{"text_format":"1","workbook":"xlsx","n_sheets":27,"sheets":["Cover Sheet","Model Structure","Model Information","Smoothed Prices with Price Path","Smoothed Prices","Unsmoothed Prices","Combined Annuity Prices CL","Combined Annuity Prices PL","CAPEX Annuity calcs","Corp Capex Annuity calcs","Revenue Nominal RAB","Capex Weighting","Opex Weighting","Building Block","Corporate OH","Inputs","Master Data","Volumes","Warehouse Pricing","Old Prices Indexed","Bracket Summary","Bracket Data","Historical Pricing","Sheet1","Charts - PP A factor 10 yr","price path impact summary","Rate table"],"not_rendered":{"charts":16,"images":2,"macros":1,"external_links":0,"defined_names":80,"comments":8,"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":"Cover Sheet","index":0,"n_rows":29,"n_cols":4,"rows_kept":29,"cut":false,"hidden":false,"merged":[[23,1,26,5],[30,1,33,5]]}
[]
[null,null,"Model Details"]
[]
[null,null,"Model Name:","TasNetworks (Public Lighting Model)"]
[]
[null,null,"Created By:"]
[null,null,"Phone Number:"]
[null,null,"Email:","Esther.Pither@tasnetworks.com.au"]
[]
[null,null,"Date:"]
[]
[null,null,"Customer Details:"]
[]
[]
[]
[]
[]
[]
[]
[null,"Model Description/Scope"]
[]
[null,"Model Description"]
[]
[null,"This is a street lighting pricing model which works out the pricing for indiviual contract and public lights and estimates the total revenue build up for street lighting in $Real 2019-20. The output from this model can be compared to the PTRM (building block model), so accordingly a pricing approach could be proposed to AER. "]
[]
[]
[]
[]
[null,"Scope/Disclaimer"]

{"sheet":"Model Structure","index":1,"n_rows":20,"n_cols":2,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Model Overview"]
[]
[null,"Legend"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Model Structure "]

{"sheet":"Model Information","index":2,"n_rows":75,"n_cols":2,"rows_kept":75,"cut":false,"hidden":false,"merged":[[2,1,3,10],[4,1,7,10],[32,1,32,10],[41,1,43,10],[33,1,35,10],[36,1,39,10],[8,1,10,10],[11,1,14,10],[15,1,17,10],[18,1,23,10],[24,1,28,10],[40,1,40,10],[44,1,44,10],[51,1,51,10],[61,1,61,10],[45,1,47,10],[48,1,50,10],[74,1,77,10],[65,1,67,10],[68,1,70,10],[71,1,73,10],[52,1,54,10],[55,1,57,10],[58,1,60,10],[62,1,64,10]]}
[]
[null,"Process information"]
[null,"Public lighting includes many parts that have different life cycles which also vary depending on the light type. The main parts in a light are as follow: "]
[]
[null," o Light Bracket - most lights have a bracket which allows the luminaire to be attached to a power pole, this is capital expenditure. There are some lights that are on private piles that do not require brackets, these poles and built in brackets are not the responsibility of TasNetworks. Brackets are assumed to have a life cycle of 40 years"]
[]
[]
[]
[null," o Luminaire - The luminaire is the light fitting that the lamp is within and is a capital expenditure. Luminaires are assumed to have a life cycle of 20 years"]
[]
[]
[null," o Lamp - Within the luminaire is a lamp that requires replacement depending on the light type. Normal lights have a life cycle of 4.5 years on average therefore the replacement program is every 4 years as opex expenditure. LED lights are the exception as they last 20 years and are replaced when the luminaire requires replacing."]
[]
[]
[]
[null," o PE Cell - Public lights are switched on and off using PE Cells which in the last 30 years have replaced overhead switch wires as a new technology. They are replaced either with the lamp on after 10 year as opex."]
[]
[]
[null," o  Installation Cost - The TasNetworks POW has inbuilt unit prices for both opex and capex installation costs of public lights. These prices have been used for luminaire /Bracket capex installation excluding the material proportion plus actual materials from the warehouse prices. The same method has been used for Opex maintenance (Lamp & PE Cell replacement), using the POW unit rate net of materials plus actual materials for the individual light type. The 2 unit rates are determined using the Major/minor allocation of the light."]
[]
[]
[]
[]
[]
[null,"Public lighting prices have previously used the annuity method rather than a RAB method. The annuity method is more accurate and produces more cost reflective prices compared to the RAB method which has some unreliable data. The opening RAB data was estimated by the business therefore its accuracy is unknown, because of this the PTRM output is used as a indicator test for the Annuity method."]
[]
[]
[]
[]
[]
[]
[null,"Assumptions"]
[null,"Brackets"]
[null,"A sample base for brackets has been sourced from the thread leader which aligns the light type with bracket type and cost. This sample base of 10,000 out of a total of 40,000+ lights is assumed to represent the whole fleet of brackets."]
[]
[]
[null,"Of the 40,000+ public lights there are a number of private poles for the public light that do not require a bracket. The public lighting asset management plan has the total number of brackets in the fleet (not down to type assigned to light type for costing). Therefore the cost of the brackets is weighted so that only the total number of brackets are recovered."]
[]
[]
[]
[null,"Lamps"]
[null,"Lamps have a assumed life cycle of 4.5 years therefore they are replaced within the POW after 4 years. LEDs do not require a lamp replacement within the 20 year life cycle of the luminaire."]
[]
[]
[null,"PE Cells"]
[null,"There are two types of PE Cells and it is assumed that major lights have the more expensive cell installed while the minor lights have the smaller and cheaper PE Cell."]
[]
[]
[null,"PE Cells have a assumed 10 year life therefore to align with the 4 year lamp replacement program they are replaced after 8 years however with LED's they are replaced after 10 years. "]
[]
[]
[null,"Installation and maintenance cost"]
[null,"The POW assumption about what lights are major and minor for work to be completed is based on lights less than or greater than 100 watts. This results in a higher cost associated with the major lights due to higher costs performing maintenance and installation."]
[]
[]
[null,"It is assumed that the cost of performing a Lamp replacement is the same doing the PE Cell at the same time or only PE cell."]
[]
[]
[null,"It is assumed that the cost of performing a luminaire installation/replacement is the same doing the Brackett at the same time "]
[]
[]
[null,"Other assumptions"]
[null,"It is assumed that contract prices for materials are to remain consistent with current prices."]
[]
[]
[null,"Where a warehouse price is not available due to the light type is obsolete the previous determination prices have been indexed."]
[]
[]
[null,"Indirect capex that is not included in the unit price build up is included in the annuity calculation and assumed to have a 40 year life given it is work on the street lights that have the same life."]
[]
[]
[null,"Private contract lights are owned by client and TasNetworks just performs maintenance on the light. Capital replacements are the responsibility of the owner."]
[]
[]
[null,"New Technology - minor lighting is assumed the same as our current latest technology (LED 14W), Major lighting for LED technology has not been trialled, the equivalent LED technology to our 150W and 250W sodium vapour is a 160W LED,  maintenance cycles are unknown so have assumed to be the same as the current 250W sodium vapour."]

{"sheet":"Smoothed Prices with Price Path","index":3,"n_rows":150,"n_cols":82,"rows_kept":150,"cut":false,"hidden":false,"merged":[[9,77,9,81],[72,2,72,7],[72,26,72,30],[72,37,72,41],[72,48,72,52],[72,60,72,64],[72,72,72,76],[72,77,72,81],[9,15,9,19],[9,26,9,30],[9,37,9,41],[9,48,9,52],[9,60,9,64],[9,72,9,76],[7,3,7,7],[7,8,7,12],[8,3,8,7],[8,8,8,12],[9,3,9,7],[9,8,9,12]]}
[null,"$2018-19 base data"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"THIS TAKES 18/19 SMOOTHED PRICES ADDS CPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"THIS TAKES 18/19 SMOOTHED PRICES  and multiplys by no.days in year/100 to convert $s into cents",null,null,null,null,null,null,null,null,null,null,"THIS TAKES nominal and multiplys by no days in year/100"]
[null,"Private Contract Lights"]
[null,null,null,null,null,"Adjustment ('A')",null,null,null,null,"Adjustment ('A')"]
[null,null,"Adjustment CL",-10,1,1,1,1,-5,1.25,1.25,1.25,1.25]
[null,null,"Adjustment PL",-16,1.5,1.5,1.5,1.5,-8,2,2,2,2]
[null,null,null,"X Factor",null,null,null,null,"X Factor",null,null,null,null,null,"Days",{"$f":"'Master Data'!K28","v":366},{"$f":"'Master Data'!L28","v":365},{"$f":"'Master Data'!M28","v":365},{"$f":"'Master Data'!N28","v":365},{"$f":"'Master Data'!O28","v":366},{"$f":"'Master Data'!P28","v":365},{"$f":"'Master Data'!Q28","v":365},{"$f":"'Master Data'!R28","v":365},{"$f":"'Master Data'!S28","v":366},{"$f":"'Master Data'!T28","v":365}]
[null,null,null,{"$f":"P148","v":1.0381029010351038E-2},null,null,null,null,{"$f":"U148","v":1.6734457522187955E-3},null,null,null,null,null,"CPI",{"$f":"'Master Data'!K39","v":1.0245},{"$f":"'Master Data'!L39","v":1.0496002499999999},{"$f":"'Master Data'!M39","v":1.0753154561249998},{"$f":"'Master Data'!N39","v":1.1016606848000623},{"$f":"'Master Data'!O39","v":1.1286513715776638},{"$f":"'Master Data'!P39","v":1.1563033301813166},{"$f":"'Master Data'!Q39","v":1.1846327617707588},{"$f":"'Master Data'!R39","v":1.2136562644341424},{"$f":"'Master Data'!S39","v":1.2433908429127789},{"$f":"'Master Data'!T39","v":1.273853918564142},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AL11,'Master Data'!$B$25:$P$28,4,FALSE)","v":366},{"$f":"HLOOKUP(AM11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AN11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AO11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AP11,'Master Data'!$B$25:$P$28,4,FALSE)","v":366},{"$f":"HLOOKUP(AQ11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AR11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AS11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AT11,'Master Data'!$B$25:$T$28,4,FALSE)","v":366},{"$f":"HLOOKUP(AU11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365},null,{"$f":"HLOOKUP(AW11,'Master Data'!$B$25:$P$28,4,FALSE)","v":366},{"$f":"HLOOKUP(AX11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AY11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AZ11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(BA11,'Master Data'!$B$25:$P$28,4,FALSE)","v":366},{"$f":"HLOOKUP(BB11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365},{"$f":"HLOOKUP(BC11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365},{"$f":"HLOOKUP(BD11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365},{"$f":"HLOOKUP(BE11,'Master Data'!$B$25:$T$28,4,FALSE)","v":366},{"$f":"HLOOKUP(BF11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365}]
