"$f":"'DNSP Inputs General'!M$46","v":152.74005682766517},5359.3609245296384,35.088116607004693,167.60121271055317]
[{"$f":"'DNSP Inputs General'!B$47","v":"Mercury vapour 80 watt"},1.58,{"$f":"'DNSP Inputs General'!A$47","v":"Mercury vapour 125 watt"},{"$f":"B146*IF(A146=C140,D140,IF(A146=C141,D141,D142))","v":5.2399430331851873},4253.1035538070819,{"$f":"'DNSP Inputs General'!M$47","v":811.66980764326399},31688.974981701136,39.041707210610845,186.48585639624929]
[{"$f":"'DNSP Inputs General'!B$48","v":"Sodium high pressure 250 watt"},0.84,{"$f":"'DNSP Inputs General'!A$48","v":"Mercury vapour 250 watt"},{"$f":"B147*IF(A147=C140,D140,IF(A147=C141,D141,D142))","v":3.4086469855879753},1288.0725321365353,{"$f":"'DNSP Inputs General'!M$48","v":377.88381653559497},9597.1559895253286,25.397107707631399,121.31132881295235]
[{"$f":"'DNSP Inputs General'!B$49","v":"Sodium high pressure 250 watt"},0.85,{"$f":"'DNSP Inputs General'!A$49","v":"Mercury vapour 400 watt"},{"$f":"B148*IF(A148=C140,D140,IF(A148=C141,D141,D142))","v":3.4492261163687847},671.30260722738194,{"$f":"'DNSP Inputs General'!M$49","v":194.62412279717515},5001.7337354829369,25.699454227960349,122.75551129882085]
[{"$f":"'DNSP Inputs General'!B$50","v":"Sodium high pressure 250 watt"},1.25,{"$f":"'DNSP Inputs General'!A$50","v":"Mercury vapour 700 watt"},{"$f":"B149*IF(A149=C140,D140,IF(A149=C141,D141,D142))","v":5.0723913476011537},0,{"$f":"'DNSP Inputs General'!M$50","v":0},0,0,0]
[{"$f":"'DNSP Inputs General'!B$51","v":"Mercury vapour 80 watt"},2.12,{"$f":"'DNSP Inputs General'!A$51","v":"Sodium high pressure 70 watt"},{"$f":"B150*IF(A150=C140,D140,IF(A150=C141,D141,D142))","v":7.0308096394636692},1196.592104222045,{"$f":"'DNSP Inputs General'!M$51","v":170.19264716052311},8915.5546706713158,52.385075497781642,250.22152883547378]
[{"$f":"'DNSP Inputs General'!B$52","v":"Sodium high pressure 150 watt"},1.02,{"$f":"'DNSP Inputs General'!A$52","v":"Sodium high pressure 100 watt"},{"$f":"B151*IF(A151=C140,D140,IF(A151=C141,D141,D142))","v":3.9785760885733867},913.64911685794664,{"$f":"'DNSP Inputs General'!M$52","v":229.64223795593094},6807.4063186748554,29.643528905084167,141.59470139587418]
[{"$f":"'DNSP Inputs General'!B$53","v":"Sodium high pressure 250 watt"},1.002,{"$f":"'DNSP Inputs General'!A$53","v":"Sodium high pressure 220 watt"},{"$f":"B152*IF(A152=C140,D140,IF(A152=C141,D141,D142))","v":4.0660289042370854},6295.5416006678252,{"$f":"'DNSP Inputs General'!M$53","v":1548.3268193463732},46906.748861368214,30.295121336960317,144.70708508402177]
[{"$f":"'DNSP Inputs General'!B$54","v":"Sodium high pressure 250 watt"},1.02,{"$f":"'DNSP Inputs General'!A$54","v":"Sodium high pressure 360 watt"},{"$f":"B153*IF(A153=C140,D140,IF(A153=C141,D141,D142))","v":4.139071339642542},870.32868675731743,{"$f":"'DNSP Inputs General'!M$54","v":210.27148733137821},6484.6349569414788,30.839345073552419,147.30661355858504]
[{"$f":"'DNSP Inputs General'!B$55","v":"Sodium high pressure 250 watt"},1.1000000000000001,{"$f":"'DNSP Inputs General'!A$55","v":"Sodium high pressure 400 watt"},{"$f":"B154*IF(A154=C140,D140,IF(A154=C141,D141,D142))","v":4.4637043858890157},983.66706675668502,{"$f":"'DNSP Inputs General'!M$55","v":220.37011901288184},7329.0952534822409,33.258117236183978,158.86007344553283]
[{"$f":"'DNSP Inputs General'!B$56","v":"Sodium high pressure 250 watt"},1.98,{"$f":"'DNSP Inputs General'!A$56","v":"Sodium high pressure 1000 watt"},{"$f":"B155*IF(A155=C140,D140,IF(A155=C141,D141,D142))","v":8.0346678946002275},0,{"$f":"'DNSP Inputs General'!M$56","v":0},0,0,0]
[{"$f":"'DNSP Inputs General'!$B57","v":"Mercury vapour 80 watt"},2.12,{"$f":"'DNSP Inputs General'!A57","v":"Metal halide 70 watt"},{"$f":"B156*IF(A156=$C$140,$D$140,IF(A156=$C$141,$D$141,$D$142))","v":7.0308096394636692},1779.6060416876585,{"$f":"'DNSP Inputs General'!$M57","v":253.11537830562173},13259.468202189557,52.385075497781642,250.22152883547375]
[{"$f":"'DNSP Inputs General'!$B58","v":"Sodium high pressure 150 watt"},1.57,{"$f":"'DNSP Inputs General'!A58","v":"Metal halide 100 watt"},{"$f":"B157*IF(A157=$C$140,$D$140,IF(A157=$C$141,$D$141,$D$142))","v":6.1238867245688402},{"$f":"F157*D157","v":264.37296243409435},{"$f":"'DNSP Inputs General'!$M58","v":43.170779330949799},{"$f":"IF(E$164=0,0,E157/E$164*G$164)","v":1969.787024092816},{"$f":"IF(F157=0,0,G157/F157)","v":45.627784687237394},{"$f":"IF(F157=0,0,E157/E$164*I$164/F157)","v":217.94478548188479}]
[{"$f":"'DNSP Inputs General'!$B59","v":"Sodium high pressure 150 watt"},1.58,{"$f":"'DNSP Inputs General'!A59","v":"Metal halide 150 watt"},6.1628923724960307,376.97373676218194,{"$f":"'DNSP Inputs General'!$M59","v":61.16831415790309},2808.7515767919704,45.918407519640184,219.33296882890315]
[{"$f":"'DNSP Inputs General'!$B60","v":"Sodium high pressure 250 watt"},1.2,{"$f":"'DNSP Inputs General'!A60","v":"Metal halide 250 watt"},4.8694956936971074,2434.9752552082628,{"$f":"'DNSP Inputs General'!$M60","v":500.04670059776487},18142.485591324494,36.281582439473432,173.30189830421764]
[{"$f":"'DNSP Inputs General'!$B61","v":"Sodium high pressure 250 watt"},1.2,{"$f":"'DNSP Inputs General'!A61","v":"Metal halide 400 watt"},4.8694956936971074,4848.2912609467758,{"$f":"'DNSP Inputs General'!$M61","v":995.6454561038471},36123.592696118852,36.281582439473432,173.30189830421764]
[{"$f":"'DNSP Inputs General'!$B62","v":"Sodium high pressure 250 watt"},1.79,{"$f":"'DNSP Inputs General'!A62","v":"Metal halide 1000 watt"},7.2636644097648526,0,{"$f":"'DNSP Inputs General'!$M62","v":0},0,0,0]
[]
[]
[null,null,null,null,{"$f":"SUM(E140:E163)","v":92081.001354289881},{"$f":"SUM(F140:F163)","v":22641.712806951236},{"$f":"'Total RAB'!P$116","v":686076.06452331331},{"$f":"SUMPRODUCT(F140:F163,H140:H163)","v":686076.06452331331},{"$f":"'Total RAB'!P$110","v":3277097.534577732}]
[null,null,null,"Check",{"$f":"SUM(F165:I165)","v":4.6566128730773926E-10},{"$f":"ABS('DNSP Inputs General'!M$65-F164)","v":0},{"$f":"ABS(G164-SUM(G140:G163))*IF(F164=0,0,1)","v":0},{"$f":"ABS(H164-G164)*IF(F164=0,0,1)","v":0},{"$f":"ABS(I164-SUMPRODUCT(F140:F163,I140:I163))*IF(F164=0,0,1)","v":4.6566128730773926E-10}]
[]
[]
[{"$f":"'DNSP Inputs General'!B$67","v":"Reference Light"},{"$f":"'DNSP Inputs General'!D$67","v":"Price Factor"},{"$f":"'DNSP Inputs General'!A$67","v":"Energy Efficient Lights"},{"$f":"D$68","v":"Unit cost"},null,{"$f":"F$68","v":"Volumes"},{"$f":"G$68","v":"Unitisation - Luminaires & Ballasts"}]
[{"$f":"'DNSP Inputs General'!B68","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D68","v":1},{"$f":"'DNSP Inputs General'!A68","v":"T5 2X14W"},{"$f":"'DNSP Inputs O & M'!$F$126","v":300.52123948950583},{"$f":"F169*D169","v":3761345.1881004595},{"$f":"'DNSP Inputs General'!M68","v":12516.071058704007},{"$f":"IF(E$176=0,0,E169/E$176*G$176)","v":89571.060786508955},{"$f":"IF(F169=0,0,G169/F169)","v":7.1564838811153022}]
[{"$f":"'DNSP Inputs General'!B69","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D69","v":0.9861275788496533},{"$f":"'DNSP Inputs General'!A69","v":"T5 2X24W"},{"$f":"D169*B170","v":296.35228229068321},{"$f":"F170*D170","v":657141.26653265045},{"$f":"'DNSP Inputs General'!M69","v":2217.4327845671187},{"$f":"IF(E$176=0,0,E170/E$176*G$176)","v":15648.880224057604},{"$f":"IF(F170=0,0,G170/F170)","v":7.0572061227608023}]
[{"$f":"'DNSP Inputs General'!B70","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D70","v":0.96875203253830333},{"$f":"'DNSP Inputs General'!A70","v":"CF32"},{"$f":"D169*B171","v":291.13056157638903},96835.047597659737,{"$f":"'DNSP Inputs General'!M70","v":332.61725279999996},2305.9882836796442,6.9328583056580531]
[{"$f":"'DNSP Inputs General'!B71","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D71","v":0.96875203253830333},{"$f":"'DNSP Inputs General'!A71","v":"CF42"},{"$f":"D169*B172","v":291.13056157638903},30267.453115917284,{"$f":"'DNSP Inputs General'!M71","v":103.96522080000001},720.77614452285354,6.9328583056580539]
[{"$f":"'DNSP Inputs General'!B72","v":"Category P LED 18 Watt"},{"$f":"'DNSP Inputs General'!D72","v":1},{"$f":"'DNSP Inputs General'!A72","v":"Category P LED 18 Watt"},{"$f":"'DNSP Inputs O & M'!$F$157","v":352.72875158740868},1568421.2332599701,{"$f":"'DNSP Inputs General'!M72","v":4446.536399999999},37349.710435411376,8.3997311784991542]
[{"$f":"'DNSP Inputs General'!B73","v":"Category P LED 18 Watt"},{"$f":"'DNSP Inputs General'!D73","v":1},{"$f":"'DNSP Inputs General'!A73","v":"Category P LED 47 Watt"},{"$f":"D173*B174","v":352.72875158740868},5290.9312738111303,{"$f":"'DNSP Inputs General'!M73","v":15},125.99596767748733,8.399731178499156]
[]
[null,null,null,null,{"$f":"SUM(E169:E175)","v":6119301.1198804695},{"$f":"SUM(F169:F175)","v":19631.622716871127},{"$f":"'Total RAB'!P$131","v":145722.41184185795},{"$f":"SUMPRODUCT(F169:F175,H169:H175)","v":145722.41184185792}]
[null,null,null,"Check",{"$f":"SUM(F177:I177)","v":5.8207660913467407E-11},{"$f":"ABS('DNSP Inputs General'!M$74-F176)","v":0},{"$f":"ABS(G176-SUM(G169:G175))","v":2.9103830456733704E-11},{"$f":"ABS(H176-G176)","v":2.9103830456733704E-11}]
[]
[]
[null,null,{"$f":"'RAB 2001 to 2004'!A$27","v":"Poles & Brackets"},{"$f":"D$80","v":"Weighted Average Volumes"},null,null,{"$f":"G$80","v":"Unitisation Poles & Brackets"}]
[null,null,"Total Poles & Brackets",{"$f":"'DNSP Inputs General'!$D$41*F140","v":2120.5399383593463},{"$f":"SUMPRODUCT('DNSP Inputs General'!$D$41:$D$63,'DNSP Inputs General'!$M$41:$M$63)+SUMPRODUCT('DNSP Inputs General'!$D$68:$D$73,'DNSP Inputs General'!$M$68:$M$73)","v":43546.406657006664},{"$f":"IF(E181=0,0,D181/E181*G181)","v":1482.8837541209884},{"$f":"'Total RAB'!P$101","v":30451.800418332186},{"$f":"F181/F140","v":0.69929536685278848}]
[]
[]
[]
[]
["DEPRECIATION AND RETURN",null,null,"Year",{"$f":"E136+1","v":2019}]
[]
[]
[{"$f":"'DNSP Inputs General'!B$40","v":"Reference Light"},{"$f":"'DNSP Inputs General'!D$40","v":"Price Factor"},{"$f":"'DNSP Inputs General'!A$40","v":"Existing Lights"},{"$f":"D$39","v":"WACC and Dep"},null,{"$f":"F$39","v":"Volumes"},{"$f":"G$39","v":"Unitisation - Luminaires"},null,{"$f":"I$39","v":"RAB WDV"}]
[{"$f":"'DNSP Inputs General'!B$41","v":"Mercury vapour 80 watt"},{"$f":"B8","v":1},{"$f":"'DNSP Inputs General'!A$41","v":"Mercury vapour 80 watt"},{"$f":"'RAB 2001 to 2004'!F$15","v":3.1133194431994591},{"$f":"F190*D190","v":5915.0332247198166},{"$f":"IF('DNSP Inputs General'!N$41=0,1/10^6,'DNSP Inputs General'!N$41)","v":1899.9120818264398},{"$f":"IF(E$214=0,0,E190/E$214*G$214)","v":45886.198223754865},{"$f":"IF(F190=0,0,G190/F190)","v":24.151748211234676},{"$f":"IF(F190=0,0,E190/E$214*I$214/F190)","v":108.22461193412711}]
[{"$f":"'DNSP Inputs General'!B$42","v":"Sodium high pressure 150 watt"},1,{"$f":"'DNSP Inputs General'!A$42","v":"Sodium high pressure 150 watt"},{"$f":"'RAB 2001 to 2004'!F$20","v":3.6616910771975251},40311.328575846106,{"$f":"IF('DNSP Inputs General'!N$42=0,1/10^6,'DNSP Inputs General'!N$42)","v":11008.937599044641},312717.36665212159,28.405771568662477,127.28700124813035]
[{"$f":"'DNSP Inputs General'!B$43","v":"Sodium high pressure 250 watt"},1,{"$f":"'DNSP Inputs General'!A$43","v":"Sodium high pressure 250 watt"},{"$f":"'RAB 2001 to 2004'!F$25","v":3.8094032273962735},14716.371736597846,{"$f":"IF('DNSP Inputs General'!N$43=0,1/10^6,'DNSP Inputs General'!N$43)","v":3863.1698610326648},114163.06975553445,29.551656764328115,132.42174261498045]
[{"$f":"'DNSP Inputs General'!B$44","v":"Mercury vapour 80 watt"},1.99,{"$f":"'DNSP Inputs General'!A$44","v":"Fluorescent 20 watt"},{"$f":"B193*IF(A193=C190,D190,IF(A193=C191,D191,D192))","v":6.1955056919669236},30.977528459834616,{"$f":"'DNSP Inputs General'!N$44","v":5},240.30989470178497,48.061978940356994,215.36697774891292]
[{"$f":"'DNSP Inputs General'!B$45","v":"Mercury vapour 80 watt"},2,{"$f":"'DNSP Inputs General'!A$45","v":"Fluorescent 40 watt"},{"$f":"B194*IF(A194=C190,D190,IF(A194=C191,D191,D192))","v":6.2266388863989182},0,{"$f":"'DNSP Inputs General'!N$45","v":0},0,0,0]
[{"$f":"'DNSP Inputs General'!B$46","v":"Mercury vapour 80 watt"},1.42,{"$f":"'DNSP Inputs General'!A$46","v":"Mercury vapour 50 watt"},{"$f":"B195*IF(A195=C190,D190,IF(A195=C191,D191,D192))","v":4.4209136093432315},631.24174857108653,{"$f":"'DNSP Inputs General'!N$46","v":142.78536165850647},4896.8928662973876,34.295482459953234,153.67894894646048]
[{"$f":"'DNSP Inputs General'!B$47","v":"Mercury vapour 80 watt"},1.58,{"$f":"'DNSP Inputs General'!A$47","v":"Mercury vapour 125 watt"},{"$f":"B196*IF(A196=C190,D190,IF(A196=C191,D191,D192))","v":4.9190447202551457},3770.9864095623893,{"$f":"'DNSP Inputs General'!N$47","v":766.60949920512053},29253.636169805592,38.159762173750785,170.99488685592084]