[null,"Private Contract Lights",null,"Price (cents) per Light per day Real 2018/19 Smoothed",null,null,null,null,"Price (cents) per Light per day Real 2018/19 Smoothed",null,null,null,null,null,null,"Price (cents) per Light per day Nominal Smoothed",null,null,null,null,null,null,null,null,null,null,"Volumes",null,null,null,null,null,null,null,null,null,null,"Smooth Real 2018/19 Cost Dollars Per  Year",null,null,null,null,null,null,null,null,null,null,"Smooth Nominal Cost Dollars Per Year",null,null,null,null,null,null,null,null,null,null,null,"Revenue Real Real Dollars Per Year",null,null,null,null,null,null,null,null,null,null,null,"Revenue Nominal Dollars Per Year",null,null,null,null,"Revenue Nominal Dollars Per Year"]
[null,null,"Offered / No Longer Offered / NA",{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"}]
[null,{"$f":"Inputs!$C69","v":"32W Compact Fluorescent"},"Old light no volumes",{"$f":"IF($C12=\"NA\",\"\",'Smoothed Prices'!D12+$D$6)","v":20.043692983870603},{"$f":"IF($C12=\"NA\",\"\",D12*(1+D$9)+$E$6)","v":21.251767142210731},{"$f":"IF($C12=\"NA\",\"\",E12*(1+D$9)+$F$6)","v":22.472382353435243},{"$f":"IF($C12=\"NA\",\"\",F12*(1+D$9)+$G$6)","v":23.705668806577954},{"$f":"IF($C12=\"NA\",\"\",G12*(1+D$9)+$H$6)","v":24.951758042168812},{"$f":"IF($C12=\"NA\",\"\",'Smoothed Prices'!I12+$I$6)","v":26.310791657462012},{"$f":"IF($C12=\"NA\",\"\",I12*(1+I$9)+$J$6)","v":27.604821339998704},{"$f":"IF($C12=\"NA\",\"\",J12*(1+I$9)+$K$6)","v":28.90101651101088},{"$f":"IF($C12=\"NA\",\"\",K12*(1+I$9)+$L$6)","v":30.199380794326036},{"$f":"IF($C12=\"NA\",\"\",L12*(1+I$9)+$M$6)","v":31.499917819835936},null,null,{"$f":"IF($C12=\"NA\",\"\",D12*P$9)","v":20.53476346197543},{"$f":"IF($C12=\"NA\",\"\",E12*Q$9)","v":22.305860105406168},{"$f":"IF($C12=\"NA\",\"\",F12*R$9)","v":24.164900080599615},{"$f":"IF($C12=\"NA\",\"\",G12*S$9)","v":26.115603331098143},{"$f":"IF($C12=\"NA\",\"\",H12*T$9)","v":28.161835937567833},{"$f":"IF($C12=\"NA\",\"\",I12*U$9)","v":30.423256013230127},{"$f":"IF($C12=\"NA\",\"\",J12*V$9)","v":32.701575742191046},{"$f":"IF($C12=\"NA\",\"\",K12*W$9)","v":35.075899737102937},{"$f":"IF($C12=\"NA\",\"\",L12*X$9)","v":37.549633541301034},{"$f":"IF($C12=\"NA\",\"\",M12*Y$9)","v":40.12629374924645},null,{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,{"$f":"IF($C12=\"NA\",\"\",(D12*AL$9)/100)","v":73.359916320966406},{"$f":"IF($C12=\"NA\",\"\",(E12*AM$9)/100)","v":77.568950069069174},{"$f":"IF($C12=\"NA\",\"\",(F12*AN$9)/100)","v":82.02419559003863},{"$f":"IF($C12=\"NA\",\"\",(G12*AO$9)/100)","v":86.525691144009528},{"$f":"IF($C12=\"NA\",\"\",(H12*AP$9)/100)","v":91.323434434337855},{"$f":"IF($C12=\"NA\",\"\",(I12*AQ$9)/100)","v":96.034389549736346},{"$f":"IF($C12=\"NA\",\"\",(J12*AR$9)/100)","v":100.75759789099527},{"$f":"IF($C12=\"NA\",\"\",(K12*AS$9)/100)","v":105.48871026518971},{"$f":"IF($C12=\"NA\",\"\",(L12*AT$9)/100)","v":110.52973370723331},{"$f":"IF($C12=\"NA\",\"\",(M12*AU$9)/100)","v":114.97470004240117},null,{"$f":"IF($C12=\"NA\",\"\",(P12*AW$9)/100)","v":75.157234270830074},{"$f":"IF($C12=\"NA\",\"\",(Q12*AX$9)/100)","v":81.416389384732511},{"$f":"IF($C12=\"NA\",\"\",(R12*AY$9)/100)","v":88.2018852941886},{"$f":"IF($C12=\"NA\",\"\",(S12*AZ$9)/100)","v":95.321952158508225},{"$f":"IF($C12=\"NA\",\"\",(T12*BA$9)/100)","v":103.07231953149827},{"$f":"IF($C12=\"NA\",\"\",(U12*BB$9)/100)","v":111.04488444828996},{"$f":"IF($C12=\"NA\",\"\",(V12*BC$9)/100)","v":119.36075145899731},{"$f":"IF($C12=\"NA\",\"\",(W12*BD$9)/100)","v":128.02703404042572},{"$f":"IF($C12=\"NA\",\"\",(X12*BE$9)/100)","v":137.43165876116177},{"$f":"IF($C12=\"NA\",\"\",(Y12*BF$9)/100)","v":146.46097218474952},null,null,{"$f":"IFERROR(AL12*AA12,0)","v":0},{"$f":"IFERROR(AM12*AB12,0)","v":0},{"$f":"IFERROR(AN12*AC12,0)","v":0},{"$f":"IFERROR(AO12*AD12,0)","v":0},{"$f":"IFERROR(AP12*AE12,0)","v":0},{"$f":"IFERROR(AQ12*AF12,0)","v":0},{"$f":"IFERROR(AR12*AG12,0)","v":0},{"$f":"IFERROR(AS12*AH12,0)","v":0},{"$f":"IFERROR(AT12*AI12,0)","v":0},{"$f":"IFERROR(AU12*AJ12,0)","v":0},null,null,{"$f":"IFERROR(AW12*AA12,0)","v":0},{"$f":"IFERROR(AX12*AB12,0)","v":0},{"$f":"IFERROR(AY12*AC12,0)","v":0},{"$f":"IFERROR(AZ12*AD12,0)","v":0},{"$f":"IFERROR(BA12*AE12,0)","v":0},{"$f":"IFERROR(BB12*AF12,0)","v":0},{"$f":"IFERROR(BC12*AG12,0)","v":0},{"$f":"IFERROR(BD12*AH12,0)","v":0},{"$f":"IFERROR(BE12*AI12,0)","v":0},{"$f":"IFERROR(BF12*AJ12,0)","v":0}]
[null,{"$f":"Inputs!$C70","v":"42W Compact Fluorescent"},"Old light no volumes",{"$f":"IF($C13=\"NA\",\"\",'Smoothed Prices'!D13+$D$6)","v":20.043692983870603},{"$f":"IF($C13=\"NA\",\"\",D13*(1+D$9)+$E$6)","v":21.251767142210731},{"$f":"IF($C13=\"NA\",\"\",E13*(1+D$9)+$F$6)","v":22.472382353435243},{"$f":"IF($C13=\"NA\",\"\",F13*(1+D$9)+$G$6)","v":23.705668806577954},{"$f":"IF($C13=\"NA\",\"\",G13*(1+D$9)+$H$6)","v":24.951758042168812},{"$f":"IF($C13=\"NA\",\"\",'Smoothed Prices'!I13+$I$6)","v":26.310791657462012},{"$f":"IF($C13=\"NA\",\"\",I13*(1+I$9)+$J$6)","v":27.604821339998704},{"$f":"IF($C13=\"NA\",\"\",J13*(1+I$9)+$K$6)","v":28.90101651101088},{"$f":"IF($C13=\"NA\",\"\",K13*(1+I$9)+$L$6)","v":30.199380794326036},{"$f":"IF($C13=\"NA\",\"\",L13*(1+I$9)+$M$6)","v":31.499917819835936},null,null,20.53476346197543,22.305860105406168,24.164900080599615,26.115603331098143,28.161835937567833,30.423256013230127,32.701575742191046,35.075899737102937,37.549633541301034,40.12629374924645,null,{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,73.359916320966406,77.568950069069174,82.02419559003863,86.525691144009528,91.323434434337855,96.034389549736346,100.75759789099527,105.48871026518971,110.52973370723331,114.97470004240117,null,75.157234270830074,81.416389384732511,88.2018852941886,95.321952158508225,103.07231953149827,111.04488444828996,119.36075145899731,128.02703404042572,137.43165876116177,146.46097218474952,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},"Old light no volumes",{"$f":"IF($C14=\"NA\",\"\",'Smoothed Prices'!D14+$D$6)","v":20.043692983870603},{"$f":"IF($C14=\"NA\",\"\",D14*(1+D$9)+$E$6)","v":21.251767142210731},22.472382353435243,23.705668806577954,24.951758042168812,{"$f":"IF($C14=\"NA\",\"\",'Smoothed Prices'!I14+$I$6)","v":26.310791657462012},27.604821339998704,28.90101651101088,30.199380794326036,31.499917819835936,null,null,20.53476346197543,22.305860105406168,24.164900080599615,26.115603331098143,28.161835937567833,30.423256013230127,32.701575742191046,35.075899737102937,37.549633541301034,40.12629374924645,null,{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,73.359916320966406,77.568950069069174,82.02419559003863,86.525691144009528,91.323434434337855,96.034389549736346,100.75759789099527,105.48871026518971,110.52973370723331,114.97470004240117,null,75.157234270830074,81.416389384732511,88.2018852941886,95.321952158508225,103.07231953149827,111.04488444828996,119.36075145899731,128.02703404042572,137.43165876116177,146.46097218474952,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C72","v":"2x24W Compact Fluorescent"},"Old light no volumes",{"$f":"IF($C15=\"NA\",\"\",'Smoothed Prices'!D15+$D$6)","v":20.358572382108484},21.569915312616484,22.79383322922757,24.030456673237282,25.279917541094139,{"$f":"IF($C15=\"NA\",\"\",'Smoothed Prices'!I15+$I$6)","v":26.638951156387339},27.933529996043557,29.230275243159909,30.529190523101757,31.830279467301317,null,null,20.85735740547014,22.639788504601086,24.510561175724021,26.473409354696813,28.532213606126142,30.802707934668113,33.090974785219416,35.475506659995247,37.959715937964319,40.547126228413532,null,{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,74.512374918517054,78.730190891050171,83.197491286680631,87.711166857316073,92.524498200404537,97.232171720813781,101.95738448555898,106.69050463753366,111.73683731455243,116.18052005564981,null,76.337928104020705,82.635228041793965,89.463548291392669,96.627944144643365,104.42790179842169,112.42988396153862,120.78205796605087,129.48559930898264,138.93256033294941,147.9970107337094,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C73","v":"1x20W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C16=\"NA\",\"\",'Smoothed Prices'!D16+$D$6)","v":20.017453034017446},21.225254794676921,22.445594780452552,23.678603151023012,24.924411417258369,{"$f":"IF($C16=\"NA\",\"\",'Smoothed Prices'!I16+$I$6)","v":26.283445032551569},27.577428951994968,28.873578283331796,30.171896650261392,31.472387682547154,null,null,20.507880633350872,22.278032738806594,24.136094989339252,26.085786162464924,28.130971131854643,30.391635019776963,32.669125821938678,35.042599160195245,37.515460008245761,40.091224375982527,null,{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,73.26387810450386,77.472180000570759,81.92642094865181,86.426901501233985,91.223345787165641,95.93457436881323,100.65761567478162,105.38856073416106,110.42914173995669,114.87421504129712,null,75.058843118064203,81.314819496644063,88.096746711088272,95.213119492996981,102.959354342588,110.92946782218591,119.24230925007618,127.90548693471264,137.30658363017949,146.33296897233623,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C74","v":"1x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C17=\"NA\",\"\",'Smoothed Prices'!D17+$D$6)","v":20.036345797911721},21.244343684901267,22.464881833000092,23.698090423022574,24.944100987193892,{"$f":"IF($C17=\"NA\",\"\",'Smoothed Prices'!I17+$I$6)","v":26.303134602487091},27.597151471357662,28.893333807260742,30.19168523398794,31.492209381395082,null,null,20.527236269960557,22.298068442758289,24.156834655046715,26.107254523880847,28.153193791968143,30.414402135063245,32.692489764520388,35.066575575568791,37.540064952045562,40.116474324732557,null,{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,73.333025620356906,77.541854449889627,81.996818690450326,86.498030044032404,91.29540961312965,96.006441299077892,100.72960287045548,105.46066839650172,110.50156795639586,114.94656424209205,null,75.129684748055638,81.38794981606776,88.172446490920521,95.291479012165098,103.04068927860341,111.01256779298085,119.32758764049942,127.99300085082608,137.39663772448677,146.42513128527384,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C75","v":"2x20W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C18=\"NA\",\"\",'Smoothed Prices'!D18+$D$6)","v":20.3071420803963},21.517951111450213,22.741329586181493,23.977407988349597,25.226318156269677,{"$f":"IF($C18=\"NA\",\"\",'Smoothed Prices'!I18+$I$6)","v":26.58535177156287},27.879840915556233,29.176496316908906,30.475321600735064,31.776320398215315,null,null,20.804667061366008,22.585246866065919,24.454103196853705,26.414967704175702,28.471718586928294,30.74073078749991,33.027372941524781,35.410237529256179,37.892735813175989,40.478390256816255,null,{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,74.32414001425046,78.54052155679328,83.005852989562442,87.517539157476023,92.328324451947012,97.036533966204473,101.76141934178025,106.49421155671752,111.53967705869034,115.98356945348591,null,76.145081444599597,82.436151061140606,89.257476668516034,96.414632120241308,104.20649002815755,112.20366737437467,120.54991123656546,129.24736698178506,138.68741307622412,147.74612443737934,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C76","v":"2x24W Fluorescent"},"Old light no volumes",{"$f":"IF($C19=\"NA\",\"\",'Smoothed Prices'!D19+$D$6)","v":20.140255999330222},21.349332581135165,22.570960622011562,23.805270419020154,25.052393621839251,{"$f":"IF($C19=\"NA\",\"\",'Smoothed Prices'!I19+$I$6)","v":26.411427237132447},27.705625327852459,29.001989188869917,30.300522444483924,31.601228725058654,null,null,20.633692271313812,22.408264814492611,24.270902816437772,26.22533051166841,28.275418422592388,30.539621269137779,32.820991448719745,35.19844586012325,37.675392142944446,40.255349042857688,null,{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,73.713336957548606,77.925063921143362,82.384006270342198,86.889237029423569,91.69176065593166,96.401709415533418,101.12553244666147,105.8572605393752,110.89991214681116,115.3444848464641,null,75.519313713008557,81.79016657289803,88.588795279997868,95.7224563675897,103.48803142668814,111.46961763235289,119.79661878782707,128.47432738944985,137.89193524317668,146.93202400643057,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C77","v":"T5 Fluorescent 2 x 24W"},"Old light no volumes",{"$f":"IF($C20=\"NA\",\"\",'Smoothed Prices'!D20+$D$6)","v":20.3071420803963},21.517951111450213,22.741329586181493,23.977407988349597,25.226318156269677,{"$f":"IF($C20=\"NA\",\"\",'Smoothed Prices'!I20+$I$6)","v":26.58535177156287},27.879840915556233,29.176496316908906,30.475321600735064,31.776320398215315,null,null,20.804667061366008,22.585246866065919,24.454103196853705,26.414967704175702,28.471718586928294,30.74073078749991,33.027372941524781,35.410237529256179,37.892735813175989,40.478390256816255,null,{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,74.32414001425046,78.54052155679328,83.005852989562442,87.517539157476023,92.328324451947012,97.036533966204473,101.76141934178025,106.49421155671752,111.53967705869034,115.98356945348591,null,76.145081444599597,82.436151061140606,89.257476668516034,96.414632120241308,104.20649002815755,112.20366737437467,120.54991123656546,129.24736698178506,138.68741307622412,147.74612443737934,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C78","v":"20 Fluorescent 1X20FL"},"Old light no volumes",{"$f":"IF($C21=\"NA\",\"\",'Smoothed Prices'!D21+$D$6)","v":20.017453034017446},21.225254794676921,22.445594780452552,23.678603151023012,24.924411417258369,{"$f":"IF($C21=\"NA\",\"\",'Smoothed Prices'!I21+$I$6)","v":26.283445032551569},27.577428951994968,28.873578283331796,30.171896650261392,31.472387682547154,null,null,20.507880633350872,22.278032738806594,24.136094989339252,26.085786162464924,28.130971131854643,30.391635019776963,32.669125821938678,35.042599160195245,37.515460008245761,40.091224375982527,null,{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,73.26387810450386,77.472180000570759,81.92642094865181,86.426901501233985,91.223345787165641,95.93457436881323,100.65761567478162,105.38856073416106,110.42914173995669,114.87421504129712,null,75.058843118064203,81.314819496644063,88.096746711088272,95.213119492996981,102.959354342588,110.92946782218591,119.24230925007618,127.90548693471264,137.30658363017949,146.33296897233623,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C79","v":"2x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C22=\"NA\",\"\",'Smoothed Prices'!D22+$D$6)","v":20.344927608184847},21.556128891898904,22.779903691276573,24.016382532348718,25.265697296140718,{"$f":"IF($C22=\"NA\",\"\",'Smoothed Prices'!I22+$I$6)","v":26.624730911433911},27.919285954281616,29.216007364766789,30.51489876818815,31.815963795911159,null,null,20.843378334585374,22.62531827396931,24.495582528268635,26.457904427007541,28.516163907155295,30.786265018072474,33.074100826688188,35.458190360003258,37.941945700775584,40.528890154316301,null,{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,74.462435045956539,78.679870455431001,83.146648473159487,87.659796243072819,92.472452103875014,97.180267826733782,101.90539373312789,106.63842688139877,111.68452949156863,116.12826785507573,null,76.286764704582467,82.582411699987986,89.408876228180532,96.571351158577528,104.36915990018839,112.36986731596453,120.72046801741187,129.42239481401191,138.86752126483864,147.93044906325449,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C80","v":"3x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C23=\"NA\",\"\",'Smoothed Prices'!D23+$D$6)","v":24.067851693350754},25.317700759996253,26.580524546061159,27.856457742484167,29.145636438434511,{"$f":"IF($C23=\"NA\",\"\",'Smoothed Prices'!I23+$I$6)","v":30.504670053727708},31.805717964251951,33.10894310787549,34.414349128079813,35.721939674443568,null,null,24.657514059837847,26.573465047117253,28.582448876289508,30.688364312689107,32.895262541743051,35.272651569207632,37.678095512093627,40.182876211666716,42.790486570657819,45.504532833001832,null,{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,88.088337197663748,92.409607773986323,97.018914593123228,101.67607076006722,106.67302936467031,111.34204569610613,116.09087056951961,120.84764234374553,125.95651780877212,130.38507981171904,null,90.246501459006524,96.99314742197798,104.32593839845671,112.01252974131525,120.39666090277957,128.74517822760785,137.52504861914176,146.66749817258352,156.61318084860761,166.09154484045669,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C81","v":"4x20 Fluorescent"},"Old light no volumes",{"$f":"IF($C24=\"NA\",\"\",'Smoothed Prices'!D24+$D$6)","v":20.886520173154004},22.103343744996796,23.332799197639368,24.575017663002757,25.830131634292275,{"$f":"IF($C24=\"NA\",\"\",'Smoothed Prices'!I24+$I$6)","v":27.189165249585471},28.484664842678765,29.782332384063121,31.082171501682399,32.384185829551626,null,null,21.398239917396275,23.199675120584569,25.090119611882606,27.073330787597243,29.15321349707558,31.438922322945807,33.743867180696981,36.145514267378033,38.647287423036431,41.252722018483695,null,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,76.444663833743647,80.677204669238307,85.164717071383691,89.69881446996007,94.538281781509724,99.240453160986959,103.9690266757775,108.7055132018304,113.76074769615758,118.20227827786344,null,78.317558097670357,84.678814190133664,91.578936583371501,98.817657374729933,106.70076139929662,114.7520664787522,123.16511520954398,131.93112707592982,141.44907196831335,150.57243536746549,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C82","v":"4x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C25=\"NA\",\"\",'Smoothed Prices'!D25+$D$6)","v":24.375383905629754},25.628425473092538,26.894474901418331,28.173667225588112,29.466138882384918,{"$f":"IF($C25=\"NA\",\"\",'Smoothed Prices'!I25+$I$6)","v":30.825172497678118},32.126756751655762,33.430519136274384,34.736463296517449,36.044592883468106,null,null,24.97258081131768,26.899601783664295,28.92004454586101,31.03782152907047,33.256998064701669,35.643249612478741,38.058408577451338,40.573158973024881,43.191000378065638,45.915545887655028,null,{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,89.213905094604911,93.543752976787758,98.164833390176895,102.83388537339661,107.8460683095288,112.51187961652514,117.26266214354354,122.0213948474015,127.13545566525387,131.56276402465858,null,91.399645769422719,98.183546510374669,105.55816259239269,113.28804858110722,121.72061291680811,130.09786108554741,138.91319130769739,148.09203025154082,158.07906138372024,167.59174248994086,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C83","v":"100W Sodium Vapour"},"Old light no volumes",{"$f":"IF($C26=\"NA\",\"\",'Smoothed Prices'!D26+$D$6)","v":24.190654658663533},25.441778546454501,26.705890387620169,27.983125010481306,29.273618643015389,{"$f":"IF($C26=\"NA\",\"\",'Smoothed Prices'!I26+$I$6)","v":30.632652258308589},31.93391434010945,33.237354013413622,34.542974922302356,35.850780716955079,null,null,24.783325697800787,26.703697122803277,28.717256703388028,30.827908661892586,33.039709832480789,35.420637818568451,37.829961138874694,40.338722911594729,42.950418705356512,45.668657499877007,null,{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},null,88.537796050708536,92.862491694558926,97.476499914813616,102.13840628825677,107.14144423343632,111.80918074282636,116.55878734139949,121.31634214895972,126.42728821562663,130.85534961688603,null,90.706972053950892,97.468494498231962,104.81798696736631,112.52186661590795,120.9253379868797,129.28532803777486,138.07935815689262,147.23633862732078,157.19853246160483,166.69059987455108,null,null,442.6889802535427,464.31245847279462,487.38249957406811,510.69203144128386,535.70722116718161,559.04590371413178,{"$f":"IFERROR(AR26*AG26,0)","v":582.79393670699744},606.58171074479856,632.1364410781332,654.27674808443021,null,null,453.53486026975446,487.34247249115981,524.0899348368315,562.60933307953974,604.62668993439843,646.42664018887433,690.39679078446306,736.18169313660383,785.99266230802414,833.45299937275536]