[{"$f":"'DNSP Inputs General'!B$48","v":"Sodium high pressure 250 watt"},0.84,{"$f":"'DNSP Inputs General'!A$48","v":"Mercury vapour 250 watt"},{"$f":"B197*IF(A197=C190,D190,IF(A197=C191,D191,D192))","v":3.1998987110128696},1100.8887287708237,{"$f":"'DNSP Inputs General'!N$48","v":344.03861752935222},8540.2053566771538,24.823391682035613,111.23426379658358]
[{"$f":"'DNSP Inputs General'!B$49","v":"Sodium high pressure 250 watt"},0.85,{"$f":"'DNSP Inputs General'!A$49","v":"Mercury vapour 400 watt"},{"$f":"B198*IF(A198=C190,D190,IF(A198=C191,D191,D192))","v":3.2379927432868323},581.75216445355034,{"$f":"'DNSP Inputs General'!N$49","v":179.66444355370095},4512.9746733550264,25.118908249678892,112.55848122273336]
[{"$f":"'DNSP Inputs General'!B$50","v":"Sodium high pressure 250 watt"},1.25,{"$f":"'DNSP Inputs General'!A$50","v":"Mercury vapour 700 watt"},{"$f":"B199*IF(A199=C190,D190,IF(A199=C191,D191,D192))","v":4.7617540342453415},0,{"$f":"'DNSP Inputs General'!N$50","v":0},0,0,0]
[{"$f":"'DNSP Inputs General'!B$51","v":"Mercury vapour 80 watt"},2.12,{"$f":"'DNSP Inputs General'!A$51","v":"Sodium high pressure 70 watt"},{"$f":"B200*IF(A200=C190,D190,IF(A200=C191,D191,D192))","v":6.6002372195828531},1107.6878962776811,{"$f":"'DNSP Inputs General'!N$51","v":167.82546739247184},8592.9502756189995,51.201706207817509,229.43617730034944]
[{"$f":"'DNSP Inputs General'!B$52","v":"Sodium high pressure 150 watt"},1.02,{"$f":"'DNSP Inputs General'!A$52","v":"Sodium high pressure 100 watt"},{"$f":"B201*IF(A201=C190,D190,IF(A201=C191,D191,D192))","v":3.7349248987414758},826.88821669850836,{"$f":"'DNSP Inputs General'!N$52","v":221.39353243143859},6414.631191207246,28.973887000035724,129.83274127309295]
[{"$f":"'DNSP Inputs General'!B$53","v":"Sodium high pressure 250 watt"},1.002,{"$f":"'DNSP Inputs General'!A$53","v":"Sodium high pressure 220 watt"},{"$f":"B202*IF(A202=C190,D190,IF(A202=C191,D191,D192))","v":3.8170220338510661},5718.8049936665884,{"$f":"'DNSP Inputs General'!N$53","v":1498.2373543955619},44363.94684068986,29.610760077856778,132.68658610021043]
[{"$f":"'DNSP Inputs General'!B$54","v":"Sodium high pressure 250 watt"},1.02,{"$f":"'DNSP Inputs General'!A$54","v":"Sodium high pressure 360 watt"},{"$f":"B203*IF(A203=C190,D190,IF(A203=C191,D191,D192))","v":3.8855912919441988},811.55725155966024,{"$f":"'DNSP Inputs General'!N$54","v":208.86325673063482},6295.7003790551335,30.142689899614677,135.07017746728008]
[{"$f":"'DNSP Inputs General'!B$55","v":"Sodium high pressure 250 watt"},1.1000000000000001,{"$f":"'DNSP Inputs General'!A$55","v":"Sodium high pressure 400 watt"},{"$f":"B204*IF(A204=C190,D190,IF(A204=C191,D191,D192))","v":4.1903435501359008},940.26884863918997,{"$f":"'DNSP Inputs General'!N$55","v":224.389441435821},7294.187730335756,32.506822440760928,145.66391687647851]
[{"$f":"'DNSP Inputs General'!B$56","v":"Sodium high pressure 250 watt"},1.98,{"$f":"'DNSP Inputs General'!A$56","v":"Sodium high pressure 1000 watt"},{"$f":"B205*IF(A205=C190,D190,IF(A205=C191,D191,D192))","v":7.5426183902446216},0,{"$f":"'DNSP Inputs General'!N$56","v":0},0,0,0]
[{"$f":"'DNSP Inputs General'!$B57","v":"Mercury vapour 80 watt"},2.12,{"$f":"'DNSP Inputs General'!$A57","v":"Metal halide 70 watt"},{"$f":"B206*IF(A206=$C$190,$D$190,IF(A206=$C$191,$D$191,$D$192))","v":6.6002372195828531},1739.7452466620866,{"$f":"'DNSP Inputs General'!$N57","v":263.58829066026232},13496.170218207559,51.201706207817509,229.43617730034947]
[{"$f":"'DNSP Inputs General'!$B58","v":"Sodium high pressure 150 watt"},1.57,{"$f":"'DNSP Inputs General'!$A58","v":"Metal halide 100 watt"},{"$f":"B207*IF(A207=$C$190,$D$190,IF(A207=$C$191,$D$191,$D$192))","v":5.7488549912001146},{"$f":"F207*D207","v":229.53859138557837},{"$f":"'DNSP Inputs General'!$N58","v":39.927705906121759},{"$f":"IF(E$214=0,0,E207/E$214*G$214)","v":1780.6583503711477},{"$f":"IF(F207=0,0,G207/F207)","v":44.59706136280009},{"$f":"IF(F207=0,0,E207/E$214*I$214/F207)","v":199.84059195956465}]
[{"$f":"'DNSP Inputs General'!$B59","v":"Sodium high pressure 150 watt"},1.58,{"$f":"'DNSP Inputs General'!$A59","v":"Metal halide 150 watt"},5.7854719019720902,338.90669037012316,{"$f":"'DNSP Inputs General'!$N59","v":58.578919077387667},2629.0874426012729,44.881119078486712,201.11346197204594]
[{"$f":"'DNSP Inputs General'!$B60","v":"Sodium high pressure 250 watt"},1.2,{"$f":"'DNSP Inputs General'!$A60","v":"Metal halide 250 watt"},4.5712838728755276,2606.0243616254729,{"$f":"'DNSP Inputs General'!$N60","v":570.0858739245557},20216.378486892601,35.461988117193741,158.90609113797652]
[{"$f":"'DNSP Inputs General'!$B61","v":"Sodium high pressure 250 watt"},1.2,{"$f":"'DNSP Inputs General'!$A61","v":"Metal halide 400 watt"},4.5712838728755276,4612.0544752839041,{"$f":"'DNSP Inputs General'!$N61","v":1008.9188515835333},35778.268326068006,35.461988117193734,158.90609113797655]
[{"$f":"'DNSP Inputs General'!$B62","v":"Sodium high pressure 250 watt"},1.79,{"$f":"'DNSP Inputs General'!$A62","v":"Metal halide 1000 watt"},6.8188317770393292,0,{"$f":"'DNSP Inputs General'!$N62","v":0},0,0,0]
[]
[]
[null,null,null,null,{"$f":"SUM(E190:E213)","v":85990.056689150239},{"$f":"SUM(F190:F213)","v":22471.926157388214},{"$f":"'Total RAB'!Q$116","v":667072.63283329539},{"$f":"SUMPRODUCT(F190:F213,H190:H213)","v":667072.63283329527},{"$f":"'Total RAB'!Q$110","v":2989169.8186335638}]
[null,null,null,"Check",{"$f":"SUM(F215:I215)","v":1.1641532182693481E-9},{"$f":"ABS('DNSP Inputs General'!N$65-F214)","v":0},{"$f":"ABS(G214-SUM(G190:G213))*IF(F214=0,0,1)","v":1.1641532182693481E-10},{"$f":"ABS(H214-G214)*IF(F214=0,0,1)","v":1.1641532182693481E-10},{"$f":"ABS(I214-SUMPRODUCT(F190:F213,I190:I213))*IF(F214=0,0,1)","v":9.3132257461547852E-10}]
[]
[]
[{"$f":"'DNSP Inputs General'!B$67","v":"Reference Light"},{"$f":"'DNSP Inputs General'!D$67","v":"Price Factor"},{"$f":"'DNSP Inputs General'!A$67","v":"Energy Efficient Lights"},{"$f":"D$68","v":"Unit cost"},null,{"$f":"F$68","v":"Volumes"},{"$f":"G$68","v":"Unitisation - Luminaires & Ballasts"}]
[{"$f":"'DNSP Inputs General'!B68","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D68","v":1},{"$f":"'DNSP Inputs General'!A68","v":"T5 2X14W"},{"$f":"'DNSP Inputs O & M'!$G$126","v":300.52123948950583},{"$f":"F219*D219","v":3498051.0249334276},{"$f":"'DNSP Inputs General'!N68","v":11639.946084594727},{"$f":"IF(E$226=0,0,E219/E$226*G$226)","v":86920.30180556963},{"$f":"IF(F219=0,0,G219/F219)","v":7.4674144685779247}]
[{"$f":"'DNSP Inputs General'!B69","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D69","v":0.9861275788496533},{"$f":"'DNSP Inputs General'!A69","v":"T5 2X24W"},{"$f":"D219*B220","v":296.35228229068321},{"$f":"F220*D220","v":611141.37787536497},{"$f":"'DNSP Inputs General'!N69","v":2062.2124896474206},{"$f":"IF(E$226=0,0,E220/E$226*G$226)","v":15185.76848426885},{"$f":"IF(F220=0,0,G220/F220)","v":7.3638233501656192}]
[{"$f":"'DNSP Inputs General'!B70","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D70","v":0.96875203253830333},{"$f":"'DNSP Inputs General'!A70","v":"CF32"},{"$f":"D219*B221","v":291.13056157638903},90056.594265823587,{"$f":"'DNSP Inputs General'!N70","v":309.33404510400004},2237.7450464194098,7.2340729442407996]
[{"$f":"'DNSP Inputs General'!B71","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D71","v":0.96875203253830333},{"$f":"'DNSP Inputs General'!A71","v":"CF42"},{"$f":"D219*B222","v":291.13056157638903},28148.731397803076,{"$f":"'DNSP Inputs General'!N71","v":96.687655344000021},699.44555156610988,7.2340729442407996]
[{"$f":"'DNSP Inputs General'!B72","v":"Category P LED 18 Watt"},{"$f":"'DNSP Inputs General'!D72","v":1},{"$f":"'DNSP Inputs General'!A72","v":"Category P LED 18 Watt"},{"$f":"'DNSP Inputs O & M'!$G$157","v":352.72875158740868},1882105.4799119639,{"$f":"'DNSP Inputs General'!N72","v":5335.8436799999981},46766.949703650411,8.7646776233239336]
[{"$f":"'DNSP Inputs General'!B73","v":"Category P LED 18 Watt"},{"$f":"'DNSP Inputs General'!D73","v":1},{"$f":"'DNSP Inputs General'!A73","v":"Category P LED 47 Watt"},{"$f":"D223*B224","v":352.72875158740868},5290.9312738111303,{"$f":"'DNSP Inputs General'!N73","v":15},131.47016434985898,8.7646776233239319]
[]
[null,null,null,null,{"$f":"SUM(E219:E225)","v":6114794.139658195},{"$f":"SUM(F219:F225)","v":19459.023954690147},{"$f":"'Total RAB'!Q$131","v":151941.68075582429},{"$f":"SUMPRODUCT(F219:F225,H219:H225)","v":151941.68075582429}]
[null,null,null,"Check",{"$f":"SUM(F227:I227)","v":2.9103830456733704E-11},{"$f":"ABS('DNSP Inputs General'!N$74-F226)","v":0},{"$f":"ABS(G226-SUM(G219:G225))","v":2.9103830456733704E-11},{"$f":"ABS(H226-G226)","v":0}]
[]
[]
[null,null,{"$f":"'RAB 2001 to 2004'!A$27","v":"Poles & Brackets"},{"$f":"D$80","v":"Weighted Average Volumes"},null,null,{"$f":"G$80","v":"Unitisation Poles & Brackets"}]
[null,null,"Total Poles & Brackets",{"$f":"'DNSP Inputs General'!$D$41*F190","v":1899.9120818264398},{"$f":"SUMPRODUCT('DNSP Inputs General'!$D$41:$D$63,'DNSP Inputs General'!$N$41:$N$63)+SUMPRODUCT('DNSP Inputs General'!$D$68:$D$73,'DNSP Inputs General'!$N$68:$N$73)","v":43206.971869321584},{"$f":"IF(E231=0,0,D231/E231*G231)","v":1322.1414416910786},{"$f":"'Total RAB'!Q$101","v":30067.563980904903},{"$f":"F231/F190","v":0.69589611768775439}]
[]
[]
[]
[]
["DEPRECIATION AND RETURN",null,null,"Year",{"$f":"E186+1","v":2020}]
[]
[]
[{"$f":"'DNSP Inputs General'!B$40","v":"Reference Light"},{"$f":"'DNSP Inputs General'!D$40","v":"Price Factor"},{"$f":"'DNSP Inputs General'!A$40","v":"Existing Lights"},{"$f":"D$39","v":"WACC and Dep"},null,{"$f":"F$39","v":"Volumes"},{"$f":"G$39","v":"Unitisation - Luminaires"},null,{"$f":"I$39","v":"RAB WDV"}]
[{"$f":"'DNSP Inputs General'!B$41","v":"Mercury vapour 80 watt"},{"$f":"B8","v":1},{"$f":"'DNSP Inputs General'!A$41","v":"Mercury vapour 80 watt"},{"$f":"'RAB 2001 to 2004'!G$15","v":2.9102192451424709},{"$f":"F240*D240","v":4953.8888822703093},{"$f":"IF('DNSP Inputs General'!O$41=0,1/10^6,'DNSP Inputs General'!O$41)","v":1702.2390634447852},{"$f":"IF(E$264=0,0,E240/E$264*G$264)","v":40117.540311988923},{"$f":"IF(F240=0,0,G240/F240)","v":23.567512444934678},{"$f":"IF(F240=0,0,E240/E$264*I$264/F240)","v":98.218016691101795}]
[{"$f":"'DNSP Inputs General'!B$42","v":"Sodium high pressure 150 watt"},1,{"$f":"'DNSP Inputs General'!A$42","v":"Sodium high pressure 150 watt"},{"$f":"'RAB 2001 to 2004'!G$20","v":3.422817361676044},37869.155728284379,{"$f":"IF('DNSP Inputs General'!O$42=0,1/10^6,'DNSP Inputs General'!O$42)","v":11063.738355511048},306671.6710073229,27.718630100698668,115.51787148711291]
[{"$f":"'DNSP Inputs General'!B$43","v":"Sodium high pressure 250 watt"},1,{"$f":"'DNSP Inputs General'!A$43","v":"Sodium high pressure 250 watt"},{"$f":"'RAB 2001 to 2004'!G$25","v":3.5608933767116238},14011.206921886491,{"$f":"IF('DNSP Inputs General'!O$43=0,1/10^6,'DNSP Inputs General'!O$43)","v":3934.7448630504664},113465.43531085381,28.836796097342923,120.17784766314894]
[{"$f":"'DNSP Inputs General'!B$44","v":"Mercury vapour 80 watt"},1.99,{"$f":"'DNSP Inputs General'!A$44","v":"Fluorescent 20 watt"},{"$f":"B243*IF(A243=C240,D240,IF(A243=C241,D241,D242))","v":5.7913362978335172},28.956681489167586,{"$f":"'DNSP Inputs General'!O$44","v":5},234.49674882710008,46.899349765420013,195.45385321529258]
[{"$f":"'DNSP Inputs General'!B$45","v":"Mercury vapour 80 watt"},2,{"$f":"'DNSP Inputs General'!A$45","v":"Fluorescent 40 watt"},{"$f":"B244*IF(A244=C240,D240,IF(A244=C241,D241,D242))","v":5.8204384902849418},0,{"$f":"'DNSP Inputs General'!O$45","v":0},0,0,0]
[{"$f":"'DNSP Inputs General'!B$46","v":"Mercury vapour 80 watt"},1.42,{"$f":"'DNSP Inputs General'!A$46","v":"Mercury vapour 50 watt"},{"$f":"B245*IF(A245=C240,D240,IF(A245=C241,D241,D242))","v":4.132511328102308},551.60535882626345,{"$f":"'DNSP Inputs General'!O$46","v":133.47945475071845},4467.0057695925261,33.465867671807246,139.46958370136454]
[{"$f":"'DNSP Inputs General'!B$47","v":"Mercury vapour 80 watt"},1.58,{"$f":"'DNSP Inputs General'!A$47","v":"Mercury vapour 125 watt"},{"$f":"B246*IF(A246=C240,D240,IF(A246=C241,D241,D242))","v":4.5981464073251042},3329.2913055196927,{"$f":"'DNSP Inputs General'!O$47","v":724.0507392752753},26961.238197642047,37.236669662996796,155.18446637194086]
[{"$f":"'DNSP Inputs General'!B$48","v":"Sodium high pressure 250 watt"},0.84,{"$f":"'DNSP Inputs General'!A$48","v":"Mercury vapour 250 watt"},{"$f":"B247*IF(A247=C240,D240,IF(A247=C241,D241,D242))","v":2.9911504364377639},936.90239823080469,{"$f":"'DNSP Inputs General'!O$48","v":313.22476690493215},7587.2149381352465,24.222908721768054,100.9493920370451]
[{"$f":"'DNSP Inputs General'!B$49","v":"Sodium high pressure 250 watt"},0.85,{"$f":"'DNSP Inputs General'!A$49","v":"Mercury vapour 400 watt"},{"$f":"B248*IF(A248=C240,D240,IF(A248=C241,D241,D242))","v":3.0267593702048803},502.00206169403265,{"$f":"'DNSP Inputs General'!O$49","v":165.85463206480543},4065.3087756547338,24.511276682741485,102.1511705136766]
[{"$f":"'DNSP Inputs General'!B$50","v":"Sodium high pressure 250 watt"},1.25,{"$f":"'DNSP Inputs General'!A$50","v":"Mercury vapour 700 watt"},{"$f":"B249*IF(A249=C240,D240,IF(A249=C241,D241,D242))","v":4.4511167208895301},0,{"$f":"'DNSP Inputs General'!O$50","v":0},0,0,0]
[{"$f":"'DNSP Inputs General'!B$51","v":"Mercury vapour 80 watt"},2.12,{"$f":"'DNSP Inputs General'!A$51","v":"Sodium high pressure 70 watt"},{"$f":"B250*IF(A250=C240,D240,IF(A250=C241,D241,D242))","v":6.1696647997020388},1021.025307272898,{"$f":"'DNSP Inputs General'!O$51","v":165.49121231386962},8268.4583561570344,49.963126383261525,208.22219538513585]
[{"$f":"'DNSP Inputs General'!B$52","v":"Sodium high pressure 150 watt"},1.02,{"$f":"'DNSP Inputs General'!A$52","v":"Sodium high pressure 100 watt"},{"$f":"B251*IF(A251=C240,D240,IF(A251=C241,D241,D242))","v":3.4912737089095649},745.18136660990717,{"$f":"'DNSP Inputs General'!O$52","v":213.44111884102347},6034.6213298622661,28.273002702712638,117.82822891685517]
[{"$f":"'DNSP Inputs General'!B$53","v":"Sodium high pressure 250 watt"},1.002,{"$f":"'DNSP Inputs General'!A$53","v":"Sodium high pressure 220 watt"},{"$f":"B252*IF(A252=C240,D240,IF(A252=C241,D241,D242))","v":3.5680151634650472},5172.7953456106034,{"$f":"'DNSP Inputs General'!O$53","v":1449.7683189740392},41890.286749447274,28.894469689537615,120.41820335847524]
[{"$f":"'DNSP Inputs General'!B$54","v":"Sodium high pressure 250 watt"},1.02,{"$f":"'DNSP Inputs General'!A$54","v":"Sodium high pressure 360 watt"},{"$f":"B253*IF(A253=C240,D240,IF(A253=C241,D241,D242))","v":3.6321112442458565},753.53398826607975,{"$f":"'DNSP Inputs General'!O$54","v":207.46445733452134},6102.2624586735228,29.413532019289786,122.58140461641192]
[{"$f":"'DNSP Inputs General'!B$55","v":"Sodium high pressure 250 watt"},1.1000000000000001,{"$f":"'DNSP Inputs General'!A$55","v":"Sodium high pressure 400 watt"},{"$f":"B254*IF(A254=C240,D240,IF(A254=C241,D241,D242))","v":3.9169827143827867},894.9603270845796,{"$f":"'DNSP Inputs General'!O$55","v":228.48207213127867},7247.5600185428893,31.720475707077217,132.19563242946381]
[{"$f":"'DNSP Inputs General'!B$56","v":"Sodium high pressure 250 watt"},1.98,{"$f":"'DNSP Inputs General'!A$56","v":"Sodium high pressure 1000 watt"},{"$f":"B255*IF(A255=C240,D240,IF(A255=C241,D241,D242))","v":7.0505688858890148},0,{"$f":"'DNSP Inputs General'!O$56","v":0},0,0,0]
[{"$f":"'DNSP Inputs General'!$B57","v":"Mercury vapour 80 watt"},2.12,{"$f":"'DNSP Inputs General'!$A57","v":"Metal halide 70 watt"},{"$f":"B256*IF(A256=$C$240,$D$240,IF(A256=$C$241,$D$241,$D$242))","v":6.1696647997020388},1693.539243581477,{"$f":"'DNSP Inputs General'!$O57","v":274.49453066935916},13714.604927347249,49.963126383261525,208.22219538513582]
[{"$f":"'DNSP Inputs General'!$B58","v":"Sodium high pressure 150 watt"},1.57,{"$f":"'DNSP Inputs General'!$A58","v":"Metal halide 100 watt"},{"$f":"B257*IF(A257=$C$240,$D$240,IF(A257=$C$241,$D$241,$D$242))","v":5.3738232578313889},{"$f":"F257*D257","v":198.44593441668093},{"$f":"'DNSP Inputs General'!$O58","v":36.928258503381436},{"$f":"IF(E$264=0,0,E257/E$264*G$264)","v":1607.0531582175902},{"$f":"IF(F257=0,0,G257/F257)","v":43.518249258096915},{"$f":"IF(F257=0,0,E257/E$264*I$264/F257)","v":181.36305823476729}]
[{"$f":"'DNSP Inputs General'!$B59","v":"Sodium high pressure 150 watt"},1.58,{"$f":"'DNSP Inputs General'!$A59","v":"Metal halide 150 watt"},5.4080514314481496,303.38702914306003,{"$f":"'DNSP Inputs General'!$O59","v":56.099139031638252},2456.8862283813232,43.795435559103893,182.51823694963844]
[{"$f":"'DNSP Inputs General'!$B60","v":"Sodium high pressure 250 watt"},1.2,{"$f":"'DNSP Inputs General'!$A60","v":"Metal halide 250 watt"},4.2730720520539487,2777.2195224879056,{"$f":"'DNSP Inputs General'!$O60","v":649.93510258105107},22490.455235562509,34.604155316811507,144.2134171957787]
[{"$f":"'DNSP Inputs General'!$B61","v":"Sodium high pressure 250 watt"},1.2,{"$f":"'DNSP Inputs General'!$A61","v":"Metal halide 400 watt"},4.2730720520539487,4368.6572581479541,{"$f":"'DNSP Inputs General'!$O61","v":1022.3692006429098},35378.222610171681,34.604155316811507,144.21341719577873]
[{"$f":"'DNSP Inputs General'!$B62","v":"Sodium high pressure 250 watt"},1.79,{"$f":"'DNSP Inputs General'!$A62","v":"Metal halide 1000 watt"},6.3739991443138067,0,{"$f":"'DNSP Inputs General'!$O62","v":0},0,0,0]
[]
[]
[null,null,null,null,{"$f":"SUM(E240:E263)","v":80111.754660822291},{"$f":"SUM(F240:F263)","v":22346.805286025101},{"$f":"'Total RAB'!R$116","v":648760.32213238068},{"$f":"SUMPRODUCT(F240:F263,H240:H263)","v":648760.32213238068},{"$f":"'Total RAB'!R$110","v":2703719.889683052}]
[null,null,null,"Check",{"$f":"SUM(F265:I265)","v":0},{"$f":"ABS('DNSP Inputs General'!O$65-F264)","v":0},{"$f":"ABS(G264-SUM(G240:G263))*IF(F264=0,0,1)","v":0},{"$f":"ABS(H264-G264)*IF(F264=0,0,1)","v":0},{"$f":"ABS(I264-SUMPRODUCT(F240:F263,I240:I263))*IF(F264=0,0,1)","v":0}]
[]
[]
[{"$f":"'DNSP Inputs General'!B$67","v":"Reference Light"},{"$f":"'DNSP Inputs General'!D$67","v":"Price Factor"},{"$f":"'DNSP Inputs General'!A$67","v":"Energy Efficient Lights"},{"$f":"D$68","v":"Unit cost"},null,{"$f":"F$68","v":"Volumes"},{"$f":"G$68","v":"Unitisation - Luminaires & Ballasts"}]
[{"$f":"'DNSP Inputs General'!B68","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D68","v":1},{"$f":"'DNSP Inputs General'!A68","v":"T5 2X14W"},{"$f":"'DNSP Inputs O & M'!$H$126","v":300.52123948950583},{"$f":"F269*D269","v":3253187.4531880883},{"$f":"'DNSP Inputs General'!O68","v":10825.149858673098},{"$f":"IF(E$276=0,0,E269/E$276*G$276)","v":83088.771033806552},{"$f":"IF(F269=0,0,G269/F269)","v":7.6755307888172952}]
[{"$f":"'DNSP Inputs General'!B69","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D69","v":0.9861275788496533},{"$f":"'DNSP Inputs General'!A69","v":"T5 2X24W"},{"$f":"D269*B270","v":296.35228229068321},{"$f":"F270*D270","v":568361.48142408952},{"$f":"'DNSP Inputs General'!O69","v":1917.8576153721015},{"$f":"IF(E$276=0,0,E270/E$276*G$276)","v":14516.365156948397},{"$f":"IF(F270=0,0,G270/F270)","v":7.5690525931623664}]
[{"$f":"'DNSP Inputs General'!B70","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D70","v":0.96875203253830333},{"$f":"'DNSP Inputs General'!A70","v":"CF32"},{"$f":"D269*B271","v":291.13056157638903},83752.632667215934,{"$f":"'DNSP Inputs General'!O70","v":287.68066194672002},2139.1030856046004,7.4356860524770818]
[{"$f":"'DNSP Inputs General'!B71","v":"T5 2X14W"},{"$f":"'DNSP Inputs General'!D71","v":0.96875203253830333},{"$f":"'DNSP Inputs General'!A71","v":"CF42"},{"$f":"D269*B272","v":291.13056157638903},26178.320199956866,{"$f":"'DNSP Inputs General'!O71","v":89.919519469920033},668.61331676792577,7.4356860524770818]
[{"$f":"'DNSP Inputs General'!B72","v":"Category P LED 18 Watt"},{"$f":"'DNSP Inputs General'!D72","v":1},{"$f":"'DNSP Inputs General'!A72","v":"Category P LED 18 Watt"},{"$f":"'DNSP Inputs O & M'!$H$157","v":352.72875158740868},2258526.5758943567,{"$f":"'DNSP Inputs General'!O72","v":6403.0124159999978},57684.409594765377,9.0089485771763016]
[{"$f":"'DNSP Inputs General'!B73","v":"Category P LED 18 Watt"},{"$f":"'DNSP Inputs General'!D73","v":1},{"$f":"'DNSP Inputs General'!A73","v":"Category P LED 47 Watt"},{"$f":"D273*B274","v":352.72875158740868},5290.9312738111303,{"$f":"'DNSP Inputs General'!O73","v":15},135.13422865764451,9.0089485771763016]
[]
[null,null,null,null,{"$f":"SUM(E269:E275)","v":6195297.3946475191},{"$f":"SUM(F269:F275)","v":19538.620071461839},{"$f":"'Total RAB'!R$131","v":158232.3964165505},{"$f":"SUMPRODUCT(F269:F275,H269:H275)","v":158232.39641655047}]
[null,null,null,"Check",{"$f":"SUM(F277:I277)","v":5.8207660913467407E-11},{"$f":"ABS('DNSP Inputs General'!O$74-F276)","v":0},{"$f":"ABS(G276-SUM(G269:G275))","v":2.9103830456733704E-11},{"$f":"ABS(H276-G276)","v":2.9103830456733704E-11}]
[]
[]
[null,null,{"$f":"'RAB 2001 to 2004'!A$27","v":"Poles & Brackets"},{"$f":"D$80","v":"Weighted Average Volumes"},null,null,{"$f":"G$80","v":"Unitisation Poles & Brackets"}]
[null,null,"Total Poles & Brackets",{"$f":"'DNSP Inputs General'!$D$41*F240","v":1702.2390634447852},{"$f":"SUMPRODUCT('DNSP Inputs General'!$D$41:$D$63,'DNSP Inputs General'!$O$41:$O$63)+SUMPRODUCT('DNSP Inputs General'!$D$68:$D$73,'DNSP Inputs General'!$O$68:$O$73)","v":43167.98478916398},{"$f":"IF(E281=0,0,D281/E281*G281)","v":1170.8157925136099},{"$f":"'Total RAB'!R$101","v":29691.339722788522},{"$f":"F281/F240","v":0.6878092611411788}]

{"sheet":"RAB 2001 to 2004","index":12,"n_rows":226,"n_cols":41,"rows_kept":226,"cut":false,"hidden":false,"merged":[[80,5,80,20],[87,5,87,20],[45,5,45,20],[52,5,52,20],[205,1,205,5],[205,7,205,11],[205,13,205,17],[205,19,205,23]]}
[{"$f":"'Inputs PL Final Decision 2004'!$A$124","v":"Citipower"}]
[]
["Public Lighting RAB - Assets constructed between 1 January 2001 and 31 December 2004."]
["Historical cost ($)"]
[]
["Summary"]
[]
["Cost Per Unit",null,2016,2017,2018,2019,2020]
["Rate of return (per annum) (Nominal Pre tax WACC)",null,{"$f":"WACC!E$8","v":8.4538122736034893E-2},{"$f":"WACC!F$8","v":8.4538122736034893E-2},{"$f":"WACC!G$8","v":8.4538122736034893E-2},{"$f":"WACC!H$8","v":8.4538122736034893E-2},{"$f":"WACC!I$8","v":8.4538122736034893E-2}]
[]
["Luminaires"]
[{"$f":"$A$132","v":"MV 80"}]
["Luminaire - depreciation",null,{"$f":"Q142","v":2.4024687500000002},{"$f":"R142","v":2.4024687500000002},{"$f":"S142","v":2.4024687500000002},{"$f":"T142","v":2.4024687500000002},{"$f":"U142","v":2.4024687500000002}]
["Luminaire - return on",null,{"$f":"Q141*C$9","v":1.3201512873704242},{"$f":"R141*D$9","v":1.117051089313436},{"$f":"S141*E$9","v":0.91395089125644757},{"$f":"T141*F$9","v":0.71085069319945915},{"$f":"U141*G$9","v":0.50775049514247084}]
["Capital Charge",null,{"$f":"SUM(C13:C14)","v":3.7226200373704241},{"$f":"SUM(D13:D14)","v":3.5195198393134364},{"$f":"SUM(E13:E14)","v":3.3164196412564477},{"$f":"SUM(F13:F14)","v":3.1133194431994591},{"$f":"SUM(G13:G14)","v":2.9102192451424709}]
[]
[{"$f":"$A$146","v":"S-HP 150 "}]
["Luminaire - depreciation",null,{"$f":"Q156","v":2.8256330728723404},{"$f":"R156","v":2.8256330728723404},{"$f":"S156","v":2.8256330728723404},{"$f":"T156","v":2.8256330728723404},{"$f":"U156","v":2.8256330728723404}]
["Luminaire - return on",null,{"$f":"Q155*C$9","v":1.5526791508896292},{"$f":"R155*D$9","v":1.3138054353681474},{"$f":"S155*E$9","v":1.0749317198466661},{"$f":"T155*F$9","v":0.83605800432518473},{"$f":"U155*G$9","v":0.59718428880370333}]
["Capital Charge",null,{"$f":"SUM(C18:C19)","v":4.37831222376197},{"$f":"SUM(D18:D19)","v":4.1394385082404881},{"$f":"SUM(E18:E19)","v":3.9005647927190066},{"$f":"SUM(F18:F19)","v":3.6616910771975251},{"$f":"SUM(G18:G19)","v":3.422817361676044}]
[]
[{"$f":"$A$160","v":"S-HP 250 "}]
["Luminaire - depreciation",null,{"$f":"Q170","v":2.9396187500000002},{"$f":"R170","v":2.9396187500000002},{"$f":"S170","v":2.9396187500000002},{"$f":"T170","v":2.9396187500000002},{"$f":"U170","v":2.9396187500000002}]
["Luminaire - return on",null,{"$f":"Q169*C$9","v":1.615314029450222},{"$f":"R169*D$9","v":1.3668041787655723},{"$f":"S169*E$9","v":1.1182943280809228},{"$f":"T169*F$9","v":0.86978447739627318},{"$f":"U169*G$9","v":0.6212746267116237}]
["Capital Charge",null,{"$f":"SUM(C23:C24)","v":4.5549327794502226},{"$f":"SUM(D23:D24)","v":4.3064229287655724},{"$f":"SUM(E23:E24)","v":4.0579130780809232},{"$f":"SUM(F23:F24)","v":3.8094032273962735},{"$f":"SUM(G23:G24)","v":3.5608933767116238}]
[]
[{"$f":"$A$174","v":"Poles & Brackets"}]
[{"$f":"$A$175","v":"Dedicated poles"}]
["Dedicated poles - depreciation",null,{"$f":"Q184","v":0},{"$f":"R184","v":0},{"$f":"S184","v":0},{"$f":"T184","v":0},{"$f":"U184","v":0}]
["Dedicated poles - return on",null,{"$f":"Q183*C$9","v":0},{"$f":"R183*D$9","v":0},{"$f":"S183*E$9","v":0},{"$f":"T183*F$9","v":0},{"$f":"U183*G$9","v":0}]
["Capital Charge",null,{"$f":"SUM(C29:C30)","v":0},{"$f":"SUM(D29:D30)","v":0},{"$f":"SUM(E29:E30)","v":0},{"$f":"SUM(F29:F30)","v":0},{"$f":"SUM(G29:G30)","v":0}]
[]
[{"$f":"A189","v":"Brackets"}]
["Brackets - depreciation",null,{"$f":"Q198","v":0},{"$f":"R198","v":0},{"$f":"S198","v":0},{"$f":"T198","v":0},{"$f":"U198","v":0}]
["Brackets - return on",null,{"$f":"Q197*C$9","v":0},{"$f":"R197*D$9","v":0},{"$f":"S197*E$9","v":0},{"$f":"T197*F$9","v":0},{"$f":"U197*G$9","v":0}]
["Capital Charge",null,{"$f":"SUM(C34:C35)","v":0},{"$f":"SUM(D34:D35)","v":0},{"$f":"SUM(E34:E35)","v":0},{"$f":"SUM(F34:F35)","v":0},{"$f":"SUM(G34:G35)","v":0}]
[]
[]
[]
[]
["Closing RAB at 31 December 2004 and Depreciation per annum 2005 onwards"]
[]
["Note : Calculation of the closing $ value of RAB in 2004 is Unit WDV at 31 December 2004 multiplied by volumes at 31 December 2004."]