[null,{"$f":"Inputs!$C84","v":0},"NA",{"$f":"IF($C27=\"NA\",\"\",'Smoothed Prices'!D27+$D$6)","v":""},"","","","",{"$f":"IF($C27=\"NA\",\"\",'Smoothed Prices'!I27+$I$6)","v":""},"","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C85","v":"150W Sodium Vapour"},"Offered",{"$f":"IF($C28=\"NA\",\"\",'Smoothed Prices'!D28+$D$6)","v":24.186456266687024},25.437536570849087,26.701604375942935,27.978794505592514,29.269243183029719,{"$f":"IF($C28=\"NA\",\"\",'Smoothed Prices'!I28+$I$6)","v":30.628276798322922},31.929531558028856,33.23296389698497,34.538577459252018,35.846375894988881,null,null,24.779024445220855,26.699244744147343,28.712647888786368,30.823137914911271,33.034771463566678,35.415578459615951,37.824769151634321,40.333394819289502,42.94495094006767,45.663046400154791,null,{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},null,88.522429936074516,92.847008483599168,97.460855972191709,102.12259994541267,107.12543004988876,111.79321031387866,116.54279018680532,121.30031822399515,126.4111935008624,130.83927201670943,null,90.691229469508329,97.45224331613781,104.80116479407025,112.50445338942615,120.90726355665403,129.26686137759822,138.06040740346526,147.21689109040668,157.17852044064767,166.67011936056497,null,null,14429.156079580147,15134.062382826665,15886.119523467249,16645.983791102266,17461.44509813187,18222.293281162223,18996.474800449269,19771.95187051121,20605.02454064057,21326.801338723639,null,null,14782.670403529857,15884.715660530463,17082.589861433451,18338.225902476461,19707.883959734609,21070.498404548511,22503.846406764838,23996.35324773629,25620.09883182557,27167.229455772089]
[null,{"$f":"Inputs!$C86","v":0},"NA",{"$f":"IF($C29=\"NA\",\"\",'Smoothed Prices'!D29+$D$6)","v":""},"","","","",{"$f":"IF($C29=\"NA\",\"\",'Smoothed Prices'!I29+$I$6)","v":""},"","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,{"$f":"IFERROR(AL29*AA29,0)","v":0},{"$f":"IFERROR(AM29*AB29,0)","v":0},{"$f":"IFERROR(AN29*AC29,0)","v":0},{"$f":"IFERROR(AO29*AD29,0)","v":0},{"$f":"IFERROR(AP29*AE29,0)","v":0},{"$f":"IFERROR(AQ29*AF29,0)","v":0},{"$f":"IFERROR(AR29*AG29,0)","v":0},{"$f":"IFERROR(AS29*AH29,0)","v":0},{"$f":"IFERROR(AT29*AI29,0)","v":0},{"$f":"IFERROR(AU29*AJ29,0)","v":0},null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C87","v":0},"NA",{"$f":"IF($C30=\"NA\",\"\",'Smoothed Prices'!D30+$D$6)","v":""},"","","","",{"$f":"IF($C30=\"NA\",\"\",'Smoothed Prices'!I30+$I$6)","v":""},"","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C88","v":0},"NA",{"$f":"IF($C31=\"NA\",\"\",'Smoothed Prices'!D31+$D$6)","v":""},"","","","",{"$f":"IF($C31=\"NA\",\"\",'Smoothed Prices'!I31+$I$6)","v":""},"","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C89","v":"250W Sodium Vapour"},"Offered",{"$f":"IF($C32=\"NA\",\"\",'Smoothed Prices'!D32+$D$6)","v":24.316606417958681},25.569037814616799,26.834470737937096,28.113040157145036,29.404882442585521,{"$f":"IF($C32=\"NA\",\"\",'Smoothed Prices'!I32+$I$6)","v":30.763916057878717},32.065397802527386,33.369057506273229,34.674898813812646,35.982925375941235,null,null,24.912363275198668,26.837268482481242,28.855521141437787,30.971031071332053,33.187860899904116,35.572418587143645,37.985720756086039,40.498565680751646,43.114451664021821,45.836990491543844,null,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},null,88.998779489728761,93.326988023351319,97.945818193470402,102.61259657357938,107.62186973986302,112.28829361125732,117.03870197922495,121.79705989789728,126.91012965855428,131.33767762218551,null,91.179249587227133,97.956029961056544,105.32265216624792,113.04426341036201,121.46757089364907,129.8393278430743,138.64788075971404,147.8197647347435,157.79889309031986,167.30501529413505,null,null,14684.798615805246,15398.953023852968,16161.060001922617,16931.078434640596,17757.608507077399,18527.568445857458,19311.385826572117,20096.514883153053,20940.171393661458,21670.71680766061,null,null,15044.576181892477,16162.744943574329,17378.237607430907,18652.30346270973,20042.149197452098,21423.489094107259,22876.900325352817,24390.261181232676,26036.817359902776,27605.327523532284]
[null,{"$f":"Inputs!$C90","v":0},"NA",{"$f":"IF($C33=\"NA\",\"\",'Smoothed Prices'!D33+$D$6)","v":""},"","","","",{"$f":"IF($C33=\"NA\",\"\",'Smoothed Prices'!I33+$I$6)","v":""},"","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C91","v":0},"NA",{"$f":"IF($C34=\"NA\",\"\",'Smoothed Prices'!D34+$D$6)","v":""},"","","","",{"$f":"IF($C34=\"NA\",\"\",'Smoothed Prices'!I34+$I$6)","v":""},"","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C92","v":0},"NA",{"$f":"IF($C35=\"NA\",\"\",'Smoothed Prices'!D35+$D$6)","v":""},"","","","",{"$f":"IF($C35=\"NA\",\"\",'Smoothed Prices'!I35+$I$6)","v":""},"","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C93","v":"250W Sodium Vapour - Flood Light"},"Old light no volumes",{"$f":"IF($C36=\"NA\",\"\",'Smoothed Prices'!D36+$D$6)","v":24.316606417958681},25.569037814616799,26.834470737937096,28.113040157145036,29.404882442585521,{"$f":"IF($C36=\"NA\",\"\",'Smoothed Prices'!I36+$I$6)","v":30.763916057878717},32.065397802527386,33.369057506273229,34.674898813812646,35.982925375941235,null,null,24.912363275198668,26.837268482481242,28.855521141437787,30.971031071332053,33.187860899904116,35.572418587143645,37.985720756086039,40.498565680751646,43.114451664021821,45.836990491543844,null,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,88.998779489728761,93.326988023351319,97.945818193470402,102.61259657357938,107.62186973986302,112.28829361125732,117.03870197922495,121.79705989789728,126.91012965855428,131.33767762218551,null,91.179249587227133,97.956029961056544,105.32265216624792,113.04426341036201,121.46757089364907,129.8393278430743,138.64788075971404,147.8197647347435,157.79889309031986,167.30501529413505,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C94","v":"400W Sodium Vapour"},"Offered",{"$f":"IF($C37=\"NA\",\"\",'Smoothed Prices'!D37+$D$6)","v":24.360689533711991},25.613578558473609,26.879473860548028,28.158510458477348,29.450824772435073,{"$f":"IF($C37=\"NA\",\"\",'Smoothed Prices'!I37+$I$6)","v":30.809858387728262},32.111417014373671,33.415153728774101,34.72107217584125,36.02917600658639,null,null,24.957526427287934,26.884018458368537,28.903913694755211,31.021123914635872,33.239713773502281,35.625541856144956,38.040236622110015,40.554510649956583,43.171863199554686,45.895907038627236,null,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},null,89.160123693385884,93.489561738428677,98.1100795910003,102.77856317344232,107.79001866711236,112.45598311520817,117.20667210246391,121.96531111002547,127.07912416357898,131.50649242404032,null,91.344546723873847,98.126667373045166,105.49928498585652,113.22710228842094,121.65735241101835,130.03322777492909,138.84686367070154,148.02396387234154,158.00901931037015,167.52006069098942,null,null,9272.6528641121313,9722.9144207965819,10203.448277464031,10688.970570038002,11210.161941379685,11695.422243981649,12189.493898656247,12684.392355442649,13216.228913012214,13676.675212100194,null,null,9499.8328592828802,10205.173406796697,10971.925638529077,11775.618637995778,12652.364650745909,13523.455688592625,14440.07382175296,15394.49224272352,16432.938008278496,17422.086311862899]
[null,{"$f":"Inputs!$C95","v":0},"NA",{"$f":"IF($C38=\"NA\",\"\",'Smoothed Prices'!D38+$D$6)","v":""},"","","","",{"$f":"IF($C38=\"NA\",\"\",'Smoothed Prices'!I38+$I$6)","v":""},"","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C96","v":"400W Sodium Vapour - Flood Light"},"Old light no volumes",{"$f":"IF($C39=\"NA\",\"\",'Smoothed Prices'!D39+$D$6)","v":24.360689533711991},25.613578558473609,26.879473860548028,28.158510458477348,29.450824772435073,{"$f":"IF($C39=\"NA\",\"\",'Smoothed Prices'!I39+$I$6)","v":30.809858387728262},32.111417014373671,33.415153728774101,34.72107217584125,36.02917600658639,null,null,24.957526427287934,26.884018458368537,28.903913694755211,31.021123914635872,33.239713773502281,35.625541856144956,38.040236622110015,40.554510649956583,43.171863199554686,45.895907038627236,null,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,89.160123693385884,93.489561738428677,98.1100795910003,102.77856317344232,107.79001866711236,112.45598311520817,117.20667210246391,121.96531111002547,127.07912416357898,131.50649242404032,null,91.344546723873847,98.126667373045166,105.49928498585652,113.22710228842094,121.65735241101835,130.03322777492909,138.84686367070154,148.02396387234154,158.00901931037015,167.52006069098942,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C97","v":"70W Sodium Vapour"},"Offered",{"$f":"IF($C40=\"NA\",\"\",'Smoothed Prices'!D40+$D$6)","v":20.250463788713482},21.460684440777179,22.683468428538873,23.918946172350918,25.167249446463117,{"$f":"IF($C40=\"NA\",\"\",'Smoothed Prices'!I40+$I$6)","v":26.526283061756313},27.820673357468159,29.117229745122078,30.415955849555431,31.71685530167154,null,null,20.746600151536963,22.525139754210834,24.391884199731312,26.350562619927942,28.405050606587796,30.672429441641075,32.957281113779672,35.338308283135561,37.818920981776593,40.402640410566171,null,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},null,74.116697466691349,78.331498208836706,82.79465976416688,87.30415352908085,92.112132974055001,96.820933175410531,101.54545775475877,106.27788856969559,111.32239840937287,115.76652185110112,null,75.932556554625293,82.216760102869543,89.030377329019288,96.179553562736984,103.96248522011133,111.95436746198993,120.2940760652958,128.98482523344478,138.41725079330234,147.46963749856653,null,null,5410.5189150684682,5718.1993692450797,6044.0101627841823,6373.2032076229025,6724.1857071060149,7067.9281218049691,7412.8184160973906,7758.2858655877781,8126.5350838842196,8450.9560951303811,null,null,5543.0766284876463,6001.8234875094768,6499.2175450184077,7021.1074100797996,7589.2614210681277,8172.668824725265,8781.4675527665931,9415.8922420414692,10104.459307911071,10765.283537395357]