[]
["Luminaires"]
["Depreciation",null,null,null,"Closing RAB per unit","Depreciation per unit"]
[null,null,null,null,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"'DNSP Inputs General'!A$41","v":"Mercury vapour 80 watt"},null,null,null,{"$f":"F141+F142/2","v":43.244437500000004},{"$f":"F142","v":2.4024687500000002},{"$f":"G142","v":2.4024687500000002},2.4024687500000002,2.4024687500000002,2.4024687500000002,2.4024687500000002,2.4024687500000002,2.4024687500000002,2.4024687500000002,2.4024687500000002,2.4024687500000002,2.4024687500000002,2.4024687500000002,2.4024687500000002,2.4024687500000002,2.4024687500000002]
[{"$f":"'DNSP Inputs General'!A$42","v":"Sodium high pressure 150 watt"},null,null,null,{"$f":"F155+F156/2","v":50.861395311702132},{"$f":"F156","v":2.8256330728723404},{"$f":"G156","v":2.8256330728723404},2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404]
[{"$f":"'DNSP Inputs General'!A$43","v":"Sodium high pressure 250 watt"},null,null,null,{"$f":"F169+F170/2","v":52.913137500000005},{"$f":"F170","v":2.9396187500000002},{"$f":"G170","v":2.9396187500000002},2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002]
[]
[]
["Light Type",null,"Assumed",null,"Closing RAB","Depreciation"]
[null,null," 2004 Volumes",null,{"$f":"E$47","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"'DNSP Inputs General'!A$41","v":"Mercury vapour 80 watt"},null,{"$f":"'DNSP Inputs General'!Q41","v":19481.604008932474},null,{"$f":"E48*$C55","v":842471.00696402986},{"$f":"F48*$C55","v":46803.944831334993},46803.944831334993,46803.944831334993,46803.944831334993,46803.944831334993,46803.944831334993,46803.944831334993,46803.944831334993,46803.944831334993,46803.944831334993,46803.944831334993,46803.944831334993,{"$f":"R48*$C55","v":46803.944831334993},{"$f":"S48*$C55","v":46803.944831334993},46803.944831334993,46803.944831334993]
[{"$f":"'DNSP Inputs General'!A$42","v":"Sodium high pressure 150 watt"},null,{"$f":"'DNSP Inputs General'!Q42","v":10464.534425425265},null,{"$f":"E49*$C56","v":532240.8221644701},{"$f":"F49*$C56","v":29568.934564692783},29568.934564692783,29568.934564692783,29568.934564692783,29568.934564692783,29568.934564692783,29568.934564692783,29568.934564692783,29568.934564692783,29568.934564692783,29568.934564692783,29568.934564692783,{"$f":"R49*$C56","v":29568.934564692783},{"$f":"S49*$C56","v":29568.934564692783},29568.934564692783,29568.934564692783]
[{"$f":"'DNSP Inputs General'!A$43","v":"Sodium high pressure 250 watt"},null,{"$f":"'DNSP Inputs General'!Q43","v":3104.7125250062195},null,{"$f":"E50*$C57","v":164280.0807336263},{"$f":"F50*$C57","v":9126.6711518681277},9126.6711518681277,9126.6711518681277,9126.6711518681277,9126.6711518681277,9126.6711518681277,9126.6711518681277,9126.6711518681277,9126.6711518681277,9126.6711518681277,9126.6711518681277,9126.6711518681277,{"$f":"R50*$C57","v":9126.6711518681277},{"$f":"S50*$C57","v":9126.6711518681277},9126.6711518681277,9126.6711518681277]
[{"$f":"'DNSP Inputs General'!A$44","v":"Fluorescent 20 watt"},null,{"$f":"'DNSP Inputs General'!Q44","v":2.3717948717948714},null,{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D44*$C58","v":204.10820084134613},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D44*$C58","v":11.339344491185896},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D44*$C58","v":11.339344491185896},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D44*$C58","v":11.339344491185896},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D44*$C58","v":11.339344491185896},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D44*$C58","v":11.339344491185896},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D44*$C58","v":11.339344491185896},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D44*$C58","v":11.339344491185896},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D44*$C58","v":11.339344491185896},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D44*$C58","v":11.339344491185896},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D44*$C58","v":11.339344491185896},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D44*$C58","v":11.339344491185896},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D44*$C58","v":11.339344491185896},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D44*$C58","v":11.339344491185896},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D44*$C58","v":11.339344491185896},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D44*$C58","v":11.339344491185896},{"$f":"IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B44='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D44*$C58","v":11.339344491185896}]
[{"$f":"'DNSP Inputs General'!A$45","v":"Fluorescent 40 watt"},null,{"$f":"'DNSP Inputs General'!Q45","v":0},null,{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D45*$C59","v":0},{"$f":"IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B45='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D45*$C59","v":0}]
[{"$f":"'DNSP Inputs General'!A$46","v":"Mercury vapour 50 watt"},null,{"$f":"'DNSP Inputs General'!Q46","v":316.36284703915106},null,{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D46*$C60","v":19426.925379871413},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D46*$C60","v":1079.2736322150786},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D46*$C60","v":1079.2736322150786},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D46*$C60","v":1079.2736322150786},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D46*$C60","v":1079.2736322150786},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D46*$C60","v":1079.2736322150786},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D46*$C60","v":1079.2736322150786},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D46*$C60","v":1079.2736322150786},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D46*$C60","v":1079.2736322150786},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D46*$C60","v":1079.2736322150786},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D46*$C60","v":1079.2736322150786},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D46*$C60","v":1079.2736322150786},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D46*$C60","v":1079.2736322150786},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D46*$C60","v":1079.2736322150786},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D46*$C60","v":1079.2736322150786},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D46*$C60","v":1079.2736322150786},{"$f":"IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B46='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D46*$C60","v":1079.2736322150786}]
[{"$f":"'DNSP Inputs General'!A$47","v":"Mercury vapour 125 watt"},null,{"$f":"'DNSP Inputs General'!Q47","v":1812.7804501889723},null,{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D47*$C61","v":123860.41998948184},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D47*$C61","v":6881.1344438601018},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D47*$C61","v":6881.1344438601018},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D47*$C61","v":6881.1344438601018},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D47*$C61","v":6881.1344438601018},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D47*$C61","v":6881.1344438601018},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D47*$C61","v":6881.1344438601018},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D47*$C61","v":6881.1344438601018},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D47*$C61","v":6881.1344438601018},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D47*$C61","v":6881.1344438601018},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D47*$C61","v":6881.1344438601018},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D47*$C61","v":6881.1344438601018},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D47*$C61","v":6881.1344438601018},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D47*$C61","v":6881.1344438601018},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D47*$C61","v":6881.1344438601018},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D47*$C61","v":6881.1344438601018},{"$f":"IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B47='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D47*$C61","v":6881.1344438601018}]
[{"$f":"'DNSP Inputs General'!A$48","v":"Mercury vapour 250 watt"},null,{"$f":"'DNSP Inputs General'!Q48","v":1064.9341826040138},null,{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D48*$C62","v":47333.167419364094},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D48*$C62","v":2629.6204121868936},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D48*$C62","v":2629.6204121868936},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D48*$C62","v":2629.6204121868936},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D48*$C62","v":2629.6204121868936},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D48*$C62","v":2629.6204121868936},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D48*$C62","v":2629.6204121868936},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D48*$C62","v":2629.6204121868936},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D48*$C62","v":2629.6204121868936},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D48*$C62","v":2629.6204121868936},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D48*$C62","v":2629.6204121868936},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D48*$C62","v":2629.6204121868936},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D48*$C62","v":2629.6204121868936},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D48*$C62","v":2629.6204121868936},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D48*$C62","v":2629.6204121868936},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D48*$C62","v":2629.6204121868936},{"$f":"IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B48='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D48*$C62","v":2629.6204121868936}]
[{"$f":"'DNSP Inputs General'!A$49","v":"Mercury vapour 400 watt"},null,{"$f":"'DNSP Inputs General'!Q49","v":409.07169279910732},null,{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D49*$C63","v":18398.476719171387},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D49*$C63","v":1022.1375955095216},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D49*$C63","v":1022.1375955095216},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D49*$C63","v":1022.1375955095216},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D49*$C63","v":1022.1375955095216},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D49*$C63","v":1022.1375955095216},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D49*$C63","v":1022.1375955095216},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D49*$C63","v":1022.1375955095216},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D49*$C63","v":1022.1375955095216},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D49*$C63","v":1022.1375955095216},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D49*$C63","v":1022.1375955095216},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D49*$C63","v":1022.1375955095216},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D49*$C63","v":1022.1375955095216},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D49*$C63","v":1022.1375955095216},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D49*$C63","v":1022.1375955095216},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D49*$C63","v":1022.1375955095216},{"$f":"IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B49='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D49*$C63","v":1022.1375955095216}]
[{"$f":"'DNSP Inputs General'!A$50","v":"Mercury vapour 700 watt"},null,{"$f":"'DNSP Inputs General'!Q50","v":0},null,{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D50*$C64","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D50*$C64","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D50*$C64","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D50*$C64","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D50*$C64","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D50*$C64","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D50*$C64","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D50*$C64","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D50*$C64","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D50*$C64","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D50*$C64","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D50*$C64","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D50*$C64","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D50*$C64","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D50*$C64","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D50*$C64","v":0},{"$f":"IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B50='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D50*$C64","v":0}]
[{"$f":"'DNSP Inputs General'!A$51","v":"Sodium high pressure 70 watt"},null,{"$f":"'DNSP Inputs General'!Q51","v":201.70361134155505},null,{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D51*$C65","v":18491.825534070438},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D51*$C65","v":1027.323640781691},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D51*$C65","v":1027.323640781691},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D51*$C65","v":1027.323640781691},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D51*$C65","v":1027.323640781691},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D51*$C65","v":1027.323640781691},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D51*$C65","v":1027.323640781691},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D51*$C65","v":1027.323640781691},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D51*$C65","v":1027.323640781691},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D51*$C65","v":1027.323640781691},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D51*$C65","v":1027.323640781691},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D51*$C65","v":1027.323640781691},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D51*$C65","v":1027.323640781691},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D51*$C65","v":1027.323640781691},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D51*$C65","v":1027.323640781691},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D51*$C65","v":1027.323640781691},{"$f":"IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B51='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D51*$C65","v":1027.323640781691}]
[{"$f":"'DNSP Inputs General'!A$52","v":"Sodium high pressure 100 watt"},null,{"$f":"'DNSP Inputs General'!Q52","v":322.43914719334327},null,{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D52*$C66","v":16727.699027956118},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D52*$C66","v":929.31661266422873},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D52*$C66","v":929.31661266422873},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D52*$C66","v":929.31661266422873},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D52*$C66","v":929.31661266422873},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D52*$C66","v":929.31661266422873},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D52*$C66","v":929.31661266422873},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D52*$C66","v":929.31661266422873},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D52*$C66","v":929.31661266422873},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D52*$C66","v":929.31661266422873},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D52*$C66","v":929.31661266422873},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D52*$C66","v":929.31661266422873},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D52*$C66","v":929.31661266422873},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D52*$C66","v":929.31661266422873},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D52*$C66","v":929.31661266422873},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D52*$C66","v":929.31661266422873},{"$f":"IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B52='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D52*$C66","v":929.31661266422873}]
[{"$f":"'DNSP Inputs General'!A$53","v":"Sodium high pressure 220 watt"},null,{"$f":"'DNSP Inputs General'!Q53","v":2214.9989384288747},null,{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D53*$C67","v":117436.94847822397},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D53*$C67","v":6524.2749154568864},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D53*$C67","v":6524.2749154568864},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D53*$C67","v":6524.2749154568864},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D53*$C67","v":6524.2749154568864},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D53*$C67","v":6524.2749154568864},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D53*$C67","v":6524.2749154568864},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D53*$C67","v":6524.2749154568864},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D53*$C67","v":6524.2749154568864},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D53*$C67","v":6524.2749154568864},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D53*$C67","v":6524.2749154568864},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D53*$C67","v":6524.2749154568864},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D53*$C67","v":6524.2749154568864},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D53*$C67","v":6524.2749154568864},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D53*$C67","v":6524.2749154568864},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D53*$C67","v":6524.2749154568864},{"$f":"IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B53='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D53*$C67","v":6524.2749154568864}]
[{"$f":"'DNSP Inputs General'!A$54","v":"Sodium high pressure 360 watt"},null,{"$f":"'DNSP Inputs General'!Q54","v":270.69527896995709},null,{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D54*$C68","v":14609.803247072965},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D54*$C68","v":811.65573594849786},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D54*$C68","v":811.65573594849786},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D54*$C68","v":811.65573594849786},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D54*$C68","v":811.65573594849786},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D54*$C68","v":811.65573594849786},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D54*$C68","v":811.65573594849786},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D54*$C68","v":811.65573594849786},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D54*$C68","v":811.65573594849786},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D54*$C68","v":811.65573594849786},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D54*$C68","v":811.65573594849786},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D54*$C68","v":811.65573594849786},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D54*$C68","v":811.65573594849786},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D54*$C68","v":811.65573594849786},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D54*$C68","v":811.65573594849786},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D54*$C68","v":811.65573594849786},{"$f":"IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B54='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D54*$C68","v":811.65573594849786}]