[null,{"$f":"Inputs!$C98","v":0},"NA",{"$f":"IF($C41=\"NA\",\"\",'Smoothed Prices'!D41+$D$6)","v":""},"","","","",{"$f":"IF($C41=\"NA\",\"\",'Smoothed Prices'!I41+$I$6)","v":""},"","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C99","v":"100W Incandescent"},"Obsolete, no new Connections",{"$f":"IF($C42=\"NA\",\"\",'Smoothed Prices'!D42+$D$6)","v":23.265958825838275},24.507483419362934,25.761896315710036,27.029331308725077,28.30992358117134,{"$f":"IF($C42=\"NA\",\"\",'Smoothed Prices'!I42+$I$6)","v":29.66895719646454},30.968606586857721,32.270430870002627,33.5744336854643,34.880618678898387,null,null,23.835974817071314,25.723060723834188,27.70216528737269,29.777151639257831,31.952034079147882,34.306314009278886,36.686425949181377,39.165210581367624,41.746143400488656,44.432812786056317,null,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,85.153409302568093,89.452314480674701,94.030921552341624,98.657059276846525,103.61432030708711,108.29169376709557,113.03541404203068,117.78707267550959,122.88242728879933,127.31425817797911,null,87.239667830481011,93.889171641994778,101.11290329891031,108.68660348329108,116.94444472968125,125.21804613386794,133.90545471451205,142.95301862199184,152.79088484578847,162.17976666910556,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C100","v":"60W Incandescent"},"Obsolete, no new Connections",{"$f":"IF($C43=\"NA\",\"\",'Smoothed Prices'!D43+$D$6)","v":19.851616550945494},21.057696758263223,22.276297319201927,23.507548207915764,24.751580747824363,{"$f":"IF($C43=\"NA\",\"\",'Smoothed Prices'!I43+$I$6)","v":26.110614363117559},27.404309059811339,28.700168684399969,29.99819685977284,31.298397214882048,null,null,20.337981156443657,22.102163781897268,23.954046812573729,25.89734165670296,27.935905559747265,30.191790341152949,32.464042325943737,34.832139514138625,37.299483279336428,39.869585936954522,null,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,72.656916576460503,76.860593167660767,81.308485215087032,85.802550958892539,90.590785537037178,95.303742425379099,100.02572806831138,104.75561569805988,109.79340050676859,114.23914983431946,null,74.437011032583783,80.672897803925025,87.432270865894111,94.525297046965804,102.24541434867498,110.20003474520827,118.49375448969464,127.13730922660598,136.51610880237132,145.52398866988401,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C101","v":"18W LED"},"Offered",{"$f":"IF($C44=\"NA\",\"\",'Smoothed Prices'!D44+$D$6)","v":14.455633263142296},15.605697611409971,16.767700811040783,17.941766799597083,19.128020801240652,{"$f":"IF($C44=\"NA\",\"\",'Smoothed Prices'!I44+$I$6)","v":20.487054416533848},21.771338390722672,23.057771544472743,24.346357474319472,25.637099782816872,null,null,{"$f":"IF($C44=\"NA\",\"\",D44*P$9)","v":14.809796278089282},{"$f":"IF($C44=\"NA\",\"\",E44*Q$9)","v":16.379744114360307},{"$f":"IF($C44=\"NA\",\"\",F44*R$9)","v":18.030567845791847},{"$f":"IF($C44=\"NA\",\"\",G44*S$9)","v":19.765739098967146},{"$f":"IF($C44=\"NA\",\"\",H44*T$9)","v":21.588866912886346},{"$f":"IF($C44=\"NA\",\"\",I44*U$9)","v":23.689249247443939},{"$f":"IF($C44=\"NA\",\"\",J44*V$9)","v":25.791040725247548},{"$f":"IF($C44=\"NA\",\"\",K44*W$9)","v":27.984208878840658},{"$f":"IF($C44=\"NA\",\"\",L44*X$9)","v":30.272037941849923},{"$f":"IF($C44=\"NA\",\"\",M44*Y$9)","v":32.657920018961185},null,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},null,{"$f":"IF($C44=\"NA\",\"\",(D44*AL$9)/100)","v":52.907617743100801},{"$f":"IF($C44=\"NA\",\"\",(E44*AM$9)/100)","v":56.960796281646388},{"$f":"IF($C44=\"NA\",\"\",(F44*AN$9)/100)","v":61.202107960298854},{"$f":"IF($C44=\"NA\",\"\",(G44*AO$9)/100)","v":65.487448818529359},{"$f":"IF($C44=\"NA\",\"\",(H44*AP$9)/100)","v":70.008556132540789},{"$f":"IF($C44=\"NA\",\"\",(I44*AQ$9)/100)","v":74.777748620348547},{"$f":"IF($C44=\"NA\",\"\",(J44*AR$9)/100)","v":79.465385126137747},{"$f":"IF($C44=\"NA\",\"\",(K44*AS$9)/100)","v":84.160866137325513},{"$f":"IF($C44=\"NA\",\"\",(L44*AT$9)/100)","v":89.10766835600927},{"$f":"IF($C44=\"NA\",\"\",(M44*AU$9)/100)","v":93.575414207281568},null,{"$f":"IF($C44=\"NA\",\"\",(P44*AW$9)/100)","v":54.203854377806778},{"$f":"IF($C44=\"NA\",\"\",(Q44*AX$9)/100)","v":59.786066017415123},{"$f":"IF($C44=\"NA\",\"\",(R44*AY$9)/100)","v":65.811572637140245},{"$f":"IF($C44=\"NA\",\"\",(S44*AZ$9)/100)","v":72.144947711230074},{"$f":"IF($C44=\"NA\",\"\",(T44*BA$9)/100)","v":79.015252901164018},{"$f":"IF($C44=\"NA\",\"\",(U44*BB$9)/100)","v":86.465759753170389},{"$f":"IF($C44=\"NA\",\"\",(V44*BC$9)/100)","v":94.137298647153543},{"$f":"IF($C44=\"NA\",\"\",(W44*BD$9)/100)","v":102.1423624077684},{"$f":"IF($C44=\"NA\",\"\",(X44*BE$9)/100)","v":110.79565886717072},{"$f":"IF($C44=\"NA\",\"\",(Y44*BF$9)/100)","v":119.20140806920831},null,null,263479.93636064196,283664.76548259903,304786.49764228828,326127.4951162762,348642.60954005312,372393.18812933576,395737.617928166,419121.11336388107,443756.18841292616,466005.56275226222,null,null,{"$f":"IFERROR(AW44*AA44,0)","v":269935.19480147777},{"$f":"IFERROR(AX44*AB44,0)","v":297734.60876672732},{"$f":"IFERROR(AY44*AC44,0)","v":327741.63173295843},{"$f":"IFERROR(AZ44*AD44,0)","v":359281.83960192575},{"$f":"IFERROR(BA44*AE44,0)","v":393495.95944779681},{"$f":"IFERROR(BB44*AF44,0)","v":430599.48357078852},{"$f":"IFERROR(BC44*AG44,0)","v":468803.74726282462},{"$f":"IFERROR(BD44*AH44,0)","v":508668.96479068662},{"$f":"IFERROR(BE44*AI44,0)","v":551762.38115851011},{"$f":"IFERROR(BF44*AJ44,0)","v":593623.01218465739}]
[null,{"$f":"Inputs!$C102","v":"18W LED Decorative - Bottom Pole Entry"},"Not Offered",{"$f":"IF($C45=\"NA\",\"\",'Smoothed Prices'!D45+$D$6)","v":14.455633263142296},15.605697611409971,16.767700811040783,17.941766799597083,19.128020801240652,{"$f":"IF($C45=\"NA\",\"\",'Smoothed Prices'!I45+$I$6)","v":20.487054416533848},21.771338390722672,23.057771544472743,24.346357474319472,25.637099782816872,null,null,14.809796278089282,16.379744114360307,18.030567845791847,19.765739098967146,21.588866912886346,23.689249247443939,25.791040725247548,27.984208878840658,30.272037941849923,32.657920018961185,null,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,52.907617743100801,56.960796281646388,61.202107960298854,65.487448818529359,70.008556132540789,74.777748620348547,79.465385126137747,84.160866137325513,89.10766835600927,93.575414207281568,null,54.203854377806778,59.786066017415123,65.811572637140245,72.144947711230074,79.015252901164018,86.465759753170389,94.137298647153543,102.1423624077684,110.79565886717072,119.20140806920831,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C103","v":"18W LED Decorative - Side Entry"},"Not Offered",{"$f":"IF($C46=\"NA\",\"\",'Smoothed Prices'!D46+$D$6)","v":14.455633263142296},15.605697611409971,16.767700811040783,17.941766799597083,19.128020801240652,{"$f":"IF($C46=\"NA\",\"\",'Smoothed Prices'!I46+$I$6)","v":20.487054416533848},21.771338390722672,23.057771544472743,24.346357474319472,25.637099782816872,null,null,14.809796278089282,16.379744114360307,18.030567845791847,19.765739098967146,21.588866912886346,23.689249247443939,25.791040725247548,27.984208878840658,30.272037941849923,32.657920018961185,null,{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,52.907617743100801,56.960796281646388,61.202107960298854,65.487448818529359,70.008556132540789,74.777748620348547,79.465385126137747,84.160866137325513,89.10766835600927,93.575414207281568,null,54.203854377806778,59.786066017415123,65.811572637140245,72.144947711230074,79.015252901164018,86.465759753170389,94.137298647153543,102.1423624077684,110.79565886717072,119.20140806920831,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C104","v":"18W LED Decorative - Top Entry"},"Not Offered",{"$f":"IF($C47=\"NA\",\"\",'Smoothed Prices'!D47+$D$6)","v":14.455633263142296},15.605697611409971,16.767700811040783,17.941766799597083,19.128020801240652,{"$f":"IF($C47=\"NA\",\"\",'Smoothed Prices'!I47+$I$6)","v":20.487054416533848},21.771338390722672,23.057771544472743,24.346357474319472,25.637099782816872,null,null,14.809796278089282,16.379744114360307,18.030567845791847,19.765739098967146,21.588866912886346,23.689249247443939,25.791040725247548,27.984208878840658,30.272037941849923,32.657920018961185,null,{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,52.907617743100801,56.960796281646388,61.202107960298854,65.487448818529359,70.008556132540789,74.777748620348547,79.465385126137747,84.160866137325513,89.10766835600927,93.575414207281568,null,54.203854377806778,59.786066017415123,65.811572637140245,72.144947711230074,79.015252901164018,86.465759753170389,94.137298647153543,102.1423624077684,110.79565886717072,119.20140806920831,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C105","v":"25W LED"},"Offered",{"$f":"IF($C48=\"NA\",\"\",'Smoothed Prices'!D48+$D$6)","v":14.455633263142296},15.605697611409971,16.767700811040783,17.941766799597083,19.128020801240652,{"$f":"IF($C48=\"NA\",\"\",'Smoothed Prices'!I48+$I$6)","v":20.487054416533848},21.771338390722672,23.057771544472743,24.346357474319472,25.637099782816872,null,null,14.809796278089282,16.379744114360307,18.030567845791847,19.765739098967146,21.588866912886346,23.689249247443939,25.791040725247548,27.984208878840658,30.272037941849923,32.657920018961185,null,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},null,52.907617743100801,56.960796281646388,61.202107960298854,65.487448818529359,70.008556132540789,74.777748620348547,79.465385126137747,84.160866137325513,89.10766835600927,93.575414207281568,null,54.203854377806778,59.786066017415123,65.811572637140245,72.144947711230074,79.015252901164018,86.465759753170389,94.137298647153543,102.1423624077684,110.79565886717072,119.20140806920831,null,null,1534.3209145499231,1651.8630921677452,1774.8611308486668,1899.1360157373515,2030.2481278436828,2168.5547099901078,2304.4961686579945,2440.6651179824398,2584.122382324269,2713.6870120111653,null,null,1571.9117769563966,1733.7959145050386,1908.5356064770672,2092.2034836256721,2291.4423341337565,2507.5070328419411,2729.9816607674529,2962.1285098252838,3213.0741071479506,3456.8408340070409]