[{"$f":"'DNSP Inputs General'!A$55","v":"Sodium high pressure 400 watt"},null,{"$f":"'DNSP Inputs General'!Q55","v":67.085129790404295},null,{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D55*$C69","v":3904.6531664855102},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D55*$C69","v":216.92517591586167},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D55*$C69","v":216.92517591586167},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D55*$C69","v":216.92517591586167},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D55*$C69","v":216.92517591586167},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D55*$C69","v":216.92517591586167},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D55*$C69","v":216.92517591586167},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D55*$C69","v":216.92517591586167},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D55*$C69","v":216.92517591586167},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D55*$C69","v":216.92517591586167},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D55*$C69","v":216.92517591586167},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D55*$C69","v":216.92517591586167},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D55*$C69","v":216.92517591586167},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D55*$C69","v":216.92517591586167},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D55*$C69","v":216.92517591586167},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D55*$C69","v":216.92517591586167},{"$f":"IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B55='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D55*$C69","v":216.92517591586167}]
[{"$f":"'DNSP Inputs General'!A$56","v":"Sodium high pressure 1000 watt"},null,{"$f":"'DNSP Inputs General'!Q56","v":0},null,{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D56*$C70","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D56*$C70","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D56*$C70","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D56*$C70","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D56*$C70","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D56*$C70","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D56*$C70","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D56*$C70","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D56*$C70","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D56*$C70","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D56*$C70","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D56*$C70","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D56*$C70","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D56*$C70","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D56*$C70","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D56*$C70","v":0},{"$f":"IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B56='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D56*$C70","v":0}]
[{"$f":"'DNSP Inputs General'!$A57","v":"Metal halide 70 watt"},null,{"$f":"'DNSP Inputs General'!Q57","v":181.89674796747968},null,{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D57*$C71","v":16675.967803737807},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D57*$C71","v":926.44265576321152},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D57*$C71","v":926.44265576321152},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D57*$C71","v":926.44265576321152},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D57*$C71","v":926.44265576321152},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D57*$C71","v":926.44265576321152},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D57*$C71","v":926.44265576321152},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D57*$C71","v":926.44265576321152},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D57*$C71","v":926.44265576321152},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D57*$C71","v":926.44265576321152},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D57*$C71","v":926.44265576321152},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D57*$C71","v":926.44265576321152},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D57*$C71","v":926.44265576321152},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D57*$C71","v":926.44265576321152},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D57*$C71","v":926.44265576321152},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D57*$C71","v":926.44265576321152},{"$f":"IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B57='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D57*$C71","v":926.44265576321152}]
[{"$f":"'DNSP Inputs General'!$A58","v":"Metal halide 100 watt"},null,{"$f":"'DNSP Inputs General'!Q58","v":99.057282448121583},null,{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D58*$C72","v":7909.9608137220466},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D58*$C72","v":439.44226742900258},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D58*$C72","v":439.44226742900258},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D58*$C72","v":439.44226742900258},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D58*$C72","v":439.44226742900258},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D58*$C72","v":439.44226742900258},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D58*$C72","v":439.44226742900258},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D58*$C72","v":439.44226742900258},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D58*$C72","v":439.44226742900258},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D58*$C72","v":439.44226742900258},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D58*$C72","v":439.44226742900258},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D58*$C72","v":439.44226742900258},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D58*$C72","v":439.44226742900258},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D58*$C72","v":439.44226742900258},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D58*$C72","v":439.44226742900258},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D58*$C72","v":439.44226742900258},{"$f":"IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B58='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D58*$C72","v":439.44226742900258}]
[{"$f":"'DNSP Inputs General'!$A59","v":"Metal halide 150 watt"},null,{"$f":"'DNSP Inputs General'!Q59","v":100.41520467836257},null,{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D59*$C73","v":8069.4667243136555},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D59*$C73","v":448.30370690631412},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D59*$C73","v":448.30370690631412},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D59*$C73","v":448.30370690631412},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D59*$C73","v":448.30370690631412},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D59*$C73","v":448.30370690631412},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D59*$C73","v":448.30370690631412},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D59*$C73","v":448.30370690631412},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D59*$C73","v":448.30370690631412},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D59*$C73","v":448.30370690631412},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D59*$C73","v":448.30370690631412},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D59*$C73","v":448.30370690631412},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D59*$C73","v":448.30370690631412},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D59*$C73","v":448.30370690631412},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D59*$C73","v":448.30370690631412},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D59*$C73","v":448.30370690631412},{"$f":"IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B59='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D59*$C73","v":448.30370690631412}]
[{"$f":"'DNSP Inputs General'!$A60","v":"Metal halide 250 watt"},null,{"$f":"'DNSP Inputs General'!Q60","v":85.600326882188284},null,{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D60*$C74","v":5435.2582396346106},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D60*$C74","v":301.95879109081164},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D60*$C74","v":301.95879109081164},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D60*$C74","v":301.95879109081164},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D60*$C74","v":301.95879109081164},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D60*$C74","v":301.95879109081164},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D60*$C74","v":301.95879109081164},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D60*$C74","v":301.95879109081164},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D60*$C74","v":301.95879109081164},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D60*$C74","v":301.95879109081164},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D60*$C74","v":301.95879109081164},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D60*$C74","v":301.95879109081164},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D60*$C74","v":301.95879109081164},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D60*$C74","v":301.95879109081164},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D60*$C74","v":301.95879109081164},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D60*$C74","v":301.95879109081164},{"$f":"IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B60='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D60*$C74","v":301.95879109081164}]
[{"$f":"'DNSP Inputs General'!$A61","v":"Metal halide 400 watt"},null,{"$f":"'DNSP Inputs General'!Q61","v":869.04134400339626},null,{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D61*$C75","v":55180.444954123814},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D61*$C75","v":3065.5802752291006},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D61*$C75","v":3065.5802752291006},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D61*$C75","v":3065.5802752291006},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D61*$C75","v":3065.5802752291006},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D61*$C75","v":3065.5802752291006},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D61*$C75","v":3065.5802752291006},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D61*$C75","v":3065.5802752291006},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D61*$C75","v":3065.5802752291006},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D61*$C75","v":3065.5802752291006},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D61*$C75","v":3065.5802752291006},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D61*$C75","v":3065.5802752291006},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D61*$C75","v":3065.5802752291006},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D61*$C75","v":3065.5802752291006},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D61*$C75","v":3065.5802752291006},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D61*$C75","v":3065.5802752291006},{"$f":"IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B61='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D61*$C75","v":3065.5802752291006}]
[{"$f":"'DNSP Inputs General'!$A62","v":"Metal halide 1000 watt"},null,{"$f":"'DNSP Inputs General'!Q62","v":0},null,{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,E$48,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,E$49,E$50))*'DNSP Inputs General'!$D62*$C76","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,F$48,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,F$49,F$50))*'DNSP Inputs General'!$D62*$C76","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,G$48,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,G$49,G$50))*'DNSP Inputs General'!$D62*$C76","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,H$48,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,H$49,H$50))*'DNSP Inputs General'!$D62*$C76","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,I$48,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,I$49,I$50))*'DNSP Inputs General'!$D62*$C76","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,J$48,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,J$49,J$50))*'DNSP Inputs General'!$D62*$C76","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,K$48,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,K$49,K$50))*'DNSP Inputs General'!$D62*$C76","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,L$48,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,L$49,L$50))*'DNSP Inputs General'!$D62*$C76","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,M$48,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,M$49,M$50))*'DNSP Inputs General'!$D62*$C76","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,N$48,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,N$49,N$50))*'DNSP Inputs General'!$D62*$C76","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,O$48,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,O$49,O$50))*'DNSP Inputs General'!$D62*$C76","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,P$48,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,P$49,P$50))*'DNSP Inputs General'!$D62*$C76","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,Q$48,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,Q$49,Q$50))*'DNSP Inputs General'!$D62*$C76","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,R$48,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,R$49,R$50))*'DNSP Inputs General'!$D62*$C76","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,S$48,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,S$49,S$50))*'DNSP Inputs General'!$D62*$C76","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,T$48,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,T$49,T$50))*'DNSP Inputs General'!$D62*$C76","v":0},{"$f":"IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$41,U$48,IF('DNSP Inputs General'!$B62='DNSP Inputs General'!$A$42,U$49,U$50))*'DNSP Inputs General'!$D62*$C76","v":0}]
[null,null,null,null,{"$f":"SUM(E55:E76)","v":2012657.0355601972},{"$f":"SUM(F55:F76)","v":111814.27975334431},111814.27975334431,111814.27975334431,111814.27975334431,111814.27975334431,111814.27975334431,111814.27975334431,111814.27975334431,111814.27975334431,111814.27975334431,111814.27975334431,111814.27975334431,{"$f":"SUM(R55:R76)","v":111814.27975334431},{"$f":"SUM(S55:S76)","v":111814.27975334431},111814.27975334431,111814.27975334431]
[]
[]
["Poles & Brackets"]
["Depreciation",null,null,null,"Closing RAB per unit","Depreciation per unit"]
[null,null,null,null,{"$f":"E$47","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"'RAB 2001 to 2004'!A$28","v":"Dedicated poles"},null,null,null,{"$f":"F183+F184/2","v":0},{"$f":"F184","v":0},{"$f":"G184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'RAB 2001 to 2004'!A$33","v":"Brackets"},null,null,null,{"$f":"F197+F198/2","v":0},{"$f":"F198","v":0},{"$f":"G198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E83:E84)","v":0},{"$f":"SUM(F83:F84)","v":0},{"$f":"SUM(G83:G84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Light Type",null,"Assumed",null,"Closing RAB","Depreciation"]
[null,null," 2004 Volumes",null,{"$f":"E$47","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"'DNSP Inputs General'!A$41","v":"Mercury vapour 80 watt"},null,{"$f":"C$55","v":19481.604008932474},null,{"$f":"E$85*$C90","v":0},{"$f":"F$85*$C90","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"R$85*$C90","v":0},{"$f":"S$85*$C90","v":0},0,0]
[{"$f":"'DNSP Inputs General'!A$42","v":"Sodium high pressure 150 watt"},null,{"$f":"C$56","v":10464.534425425265},null,{"$f":"E$85*$C91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R$85*$C91","v":0},0,0,0]
[{"$f":"'DNSP Inputs General'!A$43","v":"Sodium high pressure 250 watt"},null,{"$f":"C$57","v":3104.7125250062195},null,{"$f":"E$85*$C92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R$85*$C92","v":0},0,0,0]
[{"$f":"'DNSP Inputs General'!A$44","v":"Fluorescent 20 watt"},null,{"$f":"C$58","v":2.3717948717948714},null,{"$f":"E$85*'DNSP Inputs General'!$D44*$C93","v":0},{"$f":"F$85*'DNSP Inputs General'!$D44*$C93","v":0},{"$f":"G$85*'DNSP Inputs General'!$D44*$C93","v":0},{"$f":"H$85*'DNSP Inputs General'!$D44*$C93","v":0},{"$f":"I$85*'DNSP Inputs General'!$D44*$C93","v":0},{"$f":"J$85*'DNSP Inputs General'!$D44*$C93","v":0},{"$f":"K$85*'DNSP Inputs General'!$D44*$C93","v":0},{"$f":"L$85*'DNSP Inputs General'!$D44*$C93","v":0},{"$f":"M$85*'DNSP Inputs General'!$D44*$C93","v":0},{"$f":"N$85*'DNSP Inputs General'!$D44*$C93","v":0},{"$f":"O$85*'DNSP Inputs General'!$D44*$C93","v":0},{"$f":"P$85*'DNSP Inputs General'!$D44*$C93","v":0},{"$f":"Q$85*'DNSP Inputs General'!$D44*$C93","v":0},{"$f":"R$85*'DNSP Inputs General'!$D44*$C93","v":0},{"$f":"S$85*'DNSP Inputs General'!$D44*$C93","v":0},{"$f":"T$85*'DNSP Inputs General'!$D44*$C93","v":0},{"$f":"U$85*'DNSP Inputs General'!$D44*$C93","v":0}]
[{"$f":"'DNSP Inputs General'!A$45","v":"Fluorescent 40 watt"},null,{"$f":"C$59","v":0},null,{"$f":"E$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"F$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"G$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"H$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"I$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"J$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"K$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"L$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"M$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"N$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"O$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"P$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"Q$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"R$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"S$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"T$85*'DNSP Inputs General'!$D45*$C94","v":0},{"$f":"U$85*'DNSP Inputs General'!$D45*$C94","v":0}]