[null,{"$f":"Inputs!$C106","v":"25W LED Decorative - Bottom Pole Entry"},"Not Offered",{"$f":"IF($C49=\"NA\",\"\",'Smoothed Prices'!D49+$D$6)","v":14.455633263142296},15.605697611409971,16.767700811040783,17.941766799597083,19.128020801240652,{"$f":"IF($C49=\"NA\",\"\",'Smoothed Prices'!I49+$I$6)","v":20.487054416533848},21.771338390722672,23.057771544472743,24.346357474319472,25.637099782816872,null,null,14.809796278089282,16.379744114360307,18.030567845791847,19.765739098967146,21.588866912886346,23.689249247443939,25.791040725247548,27.984208878840658,30.272037941849923,32.657920018961185,null,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,52.907617743100801,56.960796281646388,61.202107960298854,65.487448818529359,70.008556132540789,74.777748620348547,79.465385126137747,84.160866137325513,89.10766835600927,93.575414207281568,null,54.203854377806778,59.786066017415123,65.811572637140245,72.144947711230074,79.015252901164018,86.465759753170389,94.137298647153543,102.1423624077684,110.79565886717072,119.20140806920831,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C107","v":"25W LED Decorative - Side Entry"},"Not Offered",{"$f":"IF($C50=\"NA\",\"\",'Smoothed Prices'!D50+$D$6)","v":14.455633263142296},15.605697611409971,16.767700811040783,17.941766799597083,19.128020801240652,{"$f":"IF($C50=\"NA\",\"\",'Smoothed Prices'!I50+$I$6)","v":20.487054416533848},21.771338390722672,23.057771544472743,24.346357474319472,25.637099782816872,null,null,14.809796278089282,16.379744114360307,18.030567845791847,19.765739098967146,21.588866912886346,23.689249247443939,25.791040725247548,27.984208878840658,30.272037941849923,32.657920018961185,null,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,52.907617743100801,56.960796281646388,61.202107960298854,65.487448818529359,70.008556132540789,74.777748620348547,79.465385126137747,84.160866137325513,89.10766835600927,93.575414207281568,null,54.203854377806778,59.786066017415123,65.811572637140245,72.144947711230074,79.015252901164018,86.465759753170389,94.137298647153543,102.1423624077684,110.79565886717072,119.20140806920831,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C108","v":"25W LED Decorative - Top Entry"},"Not Offered",{"$f":"IF($C51=\"NA\",\"\",'Smoothed Prices'!D51+$D$6)","v":14.455633263142296},15.605697611409971,16.767700811040783,17.941766799597083,19.128020801240652,{"$f":"IF($C51=\"NA\",\"\",'Smoothed Prices'!I51+$I$6)","v":20.487054416533848},21.771338390722672,23.057771544472743,24.346357474319472,25.637099782816872,null,null,14.809796278089282,16.379744114360307,18.030567845791847,19.765739098967146,21.588866912886346,23.689249247443939,25.791040725247548,27.984208878840658,30.272037941849923,32.657920018961185,null,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,52.907617743100801,56.960796281646388,61.202107960298854,65.487448818529359,70.008556132540789,74.777748620348547,79.465385126137747,84.160866137325513,89.10766835600927,93.575414207281568,null,54.203854377806778,59.786066017415123,65.811572637140245,72.144947711230074,79.015252901164018,86.465759753170389,94.137298647153543,102.1423624077684,110.79565886717072,119.20140806920831,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C109","v":"30W LED"},"Offered",{"$f":"IF($C52=\"NA\",\"\",'Smoothed Prices'!D52+$D$6)","v":14.455633263142296},15.605697611409971,16.767700811040783,17.941766799597083,19.128020801240652,{"$f":"IF($C52=\"NA\",\"\",'Smoothed Prices'!I52+$I$6)","v":20.487054416533848},21.771338390722672,23.057771544472743,24.346357474319472,25.637099782816872,null,null,14.809796278089282,16.379744114360307,18.030567845791847,19.765739098967146,21.588866912886346,23.689249247443939,25.791040725247548,27.984208878840658,30.272037941849923,32.657920018961185,null,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},null,52.907617743100801,56.960796281646388,61.202107960298854,65.487448818529359,70.008556132540789,74.777748620348547,79.465385126137747,84.160866137325513,89.10766835600927,93.575414207281568,null,54.203854377806778,59.786066017415123,65.811572637140245,72.144947711230074,79.015252901164018,86.465759753170389,94.137298647153543,102.1423624077684,110.79565886717072,119.20140806920831,null,null,1693.0437677792256,1822.7454810126844,1958.4674547295633,2095.5983621929395,2240.2737962413053,2392.8879558511535,2542.8923240364079,2693.1477163944164,2851.4453873922967,2994.4132546330102,null,null,1734.5233400898169,1913.154112557284,2105.9703243884878,2308.6383267593624,2528.4880928372486,2766.9043121014524,3012.3935567089134,3268.5555970485889,3545.4610837494629,3814.445058214666]
[null,{"$f":"Inputs!$C110","v":"88 LED Light"},"Not Offered",{"$f":"IF($C53=\"NA\",\"\",'Smoothed Prices'!D53+$D$6)","v":14.455633263142296},15.605697611409971,16.767700811040783,17.941766799597083,19.128020801240652,{"$f":"IF($C53=\"NA\",\"\",'Smoothed Prices'!I53+$I$6)","v":20.487054416533848},21.771338390722672,23.057771544472743,24.346357474319472,25.637099782816872,null,null,14.809796278089282,16.379744114360307,18.030567845791847,19.765739098967146,21.588866912886346,23.689249247443939,25.791040725247548,27.984208878840658,30.272037941849923,32.657920018961185,null,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,52.907617743100801,56.960796281646388,61.202107960298854,65.487448818529359,70.008556132540789,74.777748620348547,79.465385126137747,84.160866137325513,89.10766835600927,93.575414207281568,null,54.203854377806778,59.786066017415123,65.811572637140245,72.144947711230074,79.015252901164018,86.465759753170389,94.137298647153543,102.1423624077684,110.79565886717072,119.20140806920831,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C111","v":"100W Metal Halide"},"Offered",{"$f":"IF($C54=\"NA\",\"\",'Smoothed Prices'!D54+$D$6)","v":24.187505864681157},25.438597064750446,26.702675878862252,27.979877131814721,29.270337048026146,{"$f":"IF($C54=\"NA\",\"\",'Smoothed Prices'!I54+$I$6)","v":30.629370663319342},31.930627253549005,33.23406142609214,34.53967682501461,35.84747710048044,null,null,24.780099758365843,26.700357838811332,28.713800092436792,30.824330601656609,33.03600605579522,35.416843299354078,37.826067148444416,40.334726842365818,42.946317881389888,45.664449175085352,null,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},null,88.526271464733043,92.850879286339136,97.464766957847218,102.12655153112374,107.12943359577569,111.7972029211156,116.54678947545386,121.30432420523631,126.41521717955348,130.8432914167536,null,90.695165115618977,97.456306111661362,104.80537033739429,112.50880669604662,120.91178216421051,129.27147804264237,138.06514509182213,147.22175297463525,157.18352344588698,166.67523948906154,null,null,442.63135732366521,464.25439643169568,487.32383478923612,510.63275765561866,535.64716797887843,558.98601460557802,582.73394737726926,606.52162102618161,632.07608589776737,654.21645708376798,null,null,453.47582557809488,487.28153055830683,524.02685168697144,562.54403348023311,604.55891082105256,646.35739021321183,690.32572545911069,736.10876487317626,785.91761722943488,833.37619744530775]
[null,{"$f":"Inputs!$C112","v":"150W Metal Halide"},"Offered",{"$f":"IF($C55=\"NA\",\"\",'Smoothed Prices'!D55+$D$6)","v":24.331300789876458},25.583884729235741,26.849471778807413,28.128196924255814,29.42019655253538,{"$f":"IF($C55=\"NA\",\"\",'Smoothed Prices'!I55+$I$6)","v":30.77923016782858},32.08073753980949,33.384422913773527,34.690289934488852,35.998342252822958,null,null,24.927417659228432,26.852851807777014,28.871651992543601,30.987728685766665,33.205145191103512,35.590126343477429,38.003892711427376,40.517214003819966,43.133588842532781,45.856629340571651,null,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},null,89.052560890947845,93.381179261710457,98.000571992647053,102.66791877353373,107.67791938227948,112.34419011257432,117.09469202030465,121.85314363527337,126.96646116022919,131.3939492228038,null,91.234348632776062,98.012909098386103,105.38152977278415,113.10520970304833,121.53083139943885,129.90396115369262,138.71420839670992,147.88783111394287,157.86893516366999,167.37669709308651,null,null,2404.4191440555919,2521.2918400661824,2646.0154438014706,2772.0338068854107,2907.3038233215461,3033.2931330395068,3161.5566845482253,3290.0348781523808,3428.0944513261879,3547.6366290157025,null,null,2463.3274130849536,2646.3485456564249,2845.301303865172,3053.8406619823049,3281.3324477848491,3507.4069511497009,3745.2836267111679,3992.9714400764574,4262.4612494190897,4519.1708215133358]
[null,{"$f":"Inputs!$C113","v":"250W Metal Halide"},"Offered",{"$f":"IF($C56=\"NA\",\"\",'Smoothed Prices'!D56+$D$6)","v":24.331300789876458},25.583884729235741,26.849471778807413,28.128196924255814,29.42019655253538,{"$f":"IF($C56=\"NA\",\"\",'Smoothed Prices'!I56+$I$6)","v":30.77923016782858},32.08073753980949,33.384422913773527,34.690289934488852,35.998342252822958,null,null,24.927417659228432,26.852851807777014,28.871651992543601,30.987728685766665,33.205145191103512,35.590126343477429,38.003892711427376,40.517214003819966,43.133588842532781,45.856629340571651,null,{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},null,89.052560890947845,93.381179261710457,98.000571992647053,102.66791877353373,107.67791938227948,112.34419011257432,117.09469202030465,121.85314363527337,126.96646116022919,131.3939492228038,null,91.234348632776062,98.012909098386103,105.38152977278415,113.10520970304833,121.53083139943885,129.90396115369262,138.71420839670992,147.88783111394287,157.86893516366999,167.37669709308651,null,null,3562.1024356379139,3735.2471704684185,3920.0228797058821,4106.7167509413493,4307.1167752911797,4493.767604502973,4683.7876808121855,4874.1257454109345,5078.6584464091675,5255.7579689121521,null,null,3649.3739453110425,3920.5163639354441,4215.2611909113657,4524.2083881219332,4861.2332559775541,5196.158446147705,5548.5683358683964,5915.5132445577146,6314.7574065467998,6695.06788372346]
[null,{"$f":"Inputs!$C114","v":"400W Metal Halide"},"Offered",{"$f":"IF($C57=\"NA\",\"\",'Smoothed Prices'!D57+$D$6)","v":25.018787476029161},26.278508234621626,27.55130619095398,28.837317099795335,30.136678125189,{"$f":"IF($C57=\"NA\",\"\",'Smoothed Prices'!I57+$I$6)","v":31.495711740482193},32.798418105507409,34.103304478965562,35.410374508982507,36.719631849789039,null,null,25.631747769191875,27.581928812685913,29.626345383565209,31.768938503957074,34.013803100789147,36.41859637195035,38.854080622039298,41.389689118801499,44.028935408580935,46.775446920086438,null,{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},null,91.568762162266722,95.916555056368921,100.56226759698202,105.25620741425297,110.30024193819173,114.95934785276,119.71422608510204,124.47706134822431,129.60197070287597,134.02665625172997,null,93.812196835242261,100.67404016630358,108.13616065001301,115.95662553944332,124.49051934888828,132.92787675761878,141.81739427044343,151.07236528362549,161.14590359540622,170.7303812583155,null,null,824.11885946040047,863.24899550732027,905.0604083728382,947.30586672827667,992.70217744372553,1034.63413067484,1077.4280347659183,1120.2935521340187,1166.4177363258837,1206.2399062655697,null,null,844.30977151718037,906.06636149673227,973.22544585011713,1043.6096298549899,1120.4146741399945,1196.350890818569,1276.3565484339908,1359.6512875526294,1450.313132358656,1536.5734313248395]