[{"$f":"'DNSP Inputs General'!A$46","v":"Mercury vapour 50 watt"},null,{"$f":"C$60","v":316.36284703915106},null,{"$f":"E$85*'DNSP Inputs General'!$D46*$C95","v":0},{"$f":"F$85*'DNSP Inputs General'!$D46*$C95","v":0},{"$f":"G$85*'DNSP Inputs General'!$D46*$C95","v":0},{"$f":"H$85*'DNSP Inputs General'!$D46*$C95","v":0},{"$f":"I$85*'DNSP Inputs General'!$D46*$C95","v":0},{"$f":"J$85*'DNSP Inputs General'!$D46*$C95","v":0},{"$f":"K$85*'DNSP Inputs General'!$D46*$C95","v":0},{"$f":"L$85*'DNSP Inputs General'!$D46*$C95","v":0},{"$f":"M$85*'DNSP Inputs General'!$D46*$C95","v":0},{"$f":"N$85*'DNSP Inputs General'!$D46*$C95","v":0},{"$f":"O$85*'DNSP Inputs General'!$D46*$C95","v":0},{"$f":"P$85*'DNSP Inputs General'!$D46*$C95","v":0},{"$f":"Q$85*'DNSP Inputs General'!$D46*$C95","v":0},{"$f":"R$85*'DNSP Inputs General'!$D46*$C95","v":0},{"$f":"S$85*'DNSP Inputs General'!$D46*$C95","v":0},{"$f":"T$85*'DNSP Inputs General'!$D46*$C95","v":0},{"$f":"U$85*'DNSP Inputs General'!$D46*$C95","v":0}]
[{"$f":"'DNSP Inputs General'!A$47","v":"Mercury vapour 125 watt"},null,{"$f":"C$61","v":1812.7804501889723},null,{"$f":"E$85*'DNSP Inputs General'!$D47*$C96","v":0},{"$f":"F$85*'DNSP Inputs General'!$D47*$C96","v":0},{"$f":"G$85*'DNSP Inputs General'!$D47*$C96","v":0},{"$f":"H$85*'DNSP Inputs General'!$D47*$C96","v":0},{"$f":"I$85*'DNSP Inputs General'!$D47*$C96","v":0},{"$f":"J$85*'DNSP Inputs General'!$D47*$C96","v":0},{"$f":"K$85*'DNSP Inputs General'!$D47*$C96","v":0},{"$f":"L$85*'DNSP Inputs General'!$D47*$C96","v":0},{"$f":"M$85*'DNSP Inputs General'!$D47*$C96","v":0},{"$f":"N$85*'DNSP Inputs General'!$D47*$C96","v":0},{"$f":"O$85*'DNSP Inputs General'!$D47*$C96","v":0},{"$f":"P$85*'DNSP Inputs General'!$D47*$C96","v":0},{"$f":"Q$85*'DNSP Inputs General'!$D47*$C96","v":0},{"$f":"R$85*'DNSP Inputs General'!$D47*$C96","v":0},{"$f":"S$85*'DNSP Inputs General'!$D47*$C96","v":0},{"$f":"T$85*'DNSP Inputs General'!$D47*$C96","v":0},{"$f":"U$85*'DNSP Inputs General'!$D47*$C96","v":0}]
[{"$f":"'DNSP Inputs General'!A$48","v":"Mercury vapour 250 watt"},null,{"$f":"C$62","v":1064.9341826040138},null,{"$f":"E$85*'DNSP Inputs General'!$D48*$C97","v":0},{"$f":"F$85*'DNSP Inputs General'!$D48*$C97","v":0},{"$f":"G$85*'DNSP Inputs General'!$D48*$C97","v":0},{"$f":"H$85*'DNSP Inputs General'!$D48*$C97","v":0},{"$f":"I$85*'DNSP Inputs General'!$D48*$C97","v":0},{"$f":"J$85*'DNSP Inputs General'!$D48*$C97","v":0},{"$f":"K$85*'DNSP Inputs General'!$D48*$C97","v":0},{"$f":"L$85*'DNSP Inputs General'!$D48*$C97","v":0},{"$f":"M$85*'DNSP Inputs General'!$D48*$C97","v":0},{"$f":"N$85*'DNSP Inputs General'!$D48*$C97","v":0},{"$f":"O$85*'DNSP Inputs General'!$D48*$C97","v":0},{"$f":"P$85*'DNSP Inputs General'!$D48*$C97","v":0},{"$f":"Q$85*'DNSP Inputs General'!$D48*$C97","v":0},{"$f":"R$85*'DNSP Inputs General'!$D48*$C97","v":0},{"$f":"S$85*'DNSP Inputs General'!$D48*$C97","v":0},{"$f":"T$85*'DNSP Inputs General'!$D48*$C97","v":0},{"$f":"U$85*'DNSP Inputs General'!$D48*$C97","v":0}]
[{"$f":"'DNSP Inputs General'!A$49","v":"Mercury vapour 400 watt"},null,{"$f":"C$63","v":409.07169279910732},null,{"$f":"E$85*'DNSP Inputs General'!$D49*$C98","v":0},{"$f":"F$85*'DNSP Inputs General'!$D49*$C98","v":0},{"$f":"G$85*'DNSP Inputs General'!$D49*$C98","v":0},{"$f":"H$85*'DNSP Inputs General'!$D49*$C98","v":0},{"$f":"I$85*'DNSP Inputs General'!$D49*$C98","v":0},{"$f":"J$85*'DNSP Inputs General'!$D49*$C98","v":0},{"$f":"K$85*'DNSP Inputs General'!$D49*$C98","v":0},{"$f":"L$85*'DNSP Inputs General'!$D49*$C98","v":0},{"$f":"M$85*'DNSP Inputs General'!$D49*$C98","v":0},{"$f":"N$85*'DNSP Inputs General'!$D49*$C98","v":0},{"$f":"O$85*'DNSP Inputs General'!$D49*$C98","v":0},{"$f":"P$85*'DNSP Inputs General'!$D49*$C98","v":0},{"$f":"Q$85*'DNSP Inputs General'!$D49*$C98","v":0},{"$f":"R$85*'DNSP Inputs General'!$D49*$C98","v":0},{"$f":"S$85*'DNSP Inputs General'!$D49*$C98","v":0},{"$f":"T$85*'DNSP Inputs General'!$D49*$C98","v":0},{"$f":"U$85*'DNSP Inputs General'!$D49*$C98","v":0}]
[{"$f":"'DNSP Inputs General'!A$50","v":"Mercury vapour 700 watt"},null,{"$f":"C$64","v":0},null,{"$f":"E$85*'DNSP Inputs General'!$D50*$C99","v":0},{"$f":"F$85*'DNSP Inputs General'!$D50*$C99","v":0},{"$f":"G$85*'DNSP Inputs General'!$D50*$C99","v":0},{"$f":"H$85*'DNSP Inputs General'!$D50*$C99","v":0},{"$f":"I$85*'DNSP Inputs General'!$D50*$C99","v":0},{"$f":"J$85*'DNSP Inputs General'!$D50*$C99","v":0},{"$f":"K$85*'DNSP Inputs General'!$D50*$C99","v":0},{"$f":"L$85*'DNSP Inputs General'!$D50*$C99","v":0},{"$f":"M$85*'DNSP Inputs General'!$D50*$C99","v":0},{"$f":"N$85*'DNSP Inputs General'!$D50*$C99","v":0},{"$f":"O$85*'DNSP Inputs General'!$D50*$C99","v":0},{"$f":"P$85*'DNSP Inputs General'!$D50*$C99","v":0},{"$f":"Q$85*'DNSP Inputs General'!$D50*$C99","v":0},{"$f":"R$85*'DNSP Inputs General'!$D50*$C99","v":0},{"$f":"S$85*'DNSP Inputs General'!$D50*$C99","v":0},{"$f":"T$85*'DNSP Inputs General'!$D50*$C99","v":0},{"$f":"U$85*'DNSP Inputs General'!$D50*$C99","v":0}]
[{"$f":"'DNSP Inputs General'!A$51","v":"Sodium high pressure 70 watt"},null,{"$f":"C$65","v":201.70361134155505},null,{"$f":"E$85*'DNSP Inputs General'!$D51*$C100","v":0},{"$f":"F$85*'DNSP Inputs General'!$D51*$C100","v":0},{"$f":"G$85*'DNSP Inputs General'!$D51*$C100","v":0},{"$f":"H$85*'DNSP Inputs General'!$D51*$C100","v":0},{"$f":"I$85*'DNSP Inputs General'!$D51*$C100","v":0},{"$f":"J$85*'DNSP Inputs General'!$D51*$C100","v":0},{"$f":"K$85*'DNSP Inputs General'!$D51*$C100","v":0},{"$f":"L$85*'DNSP Inputs General'!$D51*$C100","v":0},{"$f":"M$85*'DNSP Inputs General'!$D51*$C100","v":0},{"$f":"N$85*'DNSP Inputs General'!$D51*$C100","v":0},{"$f":"O$85*'DNSP Inputs General'!$D51*$C100","v":0},{"$f":"P$85*'DNSP Inputs General'!$D51*$C100","v":0},{"$f":"Q$85*'DNSP Inputs General'!$D51*$C100","v":0},{"$f":"R$85*'DNSP Inputs General'!$D51*$C100","v":0},{"$f":"S$85*'DNSP Inputs General'!$D51*$C100","v":0},{"$f":"T$85*'DNSP Inputs General'!$D51*$C100","v":0},{"$f":"U$85*'DNSP Inputs General'!$D51*$C100","v":0}]
[{"$f":"'DNSP Inputs General'!A$52","v":"Sodium high pressure 100 watt"},null,{"$f":"C$66","v":322.43914719334327},null,{"$f":"E$85*'DNSP Inputs General'!$D52*$C101","v":0},{"$f":"F$85*'DNSP Inputs General'!$D52*$C101","v":0},{"$f":"G$85*'DNSP Inputs General'!$D52*$C101","v":0},{"$f":"H$85*'DNSP Inputs General'!$D52*$C101","v":0},{"$f":"I$85*'DNSP Inputs General'!$D52*$C101","v":0},{"$f":"J$85*'DNSP Inputs General'!$D52*$C101","v":0},{"$f":"K$85*'DNSP Inputs General'!$D52*$C101","v":0},{"$f":"L$85*'DNSP Inputs General'!$D52*$C101","v":0},{"$f":"M$85*'DNSP Inputs General'!$D52*$C101","v":0},{"$f":"N$85*'DNSP Inputs General'!$D52*$C101","v":0},{"$f":"O$85*'DNSP Inputs General'!$D52*$C101","v":0},{"$f":"P$85*'DNSP Inputs General'!$D52*$C101","v":0},{"$f":"Q$85*'DNSP Inputs General'!$D52*$C101","v":0},{"$f":"R$85*'DNSP Inputs General'!$D52*$C101","v":0},{"$f":"S$85*'DNSP Inputs General'!$D52*$C101","v":0},{"$f":"T$85*'DNSP Inputs General'!$D52*$C101","v":0},{"$f":"U$85*'DNSP Inputs General'!$D52*$C101","v":0}]
[{"$f":"'DNSP Inputs General'!A$53","v":"Sodium high pressure 220 watt"},null,{"$f":"C$67","v":2214.9989384288747},null,{"$f":"E$85*'DNSP Inputs General'!$D53*$C102","v":0},{"$f":"F$85*'DNSP Inputs General'!$D53*$C102","v":0},{"$f":"G$85*'DNSP Inputs General'!$D53*$C102","v":0},{"$f":"H$85*'DNSP Inputs General'!$D53*$C102","v":0},{"$f":"I$85*'DNSP Inputs General'!$D53*$C102","v":0},{"$f":"J$85*'DNSP Inputs General'!$D53*$C102","v":0},{"$f":"K$85*'DNSP Inputs General'!$D53*$C102","v":0},{"$f":"L$85*'DNSP Inputs General'!$D53*$C102","v":0},{"$f":"M$85*'DNSP Inputs General'!$D53*$C102","v":0},{"$f":"N$85*'DNSP Inputs General'!$D53*$C102","v":0},{"$f":"O$85*'DNSP Inputs General'!$D53*$C102","v":0},{"$f":"P$85*'DNSP Inputs General'!$D53*$C102","v":0},{"$f":"Q$85*'DNSP Inputs General'!$D53*$C102","v":0},{"$f":"R$85*'DNSP Inputs General'!$D53*$C102","v":0},{"$f":"S$85*'DNSP Inputs General'!$D53*$C102","v":0},{"$f":"T$85*'DNSP Inputs General'!$D53*$C102","v":0},{"$f":"U$85*'DNSP Inputs General'!$D53*$C102","v":0}]
[{"$f":"'DNSP Inputs General'!A$54","v":"Sodium high pressure 360 watt"},null,{"$f":"C$68","v":270.69527896995709},null,{"$f":"E$85*'DNSP Inputs General'!$D54*$C103","v":0},{"$f":"F$85*'DNSP Inputs General'!$D54*$C103","v":0},{"$f":"G$85*'DNSP Inputs General'!$D54*$C103","v":0},{"$f":"H$85*'DNSP Inputs General'!$D54*$C103","v":0},{"$f":"I$85*'DNSP Inputs General'!$D54*$C103","v":0},{"$f":"J$85*'DNSP Inputs General'!$D54*$C103","v":0},{"$f":"K$85*'DNSP Inputs General'!$D54*$C103","v":0},{"$f":"L$85*'DNSP Inputs General'!$D54*$C103","v":0},{"$f":"M$85*'DNSP Inputs General'!$D54*$C103","v":0},{"$f":"N$85*'DNSP Inputs General'!$D54*$C103","v":0},{"$f":"O$85*'DNSP Inputs General'!$D54*$C103","v":0},{"$f":"P$85*'DNSP Inputs General'!$D54*$C103","v":0},{"$f":"Q$85*'DNSP Inputs General'!$D54*$C103","v":0},{"$f":"R$85*'DNSP Inputs General'!$D54*$C103","v":0},{"$f":"S$85*'DNSP Inputs General'!$D54*$C103","v":0},{"$f":"T$85*'DNSP Inputs General'!$D54*$C103","v":0},{"$f":"U$85*'DNSP Inputs General'!$D54*$C103","v":0}]
[{"$f":"'DNSP Inputs General'!A$55","v":"Sodium high pressure 400 watt"},null,{"$f":"C$69","v":67.085129790404295},null,{"$f":"E$85*'DNSP Inputs General'!$D55*$C104","v":0},{"$f":"F$85*'DNSP Inputs General'!$D55*$C104","v":0},{"$f":"G$85*'DNSP Inputs General'!$D55*$C104","v":0},{"$f":"H$85*'DNSP Inputs General'!$D55*$C104","v":0},{"$f":"I$85*'DNSP Inputs General'!$D55*$C104","v":0},{"$f":"J$85*'DNSP Inputs General'!$D55*$C104","v":0},{"$f":"K$85*'DNSP Inputs General'!$D55*$C104","v":0},{"$f":"L$85*'DNSP Inputs General'!$D55*$C104","v":0},{"$f":"M$85*'DNSP Inputs General'!$D55*$C104","v":0},{"$f":"N$85*'DNSP Inputs General'!$D55*$C104","v":0},{"$f":"O$85*'DNSP Inputs General'!$D55*$C104","v":0},{"$f":"P$85*'DNSP Inputs General'!$D55*$C104","v":0},{"$f":"Q$85*'DNSP Inputs General'!$D55*$C104","v":0},{"$f":"R$85*'DNSP Inputs General'!$D55*$C104","v":0},{"$f":"S$85*'DNSP Inputs General'!$D55*$C104","v":0},{"$f":"T$85*'DNSP Inputs General'!$D55*$C104","v":0},{"$f":"U$85*'DNSP Inputs General'!$D55*$C104","v":0}]
[{"$f":"'DNSP Inputs General'!A$56","v":"Sodium high pressure 1000 watt"},null,{"$f":"C$70","v":0},null,{"$f":"E$85*'DNSP Inputs General'!$D56*$C105","v":0},{"$f":"F$85*'DNSP Inputs General'!$D56*$C105","v":0},{"$f":"G$85*'DNSP Inputs General'!$D56*$C105","v":0},{"$f":"H$85*'DNSP Inputs General'!$D56*$C105","v":0},{"$f":"I$85*'DNSP Inputs General'!$D56*$C105","v":0},{"$f":"J$85*'DNSP Inputs General'!$D56*$C105","v":0},{"$f":"K$85*'DNSP Inputs General'!$D56*$C105","v":0},{"$f":"L$85*'DNSP Inputs General'!$D56*$C105","v":0},{"$f":"M$85*'DNSP Inputs General'!$D56*$C105","v":0},{"$f":"N$85*'DNSP Inputs General'!$D56*$C105","v":0},{"$f":"O$85*'DNSP Inputs General'!$D56*$C105","v":0},{"$f":"P$85*'DNSP Inputs General'!$D56*$C105","v":0},{"$f":"Q$85*'DNSP Inputs General'!$D56*$C105","v":0},{"$f":"R$85*'DNSP Inputs General'!$D56*$C105","v":0},{"$f":"S$85*'DNSP Inputs General'!$D56*$C105","v":0},{"$f":"T$85*'DNSP Inputs General'!$D56*$C105","v":0},{"$f":"U$85*'DNSP Inputs General'!$D56*$C105","v":0}]
[{"$f":"'DNSP Inputs General'!$A57","v":"Metal halide 70 watt"},null,{"$f":"C71","v":181.89674796747968},null,{"$f":"E$85*'DNSP Inputs General'!$D57*$C106","v":0},{"$f":"F$85*'DNSP Inputs General'!$D57*$C106","v":0},{"$f":"G$85*'DNSP Inputs General'!$D57*$C106","v":0},{"$f":"H$85*'DNSP Inputs General'!$D57*$C106","v":0},{"$f":"I$85*'DNSP Inputs General'!$D57*$C106","v":0},{"$f":"J$85*'DNSP Inputs General'!$D57*$C106","v":0},{"$f":"K$85*'DNSP Inputs General'!$D57*$C106","v":0},{"$f":"L$85*'DNSP Inputs General'!$D57*$C106","v":0},{"$f":"M$85*'DNSP Inputs General'!$D57*$C106","v":0},{"$f":"N$85*'DNSP Inputs General'!$D57*$C106","v":0},{"$f":"O$85*'DNSP Inputs General'!$D57*$C106","v":0},{"$f":"P$85*'DNSP Inputs General'!$D57*$C106","v":0},{"$f":"Q$85*'DNSP Inputs General'!$D57*$C106","v":0},{"$f":"R$85*'DNSP Inputs General'!$D57*$C106","v":0},{"$f":"S$85*'DNSP Inputs General'!$D57*$C106","v":0},{"$f":"T$85*'DNSP Inputs General'!$D57*$C106","v":0},{"$f":"U$85*'DNSP Inputs General'!$D57*$C106","v":0}]
[{"$f":"'DNSP Inputs General'!$A58","v":"Metal halide 100 watt"},null,{"$f":"C72","v":99.057282448121583},null,{"$f":"E$85*'DNSP Inputs General'!$D58*$C107","v":0},{"$f":"F$85*'DNSP Inputs General'!$D58*$C107","v":0},{"$f":"G$85*'DNSP Inputs General'!$D58*$C107","v":0},{"$f":"H$85*'DNSP Inputs General'!$D58*$C107","v":0},{"$f":"I$85*'DNSP Inputs General'!$D58*$C107","v":0},{"$f":"J$85*'DNSP Inputs General'!$D58*$C107","v":0},{"$f":"K$85*'DNSP Inputs General'!$D58*$C107","v":0},{"$f":"L$85*'DNSP Inputs General'!$D58*$C107","v":0},{"$f":"M$85*'DNSP Inputs General'!$D58*$C107","v":0},{"$f":"N$85*'DNSP Inputs General'!$D58*$C107","v":0},{"$f":"O$85*'DNSP Inputs General'!$D58*$C107","v":0},{"$f":"P$85*'DNSP Inputs General'!$D58*$C107","v":0},{"$f":"Q$85*'DNSP Inputs General'!$D58*$C107","v":0},{"$f":"R$85*'DNSP Inputs General'!$D58*$C107","v":0},{"$f":"S$85*'DNSP Inputs General'!$D58*$C107","v":0},{"$f":"T$85*'DNSP Inputs General'!$D58*$C107","v":0},{"$f":"U$85*'DNSP Inputs General'!$D58*$C107","v":0}]
[{"$f":"'DNSP Inputs General'!$A59","v":"Metal halide 150 watt"},null,100.41520467836257,null,{"$f":"E$85*'DNSP Inputs General'!$D59*$C108","v":0},{"$f":"F$85*'DNSP Inputs General'!$D59*$C108","v":0},{"$f":"G$85*'DNSP Inputs General'!$D59*$C108","v":0},{"$f":"H$85*'DNSP Inputs General'!$D59*$C108","v":0},{"$f":"I$85*'DNSP Inputs General'!$D59*$C108","v":0},{"$f":"J$85*'DNSP Inputs General'!$D59*$C108","v":0},{"$f":"K$85*'DNSP Inputs General'!$D59*$C108","v":0},{"$f":"L$85*'DNSP Inputs General'!$D59*$C108","v":0},{"$f":"M$85*'DNSP Inputs General'!$D59*$C108","v":0},{"$f":"N$85*'DNSP Inputs General'!$D59*$C108","v":0},{"$f":"O$85*'DNSP Inputs General'!$D59*$C108","v":0},{"$f":"P$85*'DNSP Inputs General'!$D59*$C108","v":0},{"$f":"Q$85*'DNSP Inputs General'!$D59*$C108","v":0},{"$f":"R$85*'DNSP Inputs General'!$D59*$C108","v":0},{"$f":"S$85*'DNSP Inputs General'!$D59*$C108","v":0},{"$f":"T$85*'DNSP Inputs General'!$D59*$C108","v":0},{"$f":"U$85*'DNSP Inputs General'!$D59*$C108","v":0}]
[{"$f":"'DNSP Inputs General'!$A60","v":"Metal halide 250 watt"},null,85.600326882188284,null,{"$f":"E$85*'DNSP Inputs General'!$D60*$C109","v":0},{"$f":"F$85*'DNSP Inputs General'!$D60*$C109","v":0},{"$f":"G$85*'DNSP Inputs General'!$D60*$C109","v":0},{"$f":"H$85*'DNSP Inputs General'!$D60*$C109","v":0},{"$f":"I$85*'DNSP Inputs General'!$D60*$C109","v":0},{"$f":"J$85*'DNSP Inputs General'!$D60*$C109","v":0},{"$f":"K$85*'DNSP Inputs General'!$D60*$C109","v":0},{"$f":"L$85*'DNSP Inputs General'!$D60*$C109","v":0},{"$f":"M$85*'DNSP Inputs General'!$D60*$C109","v":0},{"$f":"N$85*'DNSP Inputs General'!$D60*$C109","v":0},{"$f":"O$85*'DNSP Inputs General'!$D60*$C109","v":0},{"$f":"P$85*'DNSP Inputs General'!$D60*$C109","v":0},{"$f":"Q$85*'DNSP Inputs General'!$D60*$C109","v":0},{"$f":"R$85*'DNSP Inputs General'!$D60*$C109","v":0},{"$f":"S$85*'DNSP Inputs General'!$D60*$C109","v":0},{"$f":"T$85*'DNSP Inputs General'!$D60*$C109","v":0},{"$f":"U$85*'DNSP Inputs General'!$D60*$C109","v":0}]
[{"$f":"'DNSP Inputs General'!$A61","v":"Metal halide 400 watt"},null,869.04134400339626,null,{"$f":"E$85*'DNSP Inputs General'!$D61*$C110","v":0},{"$f":"F$85*'DNSP Inputs General'!$D61*$C110","v":0},{"$f":"G$85*'DNSP Inputs General'!$D61*$C110","v":0},{"$f":"H$85*'DNSP Inputs General'!$D61*$C110","v":0},{"$f":"I$85*'DNSP Inputs General'!$D61*$C110","v":0},{"$f":"J$85*'DNSP Inputs General'!$D61*$C110","v":0},{"$f":"K$85*'DNSP Inputs General'!$D61*$C110","v":0},{"$f":"L$85*'DNSP Inputs General'!$D61*$C110","v":0},{"$f":"M$85*'DNSP Inputs General'!$D61*$C110","v":0},{"$f":"N$85*'DNSP Inputs General'!$D61*$C110","v":0},{"$f":"O$85*'DNSP Inputs General'!$D61*$C110","v":0},{"$f":"P$85*'DNSP Inputs General'!$D61*$C110","v":0},{"$f":"Q$85*'DNSP Inputs General'!$D61*$C110","v":0},{"$f":"R$85*'DNSP Inputs General'!$D61*$C110","v":0},{"$f":"S$85*'DNSP Inputs General'!$D61*$C110","v":0},{"$f":"T$85*'DNSP Inputs General'!$D61*$C110","v":0},{"$f":"U$85*'DNSP Inputs General'!$D61*$C110","v":0}]
[{"$f":"'DNSP Inputs General'!$A62","v":"Metal halide 1000 watt"},null,0,null,{"$f":"E$85*'DNSP Inputs General'!$D62*$C111","v":0},{"$f":"F$85*'DNSP Inputs General'!$D62*$C111","v":0},{"$f":"G$85*'DNSP Inputs General'!$D62*$C111","v":0},{"$f":"H$85*'DNSP Inputs General'!$D62*$C111","v":0},{"$f":"I$85*'DNSP Inputs General'!$D62*$C111","v":0},{"$f":"J$85*'DNSP Inputs General'!$D62*$C111","v":0},{"$f":"K$85*'DNSP Inputs General'!$D62*$C111","v":0},{"$f":"L$85*'DNSP Inputs General'!$D62*$C111","v":0},{"$f":"M$85*'DNSP Inputs General'!$D62*$C111","v":0},{"$f":"N$85*'DNSP Inputs General'!$D62*$C111","v":0},{"$f":"O$85*'DNSP Inputs General'!$D62*$C111","v":0},{"$f":"P$85*'DNSP Inputs General'!$D62*$C111","v":0},{"$f":"Q$85*'DNSP Inputs General'!$D62*$C111","v":0},{"$f":"R$85*'DNSP Inputs General'!$D62*$C111","v":0},{"$f":"S$85*'DNSP Inputs General'!$D62*$C111","v":0},{"$f":"T$85*'DNSP Inputs General'!$D62*$C111","v":0},{"$f":"U$85*'DNSP Inputs General'!$D62*$C111","v":0}]
[null,null,null,null,{"$f":"E$85*'DNSP Inputs General'!$D63*$C112","v":0}]
[null,null,null,null,{"$f":"SUM(E90:E112)","v":0},{"$f":"SUM(F90:F112)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R90:R112)","v":0},{"$f":"SUM(S90:S112)","v":0},0,0]
[]
[]
[]
[]
[]
["Detailed calculations"]
[]
[]
["DEPRECIATION PROFILE"]
["Year Counter",1,{"$f":"B123+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"P123+1","v":16},{"$f":"Q123+1","v":17},{"$f":"R123+1","v":18},{"$f":"S123+1","v":19},{"$f":"T123+1","v":20},{"$f":"U123+1","v":21},{"$f":"V123+1","v":22},{"$f":"W123+1","v":23},{"$f":"X123+1","v":24},{"$f":"Y123+1","v":25},{"$f":"Z123+1","v":26},{"$f":"AA123+1","v":27},{"$f":"AB123+1","v":28},{"$f":"AC123+1","v":29},{"$f":"AD123+1","v":30},{"$f":"AE123+1","v":31},{"$f":"AF123+1","v":32},{"$f":"AG123+1","v":33},{"$f":"AH123+1","v":34},{"$f":"AI123+1","v":35},{"$f":"AJ123+1","v":36},{"$f":"AK123+1","v":37},{"$f":"AL123+1","v":38},{"$f":"AM123+1","v":39},40]
["Numerator",2001,{"$f":"B124+1","v":2002},2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[{"$f":"'Inputs PL Final Decision 2004'!$A$65","v":"20 year asset life"},10,29,47,64,{"$f":"E125+10-4","v":70},{"$f":"F125-4","v":66},{"$f":"IF(G125-4<0,0,G125-4)","v":62},58,54,50,46,42,38,34,30,{"$f":"IF(P125-4<0,0,P125-4)","v":26},{"$f":"IF(Q125-4<0,0,Q125-4)","v":22},{"$f":"IF(R125-4<0,0,R125-4)","v":18},{"$f":"IF(S125-4<0,0,S125-4)","v":14},{"$f":"IF(T125-4<0,0,T125-4)","v":10},{"$f":"IF(U125-4<0,0,U125-4)","v":6},{"$f":"IF(V125-3<0,0,V125-3)","v":3},{"$f":"IF(W125-2<0,0,W125-2)","v":1},{"$f":"IF(X125-1<0,0,X125-1)","v":0},{"$f":"IF(Y125-1<0,0,Y125-1)","v":0},{"$f":"IF(Z125-1<0,0,Z125-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"'Inputs PL Final Decision 2004'!$A$74","v":"35 year asset life"},17.5,51.5,84.5,116.5,{"$f":"E127+17.5-4","v":130},{"$f":"F127-4","v":126},{"$f":"IF(G127-4<0,0,G127-4)","v":122},118,114,110,106,102,98,94,90,{"$f":"IF(P127-4<0,0,P127-4)","v":86},{"$f":"IF(Q127-4<0,0,Q127-4)","v":82},{"$f":"IF(R127-4<0,0,R127-4)","v":78},{"$f":"IF(S127-4<0,0,S127-4)","v":74},{"$f":"IF(T127-4<0,0,T127-4)","v":70},{"$f":"IF(U127-4<0,0,U127-4)","v":66},{"$f":"IF(V127-4<0,0,V127-4)","v":62},{"$f":"IF(W127-4<0,0,W127-4)","v":58},{"$f":"IF(X127-4<0,0,X127-4)","v":54},{"$f":"IF(Y127-4<0,0,Y127-4)","v":50},{"$f":"IF(Z127-4<0,0,Z127-4)","v":46},{"$f":"IF(AA127-4<0,0,AA127-4)","v":42},{"$f":"IF(AB127-4<0,0,AB127-4)","v":38},{"$f":"IF(AC127-4<0,0,AC127-4)","v":34},{"$f":"IF(AD127-4<0,0,AD127-4)","v":30},{"$f":"IF(AE127-4<0,0,AE127-4)","v":26},{"$f":"IF(AF127-4<0,0,AF127-4)","v":22},{"$f":"IF(AG127-4<0,0,AG127-4)","v":18},{"$f":"IF(AH127-4<0,0,AH127-4)","v":14},{"$f":"IF(AI127-4<0,0,AI127-4)","v":10},{"$f":"IF(AJ127-4<0,0,AJ127-4)","v":6},{"$f":"IF(AK127-3<0,0,AK127-3)","v":3},{"$f":"IF(AL127-2<0,0,AL127-2)","v":1},{"$f":"IF(AM127-1<0,0,AM127-1)","v":0},{"$f":"IF(AN127-1<0,0,AN127-1)","v":0}]