[null,{"$f":"Inputs!$C115","v":"70W Metal Halide"},"Old light no volumes",{"$f":"IF($C58=\"NA\",\"\",'Smoothed Prices'!D58+$D$6)","v":20.754270825894093},21.969721513426379,23.197789829806592,24.43860675900584,25.69230464474364,{"$f":"IF($C58=\"NA\",\"\",'Smoothed Prices'!I58+$I$6)","v":27.051338260036836},28.346607207139925,29.644043716560528,30.943651415596591,32.245433937616156,null,null,21.262750461128498,23.059425192922703,24.944941951930357,26.923052257685804,28.997654876281093,31.279552515941855,33.580319582625066,35.977679359763265,38.475052816437852,41.075972377233512,null,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,75.960631222772378,80.189483524006278,84.671932878794067,89.200914670371318,94.033834999761723,98.737384649134455,103.46511630606074,108.20075956544594,113.25376418108351,117.69583387229898,null,77.8216666877303,84.166901954167855,91.049038124545802,98.269140740553169,106.13141684718879,114.17036668318777,122.56816647658148,131.31852966313593,140.81869330816255,149.92729917690232,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C116","v":"250W Metal Halide - Flood Light"},"Old light no volumes",{"$f":"IF($C59=\"NA\",\"\",'Smoothed Prices'!D59+$D$6)","v":24.331300789876458},25.583884729235741,26.849471778807413,28.128196924255814,29.42019655253538,{"$f":"IF($C59=\"NA\",\"\",'Smoothed Prices'!I59+$I$6)","v":30.77923016782858},32.08073753980949,33.384422913773527,34.690289934488852,35.998342252822958,null,null,24.927417659228432,26.852851807777014,28.871651992543601,30.987728685766665,33.205145191103512,35.590126343477429,38.003892711427376,40.517214003819966,43.133588842532781,45.856629340571651,null,{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,89.052560890947845,93.381179261710457,98.000571992647053,102.66791877353373,107.67791938227948,112.34419011257432,117.09469202030465,121.85314363527337,126.96646116022919,131.3939492228038,null,91.234348632776062,98.012909098386103,105.38152977278415,113.10520970304833,121.53083139943885,129.90396115369262,138.71420839670992,147.88783111394287,157.86893516366999,167.37669709308651,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C117","v":"400W Metal Halide - Flood Light"},"Old light no volumes",{"$f":"IF($C60=\"NA\",\"\",'Smoothed Prices'!D60+$D$6)","v":25.018787476029161},26.278508234621626,27.55130619095398,28.837317099795335,30.136678125189,{"$f":"IF($C60=\"NA\",\"\",'Smoothed Prices'!I60+$I$6)","v":31.495711740482193},32.798418105507409,34.103304478965562,35.410374508982507,36.719631849789039,null,null,25.631747769191875,27.581928812685913,29.626345383565209,31.768938503957074,34.013803100789147,36.41859637195035,38.854080622039298,41.389689118801499,44.028935408580935,46.775446920086438,null,{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,91.568762162266722,95.916555056368921,100.56226759698202,105.25620741425297,110.30024193819173,114.95934785276,119.71422608510204,124.47706134822431,129.60197070287597,134.02665625172997,null,93.812196835242261,100.67404016630358,108.13616065001301,115.95662553944332,124.49051934888828,132.92787675761878,141.81739427044343,151.07236528362549,161.14590359540622,170.7303812583155,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C118","v":"125W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C61=\"NA\",\"\",'Smoothed Prices'!D61+$D$6)","v":23.299545961650317},24.541419224206216,25.796184409127886,27.063975347835406,28.344927261056711,{"$f":"IF($C61=\"NA\",\"\",'Smoothed Prices'!I61+$I$6)","v":29.70396087634991},31.00366884350251,32.305551801431861,33.60961338986705,34.915857254628037,null,null,23.870384837710748,25.758679753081648,27.73903580418596,29.815317615108359,31.99154103046077,34.346788880898941,36.727961847104403,39.207835319809476,41.789885522799409,44.477701583834147,null,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":307},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":301},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":295},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},null,85.276338219640166,89.576180168352693,94.156073093316792,98.783510019599234,103.74243377546756,108.41945719867718,113.16339127878416,117.91526407522629,123.01118500691341,127.44287897939233,null,87.365608506021346,94.019181098748007,101.24748068527875,108.82590929514551,117.08904017148642,125.36577941528114,134.05706074193108,143.10859891730459,152.95098101344584,162.34361078099465,null,null,26776.770200967014,27499.887311684277,28340.978001088355,29141.135455781776,29981.563361110126,31333.223130417704,32704.220079568622,34077.511317740398,35550.232466997972,36830.992025044383,null,null,27432.801070890702,28863.888597315639,30475.491686268902,32103.643242067923,33838.732609559571,36230.710251016251,38742.49055441808,41358.385087101029,44202.833512885845,46917.303515707456]
[null,{"$f":"Inputs!$C119","v":"250W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C62=\"NA\",\"\",'Smoothed Prices'!D62+$D$6)","v":23.299545961650317},24.541419224206216,25.796184409127886,27.063975347835406,28.344927261056711,{"$f":"IF($C62=\"NA\",\"\",'Smoothed Prices'!I62+$I$6)","v":29.70396087634991},31.00366884350251,32.305551801431861,33.60961338986705,34.915857254628037,null,null,23.870384837710748,25.758679753081648,27.73903580418596,29.815317615108359,31.99154103046077,34.346788880898941,36.727961847104403,39.207835319809476,41.789885522799409,44.477701583834147,null,{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":26},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":26},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},null,85.276338219640166,89.576180168352693,94.156073093316792,98.783510019599234,103.74243377546756,108.41945719867718,113.16339127878416,117.91526407522629,123.01118500691341,127.44287897939233,null,87.365608506021346,94.019181098748007,101.24748068527875,108.82590929514551,117.08904017148642,125.36577941528114,134.05706074193108,143.10859891730459,152.95098101344584,162.34361078099465,null,null,2302.4611319302844,2418.5568645455228,2448.0579004262368,2568.3712605095802,2593.560844386689,2710.4864299669293,2829.0847819696041,2947.8816018806574,3075.279625172835,3186.0719744848084,null,null,2358.8714296625762,2538.517889666196,2632.4344978172476,2829.4736416737833,2927.2260042871603,3134.1444853820285,3351.4265185482773,3577.7149729326147,3823.7745253361459,4058.5902695248665]
[null,{"$f":"Inputs!$C120","v":0},"NA",{"$f":"IF($C63=\"NA\",\"\",'Smoothed Prices'!D63+$D$6)","v":""},"","","","",{"$f":"IF($C63=\"NA\",\"\",'Smoothed Prices'!I63+$I$6)","v":""},"","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C121","v":"400W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C64=\"NA\",\"\",'Smoothed Prices'!D64+$D$6)","v":23.449638474810378},24.693069852099626,25.949409326588896,27.218790897609686,28.501349955544448,{"$f":"IF($C64=\"NA\",\"\",'Smoothed Prices'!I64+$I$6)","v":29.860383570837655},31.160353302883895,32.462498463756241,33.766822693916822,35.073329639919884,null,null,24.02415461744323,25.917852290031227,27.903800926195263,29.985871819690388,32.168087719140232,34.527660963451055,36.913575390947933,39.398314619721489,41.985358131875586,44.678298398903813,null,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},null,85.825676817805984,90.129704960163636,94.71534404204948,99.348586776275354,104.31494083729268,108.99040003355744,113.73528955552621,118.48811939271029,123.58657105973556,128.01765318570756,null,87.928405899842218,94.600160858613975,101.84887338061272,109.4484321418699,117.73520105205326,126.02596251659635,134.73455017695997,143.80384836198343,153.66641076266464,163.0757891559989,null,null,1802.3392131739256,1802.5940992032727,1894.3068808409896,1986.971735525507,1981.983875908561,2070.8176006375911,2160.970501554998,2251.2742684614955,2348.1448501349755,2432.3354105284434,null,null,1846.4965238966865,1892.0032171722796,2036.9774676122543,2188.968642837398,2236.968819989012,2394.4932878153309,2559.9564533622392,2732.2731188776852,2919.6618044906281,3098.4399939639793]
[null,{"$f":"Inputs!$C122","v":"50W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C65=\"NA\",\"\",'Smoothed Prices'!D65+$D$6)","v":19.912493234604817},21.119205404541667,22.338444488521777,23.570340528803236,24.815024917616594,{"$f":"IF($C65=\"NA\",\"\",'Smoothed Prices'!I65+$I$6)","v":26.174058532909793},27.467859399980014,28.763825372615454,30.061960074002819,31.362267133392027,null,null,20.400349318852633,22.166723272408284,24.020874624297782,25.966517487932034,28.007511909001874,30.265151045964299,32.539326140929219,34.909396852564477,37.378765876024673,39.950946882926836,null,{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":181},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":174},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":170},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":167},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":167},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":167},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":167},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":167},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":167},null,72.879725238653634,77.085099726577084,81.535322383104486,86.031742930131799,90.822991198476743,95.535313645120752,100.25768680992705,104.9879626100464,110.02677387085032,114.47227503688089,null,74.665278507000636,80.908539944290226,87.676192378686906,94.77778883095192,102.50749358694685,110.46780131776968,118.76854041439165,127.41929851186035,136.80628310625031,145.82095612268296,null,null,13191.230268196308,13644.062651604145,14187.14609466018,14625.396298122405,15167.439530145615,15954.397378735166,16743.033697257819,17532.989755877748,18374.471236432004,19116.869931159108,null,null,13514.415409767114,14320.811570139371,15255.657473891522,16112.224101261827,17118.751429020125,18448.122820067536,19834.346249203405,21279.022851480677,22846.6492787438,24352.099672488053]