[]
[]
[]
[]
["MV 80",null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$88","v":"Location of selected public lighting assets within distributors' areas (%)"},null,null,null,null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$107","v":"Proportion of lights installed at 1 January 2001 (%)"}]
["Luminaire",null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$92","v":"CitiPower"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$92,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$92,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$92,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$92,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$92,'Inputs PL Final Decision 2004'!$H$92)))))","v":1},null,null,null,null,{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$110,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$110,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$110,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$110,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$110,'Inputs PL Final Decision 2004'!$H$110)))))","v":1}]
["Capital cost",{"$f":"($F$212*E133+$L$212*E134+$R$212*E135+$X$212*E136)*J133","v":240.24687500000002},null,{"$f":"'Inputs PL Final Decision 2004'!$B$93","v":"Urban"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$93,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$93,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$93,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$93,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$93,'Inputs PL Final Decision 2004'!$H$93)))))","v":0}]
[{"$f":"'Inputs PL Final Decision 2004'!$A$20","v":"Depreciation period"},{"$f":"'Inputs PL Final Decision 2004'!$B$20","v":20},null,{"$f":"'Inputs PL Final Decision 2004'!$B$94","v":"Rural"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$94,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$94,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$94,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$94,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$94,'Inputs PL Final Decision 2004'!$H$94)))))","v":0}]
[{"$f":"'Inputs PL Final Decision 2004'!$A$16","v":"Number of years from 1 January 2001"},{"$f":"'Inputs PL Final Decision 2004'!$B$16","v":4},null,{"$f":"'Inputs PL Final Decision 2004'!$B$95","v":"Remote"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$95,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$95,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$95,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$95,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$95,'Inputs PL Final Decision 2004'!$H$95)))))","v":0}]
[]
[]
[]
[null,null,null,null,2004,{"$f":"E140+1","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,{"$f":"P140+1","v":2016},{"$f":"Q140+1","v":2017},{"$f":"R140+1","v":2018},{"$f":"S140+1","v":2019},{"$f":"T140+1","v":2020},{"$f":"U140+1","v":2021},{"$f":"V140+1","v":2022},{"$f":"W140+1","v":2023},{"$f":"X140+1","v":2024},{"$f":"Y140+1","v":2025},{"$f":"Z140+1","v":2026},{"$f":"AA140+1","v":2027},{"$f":"AB140+1","v":2028},{"$f":"AC140+1","v":2029},{"$f":"AD140+1","v":2030},{"$f":"AE140+1","v":2031},{"$f":"AF140+1","v":2032},{"$f":"AG140+1","v":2033},{"$f":"AH140+1","v":2034},{"$f":"AI140+1","v":2035},{"$f":"AJ140+1","v":2036},{"$f":"AK140+1","v":2037},{"$f":"AL140+1","v":2038},{"$f":"AM140+1","v":2039},{"$f":"AN140+1","v":2040}]
["RAB for Return",null,null,null,{"$f":"E$125/$B135*$B134/$B135","v":38.439500000000002},42.043203125000005,39.640734375000001,37.238265625000004,34.835796875,32.433328125000003,30.030859374999999,27.628390624999998,25.225921875000004,22.823453125,20.420984375,18.018515624999999,{"$f":"Q$125/$B135*$B134/$B135","v":15.616046875},13.213578125000002,10.811109375000001,8.4086406250000003,6.0061718750000006,{"$f":"V$125/$B135*$B134/$B135","v":3.603703125},1.8018515625,0.60061718750000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation",null,null,null,{"$f":"IF(E141=0,0,$B$134*$B$136/$B$135/$B$135)","v":2.4024687500000002},{"$f":"IF(F141=0,0,$B$134*$B$136/$B$135/$B$135)","v":2.4024687500000002},2.4024687500000002,2.4024687500000002,2.4024687500000002,2.4024687500000002,2.4024687500000002,2.4024687500000002,2.4024687500000002,2.4024687500000002,2.4024687500000002,2.4024687500000002,{"$f":"IF(Q141=0,0,$B$134*$B$136/$B$135/$B$135)","v":2.4024687500000002},2.4024687500000002,2.4024687500000002,2.4024687500000002,2.4024687500000002,{"$f":"IF(V141=0,0,$B$134*$B$136/$B$135/$B$135)","v":2.4024687500000002},2.4024687500000002,2.4024687500000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["S-HP 150 ",null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$88","v":"Location of selected public lighting assets within distributors' areas (%)"},null,null,null,null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$107","v":"Proportion of lights installed at 1 January 2001 (%)"}]
["Luminaire",null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$92","v":"CitiPower"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$97,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$97,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$97,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$97,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$97,'Inputs PL Final Decision 2004'!$H$97)))))","v":1},null,null,null,null,{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$111,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$111,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$111,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$111,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$111,'Inputs PL Final Decision 2004'!$H$111)))))","v":0.97046808510638294}]
["Capital cost",{"$f":"($F$218*E147+$L$218*E148+$R$218*E149+$X$218*E150)*J147","v":282.56330728723407},null,{"$f":"'Inputs PL Final Decision 2004'!$B$93","v":"Urban"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$98,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$98,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$98,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$98,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$98,'Inputs PL Final Decision 2004'!$H$98)))))","v":0}]
[{"$f":"'Inputs PL Final Decision 2004'!$A$20","v":"Depreciation period"},{"$f":"'Inputs PL Final Decision 2004'!$B$30","v":20},null,{"$f":"'Inputs PL Final Decision 2004'!$B$94","v":"Rural"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$99,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$99,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$99,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$99,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$99,'Inputs PL Final Decision 2004'!$H$99)))))","v":0}]
[{"$f":"'Inputs PL Final Decision 2004'!$A$16","v":"Number of years from 1 January 2001"},{"$f":"'Inputs PL Final Decision 2004'!$B$16","v":4},null,{"$f":"'Inputs PL Final Decision 2004'!$B$95","v":"Remote"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$100,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$100,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$100,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$100,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$100,'Inputs PL Final Decision 2004'!$H$100)))))","v":0}]
[]
[]
[]
[null,null,null,null,2004,{"$f":"E154+1","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,{"$f":"P154+1","v":2016},{"$f":"Q154+1","v":2017},{"$f":"R154+1","v":2018},{"$f":"S154+1","v":2019},{"$f":"T154+1","v":2020},{"$f":"U154+1","v":2021},{"$f":"V154+1","v":2022},{"$f":"W154+1","v":2023},{"$f":"X154+1","v":2024},{"$f":"Y154+1","v":2025},{"$f":"Z154+1","v":2026},{"$f":"AA154+1","v":2027},{"$f":"AB154+1","v":2028},{"$f":"AC154+1","v":2029},{"$f":"AD154+1","v":2030},{"$f":"AE154+1","v":2031},{"$f":"AF154+1","v":2032},{"$f":"AG154+1","v":2033},{"$f":"AH154+1","v":2034},{"$f":"AI154+1","v":2035},{"$f":"AJ154+1","v":2036},{"$f":"AK154+1","v":2037},{"$f":"AL154+1","v":2038},{"$f":"AM154+1","v":2039},{"$f":"AN154+1","v":2040}]
["RAB for Return",null,null,null,{"$f":"E$125/$B149*$B148/$B149","v":45.210129165957454},49.448578775265965,46.622945702393615,43.797312629521279,40.971679556648937,38.146046483776601,35.320413410904258,32.494780338031916,29.66914726515958,26.843514192287234,24.017881119414895,21.192248046542556,{"$f":"Q$125/$B149*$B148/$B149","v":18.366614973670217},15.540981900797874,12.715348827925533,9.8897157550531922,7.0640826821808513,4.2384496093085113,2.1192248046542557,0.70640826821808522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation",null,null,null,{"$f":"IF(E155=0,0,$B$148*$B$150/$B$149/$B$149)","v":2.8256330728723404},2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404,{"$f":"IF(Q155=0,0,$B$148*$B$150/$B$149/$B$149)","v":2.8256330728723404},2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404,2.8256330728723404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["S-HP 250 ",null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$88","v":"Location of selected public lighting assets within distributors' areas (%)"},null,null,null,null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$107","v":"Proportion of lights installed at 1 January 2001 (%)"}]
["Luminaire",null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$92","v":"CitiPower"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$102,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$102,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$102,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$102,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$102,'Inputs PL Final Decision 2004'!$H$102)))))","v":1},null,null,null,null,{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$112,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$112,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$112,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$112,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$112,'Inputs PL Final Decision 2004'!$H$112)))))","v":1}]
["Capital cost",{"$f":"($F$224*E161+$L$224*E162+$R$224*E163+$X$224*E164)*J161","v":293.96187500000002},null,{"$f":"'Inputs PL Final Decision 2004'!$B$93","v":"Urban"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$103,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$103,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$103,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$103,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$103,'Inputs PL Final Decision 2004'!$H$103)))))","v":0}]
[{"$f":"'Inputs PL Final Decision 2004'!$A$20","v":"Depreciation period"},{"$f":"'Inputs PL Final Decision 2004'!$B$41","v":20},null,{"$f":"'Inputs PL Final Decision 2004'!$B$94","v":"Rural"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$104,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$104,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$104,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$104,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$104,'Inputs PL Final Decision 2004'!$H$104)))))","v":0}]
[{"$f":"'Inputs PL Final Decision 2004'!$A$16","v":"Number of years from 1 January 2001"},{"$f":"'Inputs PL Final Decision 2004'!$B$16","v":4},null,{"$f":"'Inputs PL Final Decision 2004'!$B$95","v":"Remote"},{"$f":"IF($A$1='Inputs PL Final Decision 2004'!$A$123,'Inputs PL Final Decision 2004'!$C$105,IF($A$1='Inputs PL Final Decision 2004'!$A$124,'Inputs PL Final Decision 2004'!$D$105,IF($A$1='Inputs PL Final Decision 2004'!$A$125,'Inputs PL Final Decision 2004'!$E$105,IF($A$1='Inputs PL Final Decision 2004'!$A$126,'Inputs PL Final Decision 2004'!$F$105,IF($A$1='Inputs PL Final Decision 2004'!$A$127,'Inputs PL Final Decision 2004'!$G$105,'Inputs PL Final Decision 2004'!$H$105)))))","v":0}]
[]
[]
[]
[null,null,null,null,2004,{"$f":"E168+1","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,{"$f":"P168+1","v":2016},{"$f":"Q168+1","v":2017},{"$f":"R168+1","v":2018},{"$f":"S168+1","v":2019},{"$f":"T168+1","v":2020},{"$f":"U168+1","v":2021},{"$f":"V168+1","v":2022},{"$f":"W168+1","v":2023},{"$f":"X168+1","v":2024},{"$f":"Y168+1","v":2025},{"$f":"Z168+1","v":2026},{"$f":"AA168+1","v":2027},{"$f":"AB168+1","v":2028},{"$f":"AC168+1","v":2029},{"$f":"AD168+1","v":2030},{"$f":"AE168+1","v":2031},{"$f":"AF168+1","v":2032},{"$f":"AG168+1","v":2033},{"$f":"AH168+1","v":2034},{"$f":"AI168+1","v":2035},{"$f":"AJ168+1","v":2036},{"$f":"AK168+1","v":2037},{"$f":"AL168+1","v":2038},{"$f":"AM168+1","v":2039},{"$f":"AN168+1","v":2040}]
["RAB for Return",null,null,null,{"$f":"E$125/$B163*$B162/$B163","v":47.033900000000003},51.443328125000008,48.503709375,45.564090625000006,42.624471874999998,39.684853125000004,36.745234375000003,33.805615625000002,30.865996875,27.926378125000003,24.986759374999998,22.047140625000004,{"$f":"Q$125/$B163*$B162/$B163","v":19.107521875000003},16.167903125000002,13.228284375000001,10.288665625,7.3490468750000009,4.4094281249999998,2.2047140624999999,0.73490468750000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Depreciation",null,null,null,{"$f":"IF(E169=0,0,$B$162*$B$164/$B$163/$B$163)","v":2.9396187500000002},2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002,{"$f":"IF(Q169=0,0,$B$162*$B$164/$B$163/$B$163)","v":2.9396187500000002},2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002,2.9396187500000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Poles & Brackets"]
["Dedicated poles"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Poles & Brackets"]
["Brackets"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CitiPower",null,null,null,null,null,"Urban",null,null,null,null,null,"Rural",null,null,null,null,null,"Remote"]
[]
[null,"Unit rate","Number","Hours","Cost","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised",null,"Unit rate","Number","Hours","Cost","Annualised"]
[null,null,null,null,null," cost",null,null,null,null,null," cost",null,null,null,null,null," cost",null,null,null,null,null," cost"]
["MV80"]
["Luminaires "]
["Material & misc",{"$f":"'Inputs PL Final Decision 2004'!$B$21+'Inputs PL Final Decision 2004'!$B$22","v":159.55000000000001},{"$f":"'Inputs PL Final Decision 2004'!$B$24","v":16},null,{"$f":"B212*C212","v":2552.8000000000002},{"$f":"(E212+E213+E214)/C212","v":240.24687500000002},null,{"$f":"'Inputs PL Final Decision 2004'!$B$21+'Inputs PL Final Decision 2004'!$B$22","v":159.55000000000001},{"$f":"'Inputs PL Final Decision 2004'!$B$24","v":16},null,{"$f":"H212*I212","v":2552.8000000000002},{"$f":"(K212+K213+K214)/I212","v":240.24687500000002},null,{"$f":"('Inputs PL Final Decision 2004'!$B$21+'Inputs PL Final Decision 2004'!$B$22)*(1+'Inputs PL Final Decision 2004'!$B$10)","v":167.52750000000003},{"$f":"'Inputs PL Final Decision 2004'!$B$25","v":13},null,{"$f":"N212*O212","v":2177.8575000000005},{"$f":"(Q212+Q213+Q214)/O212","v":273.2544230769231},null,{"$f":"('Inputs PL Final Decision 2004'!$B$21+'Inputs PL Final Decision 2004'!$B$22)*(1+'Inputs PL Final Decision 2004'!$B$10)","v":167.52750000000003},{"$f":"'Inputs PL Final Decision 2004'!$B$26","v":10},null,{"$f":"T212*U212","v":1675.2750000000003},{"$f":"(W212+W213+W214)/U212","v":304.97250000000003}]
["Crew costs",{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$23","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"B213*C213*D213","v":999.6},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$23","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"H213*I213*J213","v":999.6},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$23","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"N213*O213*P213","v":999.6},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$23","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"T213*U213*V213","v":999.6}]
["Elevated platform costs",{"$f":"'Inputs PL Final Decision 2004'!$B$12","v":35},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"B214*C214*D214","v":291.55},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$12","v":35},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"H214*I214*J214","v":291.55},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"N214*O214*P214","v":374.85},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"T214*U214*V214","v":374.85}]
[]
["S-HP 150"]
["Luminaires "]
["Material & misc",{"$f":"'Inputs PL Final Decision 2004'!$B$31+'Inputs PL Final Decision 2004'!$B$32","v":189.64},{"$f":"'Inputs PL Final Decision 2004'!$B$35","v":16},null,{"$f":"B218*C218","v":3034.24},{"$f":"(E218+E219+E220)/C218","v":291.16187500000001},null,{"$f":"'Inputs PL Final Decision 2004'!$B$31+'Inputs PL Final Decision 2004'!$B$32","v":189.64},{"$f":"'Inputs PL Final Decision 2004'!$B$35","v":16},null,{"$f":"H218*I218","v":3034.24},{"$f":"(K218+K219+K220)/I218","v":275.54312499999997},null,{"$f":"('Inputs PL Final Decision 2004'!$B$31+'Inputs PL Final Decision 2004'!$B$32)*(1+'Inputs PL Final Decision 2004'!$B$10)","v":199.12199999999999},{"$f":"'Inputs PL Final Decision 2004'!$B$36","v":13},null,{"$f":"N218*O218","v":2588.5859999999998},{"$f":"(Q218+Q219+Q220)/O218","v":304.84892307692303},null,{"$f":"('Inputs PL Final Decision 2004'!$B$31+'Inputs PL Final Decision 2004'!$B$32)*(1+'Inputs PL Final Decision 2004'!$B$10)","v":199.12199999999999},{"$f":"'Inputs PL Final Decision 2004'!$B$37","v":10},null,{"$f":"T218*U218","v":1991.2199999999998},{"$f":"(W218+W219+W220)/U218","v":336.56699999999995}]
["Crew costs",{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$34","v":2.5},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"D219*C219*B219","v":1249.5},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$33","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"J219*I219*H219","v":999.6},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$33","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"P219*O219*N219","v":999.6},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$33","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"V219*U219*T219","v":999.6}]
["Elevated platform vehicle costs",{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"D220*C220*B220","v":374.85},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"J220*I220*H220","v":374.85},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"P220*O220*N220","v":374.85},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"V220*U220*T220","v":374.85}]
[]
["S-HP 250"]
["Luminaires "]
["Material & misc",{"$f":"'Inputs PL Final Decision 2004'!$B$42+'Inputs PL Final Decision 2004'!$B$43","v":192.44},{"$f":"'Inputs PL Final Decision 2004'!$B$46","v":16},null,{"$f":"B224*C224","v":3079.04},{"$f":"(E224+E225+E226)/C224","v":293.96187500000002},null,{"$f":"'Inputs PL Final Decision 2004'!$B$42+'Inputs PL Final Decision 2004'!$B$43","v":192.44},{"$f":"'Inputs PL Final Decision 2004'!$B$46","v":16},null,{"$f":"H224*I224","v":3079.04},{"$f":"(K224+K225+K226)/I224","v":278.34312499999999},null,{"$f":"('Inputs PL Final Decision 2004'!$B$42+'Inputs PL Final Decision 2004'!$B$43)*(1+'Inputs PL Final Decision 2004'!$B$10)","v":202.06200000000001},{"$f":"'Inputs PL Final Decision 2004'!$B$47","v":13},null,{"$f":"N224*O224","v":2626.806},{"$f":"(Q224+Q225+Q226)/O224","v":307.78892307692308},null,{"$f":"('Inputs PL Final Decision 2004'!$B$42+'Inputs PL Final Decision 2004'!$B$43)*(1+'Inputs PL Final Decision 2004'!$B$10)","v":202.06200000000001},{"$f":"'Inputs PL Final Decision 2004'!$B$48","v":10},null,{"$f":"T224*U224","v":2020.6200000000001},{"$f":"(W224+W225+W226)/U224","v":339.50700000000001}]
["Crew costs",{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$45","v":2.5},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"D225*C225*B225","v":1249.5},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$44","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"J225*I225*H225","v":999.6},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$44","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"P225*O225*N225","v":999.6},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$11","v":60},{"$f":"'Inputs PL Final Decision 2004'!$B$44","v":2},{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"V225*U225*T225","v":999.6}]
["Elevated platform vehicle costs",{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"D226*C226*B226","v":374.85},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"J226*I226*H226","v":374.85},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"P226*O226*N226","v":374.85},null,null,{"$f":"'Inputs PL Final Decision 2004'!$B$13","v":45},1,{"$f":"'Inputs PL Final Decision 2004'!$B$14","v":8.33},{"$f":"V226*U226*T226","v":374.85}]

{"sheet":"Inputs PL Final Decision 2004","index":13,"n_rows":128,"n_cols":8,"rows_kept":128,"cut":false,"hidden":false,"merged":[[88,5,88,6],[88,7,89,7],[88,1,89,1],[88,2,89,2],[88,3,89,3],[88,4,89,4],[116,0,116,1],[107,5,107,6],[107,7,108,7],[113,0,113,1],[114,0,114,1],[107,1,108,1],[107,2,108,2],[107,3,108,3],[107,4,108,4]]}
[{"$f":"'Inputs PL Final Decision 2004'!$A$125","v":"Powercor"}]
[]
["Final Decision - Cost Build-up Model 2004"]
[]
[]
[]
["Input parameters"]
[]
["Inputs - all lamps"]
["Material premium for rural areas",0.05]
["Labour rate (per hour)",60]
["Elevated platform vehicle (per hour) - urban MV",35]
["Elevated platform vehicle (per hour) - rural MV, S-HP",45]
["Number of hours in a day",8.33]
["Rate of return (per annum)",9.5000000000000001E-2]
["Number of years from 1 January 2001",4]
[]
["Inputs - MV80"]
[]
["Depreciation period",20,"years"]
["Unit cost - luminaire",158.55000000000001]
["Unit cost - miscellaneous materials (bulk lamp)",1]
["Number of men in crew",2]
["Number of luminaires replaced per day - urban",16]
["Number of luminaires replaced per day - rural",13]
["Number of luminaires replaced per day - remote",10]
[]
["Inputs - S-HP150"]
[]
["Depreciation period ",20,"years"]
["Unit cost - luminaire",187.64]
["Unit cost - miscellaneous materials",2]
["Number of men in crew - repairs (exc CitiPower)",2]
["Number of men in crew - repairs (CitiPower)",2.5]
["Number of luminaires replaced per day - urban",16]
["Number of luminaires replaced per day - rural",13]
["Number of luminaires replaced per day - remote",10]
[]
["Inputs - S-HP250"]
[]
["Depreciation period ",{"$f":"B30","v":20},"years"]
["Unit cost - luminaire",190.44]
["Unit cost - miscellaneous materials",2]
["Number of men in crew - repairs (exc CitiPower)",{"$f":"B33","v":2}]
["Number of men in crew - repairs (CitiPower)",{"$f":"B34","v":2.5}]
["Number of luminaires replaced per day - urban",{"$f":"B35","v":16}]
["Number of luminaires replaced per day - rural",{"$f":"B36","v":13}]
["Number of luminaires replaced per day - remote",{"$f":"B37","v":10}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DEPRECIATION PROFILE"]
[]
["20 year asset life"]
[null,2001,2002,2003,2004]
["New assets in 2001","10/20","19/20","18/20","17/20","Assume half the asset base in first year"]
["New assets in 2002",null,"10/20","19/20","18/20","In subsequent years - depreciation of 1/20 per year"]
["New assets in 2003",null,null,"10/20","19/20"]
["New assets in 2004",null,null,null,"10/20"]
[]
["Total","10/20","29/20","47/20","64/20"]
[]
["35 year asset life"]
[null,2001,2002,2003,2004]
["New assets in 2001","17.5/35","34/35","33/35","32/35","Assume half the asset base in first year"]
["New assets in 2002",null,"17.5/35","34/35","33/35","In subsequent years - depreciation of 1/35 per year"]
["New assets in 2003",null,null,"17.5/35","34/35"]
["New assets in 2004",null,null,null,"17.5/35"]
[]
["Total","17.5/35","51.5/35","84.5/35","116.5/35"]
[]
[]
[]
[]
[]
[]
[null,"Location of selected public lighting assets within distributors' areas (%)"]
[null,null,"AGL (%)","CitiPower (%)","Powercor (%)","TXU (%)",null,"United Energy (%)"]
[null,null,null,null,null,"central","north/east"]
[null,"MV 80 Watt"]
[null,"CitiPower",0,1,0,0,0,0]
[null,"Urban",0.97,0,0.39,0.96,0.35,0.84]
[null,"Rural",0.03,0,0.57099999999999995,0.04,0.53,0.16]
[null,"Remote",0,0,3.9E-2,0,0.12,0]
[null,"S-HP 150 Watt"]
[null,"CitiPower",0,1,0,0,0,0]
[null,"Urban",0.98,0,0.52,0.94,0.3,0.84]
[null,"Rural",0.02,0,0.441,0.06,0.63,0.16]
[null,"Remote",0,0,3.9E-2,0,7.0000000000000007E-2,0]
[null,"S-HP 250 Watt"]
[null,"CitiPower",0,1,0,0,0,0]
[null,"Urban",0.96,0,0.48,0.9,0.37,0.84]
[null,"Rural",0.04,0,0.48099999999999998,0.1,0.56999999999999995,0.16]
[null,"Remote",0,0,3.9E-2,0,0.06,0]
[]
[null,"Proportion of lights installed at 1 January 2001 (%)"]
[null,null,"AGL","CitiPower","Powercor","TXU",null,"United Energy"]
[null,null,null,null,null,"central","north/east"]
[null,"MV 80 Watt",0.905787037037037,1,0.86777777777777776,0.88453792189886593,0.88441954863731531,0.89212199870214148]
[null,"S-HP 150 Watt",0.92852830188679247,0.97046808510638294,0.79574999999999996,0.9271778402248092,0.92717784022480954,0.76780200027653589]
[null,"S-HP 250 Watt",0.97372093023255812,1,0.8570165745856354,0.93238356164383551,0.93238356164383573,0.79881039340498805]
[]
["Proportion of lights on dedicated poles",null,0.1908204,0.19633080440438641,0.28800286795458091,0.38119062500000001,0.38296744016378254,0.2370560408218817]
["Proportion of dedicated poles at 1 Jan 2001",null,0.91293333333333337,0.91293333333333337,0.88888888888888884,0.89230769230769236,0.88888888888888884,0.91293333333333337]
[]
["Proportion of non-dedicated poles at 1 Jan 2001",null,0.74134150899999995,0.85329845683448124,0.6107644460365671,0.54998659800000005,0.54983737742466199,0.66538387625035467]
[]
[]
[]
[]
[]
["Jemena",{"$f":"C108","v":"AGL"}]
["Citipower",{"$f":"D108","v":"CitiPower"}]
["Powercor",{"$f":"E108","v":"Powercor"}]
["SP AusNet - Central",{"$f":"F108","v":"TXU"},{"$f":"F109","v":"central"}]
["SP AusNet - North/East",{"$f":"F108","v":"TXU"},{"$f":"G109","v":"north/east"}]
["United Energy",{"$f":"H108","v":"United Energy"}]

{"sheet":"RAB RIN Reconciliation (AER)","index":14,"n_rows":85,"n_cols":21,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
[]
[null,"CP",null,"RAB RIN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"($000's)",2014,"2015","2016","2017","2018","2019","2020"]
[null,null,null,"Opening value",null,null,null,null,null,null,null,null,null,null,{"$f":"N56 / 1000","v":10326.108076872108},{"$f":"O56 / 1000","v":11590.595801650627},{"$f":"P10","v":5635.3824386494252},{"$f":"Q10","v":5251.6089916677911},4744.4801867150118,4468.4043467523134,4194.8155272138911]
[null,null,null,"Adjustment for Dedicated Assets",null,null,null,null,null,null,null,null,null,null,0,{"$f":"-P83 / 1000","v":-6475.5425547500772}]
[null,null,null,"Straight line depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"-1 * O55 / 1000","v":-672.83093335408523},{"$f":"-1 * P55 / 1000","v":-742.52671547944351},{"$f":"-1 * Q64 / 1000","v":-467.88032671712904},{"$f":"-1 * R64 / 1000","v":-468.94879770774463},-472.83029506191446,-482.89570507271884,-493.57118026994948]
[null,null,null,"Regulatory depreciation",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O6+O5)","v":-672.83093335408523},-7218.069270229521,-467.88032671712904,-468.94879770774463,-472.83029506191446,-482.89570507271884,-493.57118026994948]
[null,null,null,"Actual additions (recognised in RAB)",null,null,null,null,null,null,null,null,null,null,{"$f":"O54 / 1000","v":1937.3186581326029},{"$f":"P54 / 1000","v":1262.8559072283199},{"$f":"Q63 / 1000","v":84.106879735494772},{"$f":"R63 / 1000","v":-38.180007245034794},196.7544550992163,209.30688553429704,221.29279223905911]
[null,null,null,"Disposals "]
[null,null,null,"Closing value for “other” asset (long life) value",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O4+O5+O6+O8+O9)","v":11590.595801650625},5635.3824386494252,5251.6089916677911,4744.4801867150118,4468.4043467523134,4194.8155272138911,3922.5371391830008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P4-O10","v":0}]
[]
[]
[]
[]
[null,null,"Model differences"]
[]
[null,null,null,"No.","Link","Explanation"]
[null,null,null,1,"Light Type","The redetermination uses 2010 volumes to calculate depreciation"]
[null,null,null,null,{"$f":"'RAB 2001 to 2004'!$A$53","v":"Light Type"},"Compared to the PL models, which uses 2004 volumes"]
[null,null,null,2,3.27,"Price factor for Metal halide 70 watt changed from 3.27 down to 2.12. Change agreed with Noel Twyman"]
[null,null,null,null,{"$f":"'DNSP Inputs General'!$D$57","v":2.12},"Price factor for Metal halide 70 watt changed from 3.27 down to 2.12. Change agreed with Noel Twyman"]
[null,null,null,3,128932.16000000002,"% split of Poles/Brackets versus Luminaires was skewed towards Luminaires in Redetermination model, which assumed a split of 20% Poles, 80% Luminaires"]
[null,null,null,null,{"$f":"'[1]DNSP Inputs General'!$G$6","v":393132.52101776551},"% split of Poles/Brackets versus Luminaires is skewed towards Poles/Brackets in PL Model. Uses actual CAT RIN data"]
[null,null,null,4,{"$f":"'[1]DNSP Inputs General'!$A$100","v":"Total Capital Expenditure"},"Capex split in PL Model for period 2010-2015 looks at actual CAT RIN data"]
[]
[]
[null,null,null,"Redetermination (with Actual expenditure)"]
[]
[null,null,null,"RAB",null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014]
[null,null,null,"Opening RAB",null,null,5730815.1558381123,6950224.7482438311,7656022.9120781217,8389781.0759124123,10537720.481265372,10597502.929633459,10924440.876972975,11077347.649855347,11781590.193880577]
[null,null,null,"Capex",null,null,1531000,1077000,1156000,2657343.3758231988,644660.80000000005,948225.12000000034,814484.45000000007,1416821.5000000002,2223701.1499999994]
[null,null,null,"Depreciation",null,null,311590.40759428067,371201.8361657093,422241.8361657093,509403.97047023952,584878.35163191264,621287.1726604841,661577.677117627,712578.95597476989,795790.90226048417]
[null,null,null,"Closing RAB",null,5730815.1558381123,6950224.7482438311,7656022.9120781217,8389781.0759124123,10537720.481265372,10597502.929633459,10924440.876972975,11077347.649855347,11781590.193880577,13209500.441620091]
[]
[null,null,null,null,null,null,null,null,null,"FC140",null,{"$f":"'[1]DNSP Inputs General'!H95","v":948225.12000000023},{"$f":"'[1]DNSP Inputs General'!I95","v":814484.45},{"$f":"'[1]DNSP Inputs General'!J95","v":1416821.5000000002},{"$f":"'[1]DNSP Inputs General'!K95","v":2223701.1499999994}]
[null,null,null,null,null,null,null,null,null,"WDV",null,{"$f":"'[1]DNSP Inputs General'!H96","v":0},{"$f":"'[1]DNSP Inputs General'!I96","v":0},{"$f":"'[1]DNSP Inputs General'!J96","v":-1452422},{"$f":"'[1]DNSP Inputs General'!K96","v":-237743}]
[null,null,null,"Our model",null,null,null,null,null,"Capex net of WDV",{"$f":"'[1]DNSP Inputs General'!G97","v":644660.80000000005},{"$f":"SUM(L36:L37)","v":948225.12000000023},{"$f":"SUM(M36:M37)","v":814484.45},{"$f":"SUM(N36:N37)","v":-35600.499999999767},{"$f":"SUM(O36:O37)","v":1985958.1499999994}]
[]
[null,null,null,"What we used",null,null,null,null,null,null,null,{"$f":"'[1]DNSP Inputs General'!H100","v":948225.12000000023},{"$f":"'[1]DNSP Inputs General'!I100","v":814484.45},{"$f":"'[1]DNSP Inputs General'!J100","v":-93435.479934197967},{"$f":"'[1]DNSP Inputs General'!K100","v":1937318.6581326029}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"CP PL Total Model 2016-20 Draft v1.1.xlsm"]
[]
[null,null,null,"RAB",null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015]
[null,null,null,"Opening RAB",null,4023237.9121449012,5653938.163125121,6877106.9855339117,7586664.3793712743,8324181.7732086368,10475880.408564668,10542252.805089589,10884419.570593033,11061402.450418768,10326108.076872109,11590595.801650627]
[null,null,null,"Capex",null,1861000,1531000,1077000,1156000,2657343.3758231988,644660.79999999993,948225.12000000023,814484.45,-93435.479934197909,1937318.6581326029,1262855.9072283199]
[null,null,null,"Depreciation",null,230299.74901978055,307831.17759120913,367442.6061626377,418482.6061626377,505644.74046716798,578288.40347507934,606058.35449655761,637501.57017426391,641858.89361246047,672830.93335408519,742526.71547944355]
[null,null,null,"Closing RAB",null,5653938.163125121,6877106.9855339117,7586664.3793712743,8324181.7732086368,10475880.408564668,10542252.805089589,10884419.570593033,11061402.450418768,10326108.076872109,11590595.801650627,12110924.993399503]
[]
[]
[null,null,null,"CP PL ACS Model 2016-20 Draft v1.1.xlsm"]
[]
[null,null,null,"RAB",null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,null,null,"Opening RAB",null,{"$f":"'Total RAB'!C139","v":2012657.0355601972},{"$f":"'Total RAB'!D139","v":3074089.8767979858},{"$f":"'Total RAB'!E139","v":3868843.4768456826},{"$f":"'Total RAB'!F139","v":4329140.6681487188},{"$f":"'Total RAB'!G139","v":4805309.6122210985},{"$f":"'Total RAB'!H139","v":6299354.1914157812},{"$f":"'Total RAB'!I139","v":6131383.9746888345},{"$f":"'Total RAB'!J139","v":5923820.2075343803},{"$f":"'Total RAB'!K139","v":5829238.5703366352},{"$f":"'Total RAB'!L139","v":4643996.3447166001},{"$f":"'Total RAB'!M139","v":5356575.8590920819},{"$f":"'Total RAB'!N139","v":5635382.4386494225},{"$f":"'Total RAB'!O139","v":5251608.9916677885},{"$f":"'Total RAB'!P139","v":4744480.1867150087},{"$f":"'Total RAB'!Q139","v":4468404.3467523111},{"$f":"'Total RAB'!R139","v":4194815.5272138892}]
[null,null,null,"Capex",null,{"$f":"'Total RAB'!C140","v":1202564.2939969595},{"$f":"'Total RAB'!D140","v":989320.75986531167},{"$f":"'Total RAB'!E140","v":695949.35230237804},{"$f":"'Total RAB'!F140","v":746998.56198843918},{"$f":"'Total RAB'!G140","v":1827641.0319314597},{"$f":"'Total RAB'!H140","v":215442.39636269311},{"$f":"'Total RAB'!I140","v":185639.65278114282},{"$f":"'Total RAB'!J140","v":310784.70769542293},{"$f":"'Total RAB'!K140","v":-791557.44905238098},{"$f":"'Total RAB'!L140","v":1114630.0199897415},{"$f":"'Total RAB'!M140","v":726580.05909821717},{"$f":"'Total RAB'!N140","v":84106.879735494775},{"$f":"'Total RAB'!O140","v":-38180.007245034794},{"$f":"'Total RAB'!P140","v":196754.45509921631},{"$f":"'Total RAB'!Q140","v":209306.88553429703},{"$f":"'Total RAB'!R140","v":221292.79223905911}]
[null,null,null,"Depreciation",null,{"$f":"'Total RAB'!C141","v":141131.45275917082},{"$f":"'Total RAB'!D141","v":194567.15981761439},{"$f":"'Total RAB'!E141","v":235652.16099934225},{"$f":"'Total RAB'!F141","v":270829.61791605933},{"$f":"'Total RAB'!G141","v":333596.45273677737},{"$f":"'Total RAB'!H141","v":383412.61308963964},{"$f":"'Total RAB'!I141","v":393203.41993559664},{"$f":"'Total RAB'!J141","v":405366.34489316749},{"$f":"'Total RAB'!K141","v":393684.77656765369},{"$f":"'Total RAB'!L141","v":402050.50561425922},{"$f":"'Total RAB'!M141","v":447773.47954087611},{"$f":"'Total RAB'!N141","v":467880.32671712904},{"$f":"'Total RAB'!O141","v":468948.79770774464},{"$f":"'Total RAB'!P141","v":472830.29506191448},{"$f":"'Total RAB'!Q141","v":482895.70507271885},{"$f":"'Total RAB'!R141","v":493571.18026994949}]
[null,null,null,"Closing RAB",null,{"$f":"'Total RAB'!C142","v":3074089.8767979858},{"$f":"'Total RAB'!D142","v":3868843.4768456826},{"$f":"'Total RAB'!E142","v":4329140.6681487188},{"$f":"'Total RAB'!F142","v":4805309.6122210985},{"$f":"'Total RAB'!G142","v":6299354.1914157812},{"$f":"'Total RAB'!H142","v":6131383.9746888345},{"$f":"'Total RAB'!I142","v":5923820.2075343803},{"$f":"'Total RAB'!J142","v":5829238.5703366352},{"$f":"'Total RAB'!K142","v":4643996.3447166001},{"$f":"'Total RAB'!L142","v":5356575.8590920819},{"$f":"'Total RAB'!M142","v":5635382.4386494225},{"$f":"'Total RAB'!N142","v":5251608.9916677885},{"$f":"'Total RAB'!O142","v":4744480.1867150087},{"$f":"'Total RAB'!P142","v":4468404.3467523111},{"$f":"'Total RAB'!Q142","v":4194815.5272138892},{"$f":"'Total RAB'!R142","v":3922537.1391829983}]
[]
[]
[null,null,null,"CP PL NS OM Model 2016-20 Draft v1.1.xlsm"]
[]
[null,null,null,"RAB",null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015]
[null,null,null,"Opening RAB",null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capex",null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation",null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",null,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"CP PL NS Repex Model 2016-20 Draft v1.1.xlsm"]
[]
[null,null,null,"RAB",null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015]
[null,null,null,"Opening RAB",null,2010580.876584705,2579848.2863271357,3008263.5086882291,3257523.7112225555,3518872.1609875383,4176526.2171488865,4410868.8304007528,4960599.363058649,5232163.8800821295,5682111.7321555065,6234019.9425585419]
[null,null,null,"Capex",null,658435.70600304054,541679.24013468833,381050.64769762207,409001.43801156088,829702.34389173891,429218.40363730671,762585.46721885726,503699.74230457703,698121.96911818313,822688.63814286143,536275.84813010285]
[null,null,null,"Depreciation",null,89168.296260609743,113264.01777359475,131790.44516329549,147652.98824657834,172048.28773039058,194875.79038543967,212854.93456096094,232135.2252810965,248174.1170448068,270780.42773982603,294753.23593856749]
[null,null,null,"Closing RAB",null,2579848.2863271357,3008263.5086882291,3257523.7112225555,3518872.1609875383,4176526.2171488865,4410868.8304007528,4960599.363058649,5232163.8800821295,5682111.7321555065,6234019.9425585419,6475542.5547500774]
[]
[null,null,null,null,"Check",{"$f":"F56-F65-F74-F83","v":0},{"$f":"G56-G65-G74-G83","v":0},0,0,0,0,0,0,0,0,0]