[null,{"$f":"Inputs!$C123","v":"80W Mercury Vapour Art decorative"},"Old light no volumes",{"$f":"IF($C66=\"NA\",\"\",'Smoothed Prices'!D66+$D$6)","v":19.882054892775155},21.088451081402447,22.307370903861852,23.538944368359502,24.78330283272048,{"$f":"IF($C66=\"NA\",\"\",'Smoothed Prices'!I66+$I$6)","v":26.142336448013673},27.436084229895673,28.731997028507706,30.030078466887822,31.33033217413703,null,null,20.369165237648147,22.134443527152776,23.987460718435756,25.9319295723175,27.97170873437457,30.22847069355862,32.501684233436471,34.870768183351544,37.339124577680543,39.910266409940668,null,{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,72.768320907557069,76.972846447118926,81.421903799095759,85.917146944512183,90.70688836775696,95.419528035249911,100.1417074391192,104.87178915405313,109.91008718880943,114.35571243560017,null,74.551144769792216,80.79071887410764,87.554231622290516,94.651542938958883,102.37645396781092,110.33391803148896,118.63114745204311,127.27830386923313,136.66119595431078,145.67247239628344,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C124","v":"80W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C67=\"NA\",\"\",'Smoothed Prices'!D67+$D$6)","v":19.882054892775155},21.088451081402447,22.307370903861852,23.538944368359502,24.78330283272048,{"$f":"IF($C67=\"NA\",\"\",'Smoothed Prices'!I67+$I$6)","v":26.142336448013673},27.436084229895673,28.731997028507706,30.030078466887822,31.33033217413703,null,null,20.369165237648147,22.134443527152776,23.987460718435756,25.9319295723175,27.97170873437457,30.22847069355862,32.501684233436471,34.870768183351544,37.339124577680543,39.910266409940668,null,{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":330},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":323},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":316},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":310},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":310},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":310},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":310},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":310},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":310},null,72.768320907557069,76.972846447118926,81.421903799095759,85.917146944512183,90.70688836775696,95.419528035249911,100.1417074391192,104.87178915405313,109.91008718880943,114.35571243560017,null,74.551144769792216,80.79071887410764,87.554231622290516,94.651542938958883,102.37645396781092,110.33391803148896,118.63114745204311,127.27830386923313,136.66119595431078,145.67247239628344,null,null,24450.155824939175,25401.039327549246,26299.27492710793,27149.818434465851,28119.135394004657,29580.053690927474,31043.929306126953,32510.254637756472,34072.127028530922,35450.270855036055,null,null,25049.184642650183,26660.937228455521,28280.016813999835,29909.887568711008,31736.700730021385,34203.51458976158,36775.655710133367,39456.27419946227,42364.970745836341,45158.466442847865]
[null,{"$f":"Inputs!$C125","v":"14W LED"},"Offered",{"$f":"IF($C68=\"NA\",\"\",'Smoothed Prices'!D68+$D$6)","v":14.615172158249489},15.766892684415552,16.930569254775563,18.106325985371143,19.294288280696154,{"$f":"IF($C68=\"NA\",\"\",'Smoothed Prices'!I68+$I$6)","v":20.65332189598935},21.937884109785401,23.224595968761587,24.513461070232509,25.804483017532668,null,null,14.973243876126601,16.548934503285732,18.205702800654883,19.947027484257138,21.776524931622561,23.881504887639188,25.988336240381923,28.18667638643943,30.47981302282599,32.871141808405845,null,{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":6100},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":7000},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":7020},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":7040},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":7050},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":7050},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":7050},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":7050},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":7050},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":7050},null,53.491530099193135,57.549158298116765,61.7965777799308,66.088089846604674,70.617095107347922,75.384624920361134,80.073277000716715,84.76977528597979,89.71926751705098,94.186363013994239,null,54.80207258662336,60.403610936992919,66.450815222390318,72.806650317538555,79.702081249738569,87.167492839883039,94.857427277394024,102.88136881050391,111.55611566354314,119.97966760068134,null,null,326298.33360507811,402844.10808681737,433811.97601511423,465260.15252009692,497850.52050680283,531461.60568854597,564516.6028550528,597626.91576615756,632520.8359952094,664013.85924865934,null,null,334292.64277840249,422825.27655895043,466484.72286118002,512558.81823547144,561899.67281065695,614530.82452117547,668744.8623056279,725313.65011405258,786470.61542797915,845856.65658480348]
[null,{"$f":"Inputs!$C126","v":"New technology - Minor"},"Offered",{"$f":"IF($C69=\"NA\",\"\",'Smoothed Prices'!D69+$D$6)","v":14.615172158249489},15.766892684415552,16.930569254775563,18.106325985371143,19.294288280696154,{"$f":"IF($C69=\"NA\",\"\",'Smoothed Prices'!I69+$I$6)","v":20.65332189598935},21.937884109785401,23.224595968761587,24.513461070232509,25.804483017532668,null,null,14.973243876126601,16.548934503285732,18.205702800654883,19.947027484257138,21.776524931622561,23.881504887639188,25.988336240381923,28.18667638643943,30.47981302282599,32.871141808405845,null,{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,53.491530099193135,57.549158298116765,61.7965777799308,66.088089846604674,70.617095107347922,75.384624920361134,80.073277000716715,84.76977528597979,89.71926751705098,94.186363013994239,null,54.80207258662336,60.403610936992919,66.450815222390318,72.806650317538555,79.702081249738569,87.167492839883039,94.857427277394024,102.88136881050391,111.55611566354314,119.97966760068134,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C127","v":"New technology - Major"},"Offered",{"$f":"IF($C70=\"NA\",\"\",'Smoothed Prices'!D70+$D$6)","v":15.388725879920557},16.548476689712352,17.720266906305373,18.904221511130892,20.100466783056042,{"$f":"IF($C70=\"NA\",\"\",'Smoothed Prices'!I70+$I$6)","v":21.459500398349238},22.745411708135592,24.033474920741039,25.323693637258209,26.616071464805966,null,null,15.76574966397861,17.369285270641257,19.054876891010501,20.826037615564527,22.686419404047474,24.813691774638514,26.944959889421618,29.168377393678217,31.487248777295459,33.904986932226322,null,{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,56.322736720509241,60.401939917450079,64.678974208014608,69.000408515627754,73.567708425985117,78.327176453974715,83.020752734694909,87.722183460704798,92.684718712365054,97.148660846541773,null,57.702643770161714,63.397891237840582,69.550300652188326,76.015037296810519,83.032295018813741,90.569974977430576,98.3491035963889,106.46457748692548,115.24333052490138,123.75320230262606,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA12:AA70)","v":12611},{"$f":"SUM(AB12:AB70)","v":13493},{"$f":"SUM(AC12:AC70)","v":13496},{"$f":"SUM(AD12:AD70)","v":13499},{"$f":"SUM(AE12:AE70)","v":13492},{"$f":"SUM(AF12:AF70)","v":13492},13492,13492,13492,13492,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI12:BI70)","v":713001.67853855318},814772.10645485099,872242.00907898578,930340.69241576432,991039.21339539392,1055258.1535937511,1118581.3208683766,1182010.4560282952,1248958.1904773563,1309187.3396267951,null,null,{"$f":"SUM(BU12:BU70)","v":730470.2196627477},855185.00662803813,937935.31384415599,1024919.764304115,1118537.7674859604,1220198.5172014418,1325108.0794054887,1434554.3945853978,1552943.1772204593,1667713.4227181571]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Volumes!D34=AA71","v":true},{"$f":"Volumes!E34=AB71","v":true},{"$f":"Volumes!F34=AC71","v":true},{"$f":"Volumes!G34=AD71","v":true},{"$f":"Volumes!H34=AE71","v":true},{"$f":"Volumes!I34=AF71","v":true},{"$f":"Volumes!J34=AG71","v":true},{"$f":"Volumes!K34=AH71","v":true},{"$f":"Volumes!L34=AI71","v":true},{"$f":"Volumes!M34=AJ71","v":true}]
[null,"Public Road Lights"]
[null,null,"Offered / No Longer Offered / NA",{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"P11","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",null,{"$f":"AA11","v":"2019-20"},{"$f":"AB11","v":"2020-21"},{"$f":"AC11","v":"2021-22"},{"$f":"AD11","v":"2022-23"},{"$f":"AE11","v":"2023-24"},{"$f":"AF11","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29",null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"}]
[null,{"$f":"Inputs!$C69","v":"32W Compact Fluorescent"},"No Longer Offered",{"$f":"IF($C75=\"NA\",\"\",'Smoothed Prices'!D75+$D$7)","v":38.662013936102468},{"$f":"IF($C75=\"NA\",\"\",D75*(1+D$9)+$E$7)","v":40.563365424371739},{"$f":"IF($C75=\"NA\",\"\",E75*(1+D$9)+$F$7)","v":42.484454897599612},{"$f":"IF($C75=\"NA\",\"\",F75*(1+D$9)+$G$7)","v":44.425487256380542},{"$f":"IF($C75=\"NA\",\"\",G75*(1+D$9)+$H$7)","v":46.386669528388005},{"$f":"IF($C75=\"NA\",\"\",'Smoothed Prices'!I75+$I$7)","v":48.967395148440616},{"$f":"IF($C75=\"NA\",\"\",I75*(1+I$9)+$J$7)","v":51.049339427848992},{"$f":"IF($C75=\"NA\",\"\",J75*(1+I$9)+$K$7)","v":53.134767728068098},{"$f":"IF($C75=\"NA\",\"\",K75*(1+I$9)+$L$7)","v":55.223685879417765},{"$f":"IF($C75=\"NA\",\"\",L75*(1+I$9)+$M$7)","v":57.316099721974538},null,null,{"$f":"IF($C75=\"NA\",\"\",D75*P$9)","v":39.60923327753698},{"$f":"IF($C75=\"NA\",\"\",E75*Q$9)","v":42.575318490261928},{"$f":"IF($C75=\"NA\",\"\",F75*R$9)","v":45.68419099643431},{"$f":"IF($C75=\"NA\",\"\",G75*S$9)","v":48.941812713440626},{"$f":"IF($C75=\"NA\",\"\",H75*T$9)","v":52.354378186134944},{"$f":"IF($C75=\"NA\",\"\",I75*U$9)","v":56.621162080446332},{"$f":"IF($C75=\"NA\",\"\",J75*V$9)","v":60.474719952985637},{"$f":"IF($C75=\"NA\",\"\",K75*W$9)","v":64.487343712422955},{"$f":"IF($C75=\"NA\",\"\",L75*X$9)","v":68.664625334359783},{"$f":"IF($C75=\"NA\",\"\",M75*Y$9)","v":73.012338227650389},null,{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,{"$f":"IF($C75=\"NA\",\"\",(D75*AL$9)/100)","v":141.50297100613503},{"$f":"IF($C75=\"NA\",\"\",(E75*AM$9)/100)","v":148.05628379895685},{"$f":"IF($C75=\"NA\",\"\",(F75*AN$9)/100)","v":155.06826037623858},{"$f":"IF($C75=\"NA\",\"\",(G75*AO$9)/100)","v":162.15302848578898},{"$f":"IF($C75=\"NA\",\"\",(H75*AP$9)/100)","v":169.7752104739001},{"$f":"IF($C75=\"NA\",\"\",(I75*AQ$9)/100)","v":178.73099229180826},{"$f":"IF($C75=\"NA\",\"\",(J75*AR$9)/100)","v":186.33008891164883},{"$f":"IF($C75=\"NA\",\"\",(K75*AS$9)/100)","v":193.94190220744855},{"$f":"IF($C75=\"NA\",\"\",(L75*AT$9)/100)","v":202.11869031866902},{"$f":"IF($C75=\"NA\",\"\",(M75*AU$9)/100)","v":209.20376398520708},null,{"$f":"IF($C75=\"NA\",\"\",(P75*AW$9)/100)","v":144.96979379578536},{"$f":"IF($C75=\"NA\",\"\",(Q75*AX$9)/100)","v":155.39991248945603},{"$f":"IF($C75=\"NA\",\"\",(R75*AY$9)/100)","v":166.74729713698522},{"$f":"IF($C75=\"NA\",\"\",(S75*AZ$9)/100)","v":178.63761640405829},{"$f":"IF($C75=\"NA\",\"\",(T75*BA$9)/100)","v":191.61702416125391},{"$f":"IF($C75=\"NA\",\"\",(U75*BB$9)/100)","v":206.66724159362911},{"$f":"IF($C75=\"NA\",\"\",(V75*BC$9)/100)","v":220.73272782839757},{"$f":"IF($C75=\"NA\",\"\",(W75*BD$9)/100)","v":235.37880455034377},{"$f":"IF($C75=\"NA\",\"\",(X75*BE$9)/100)","v":251.3125287237568},{"$f":"IF($C75=\"NA\",\"\",(Y75*BF$9)/100)","v":266.49503453092393},null,null,{"$f":"IFERROR(AL75*AA75,0)","v":0},{"$f":"IFERROR(AM75*AB75,0)","v":0},{"$f":"IFERROR(AN75*AC75,0)","v":0},{"$f":"IFERROR(AO75*AD75,0)","v":0},{"$f":"IFERROR(AP75*AE75,0)","v":0},{"$f":"IFERROR(AQ75*AF75,0)","v":0},{"$f":"IFERROR(AR75*AG75,0)","v":0},{"$f":"IFERROR(AS75*AH75,0)","v":0},{"$f":"IFERROR(AT75*AI75,0)","v":0},{"$f":"IFERROR(AU75*AJ75,0)","v":0},null,null,{"$f":"IFERROR(AW75*AA75,0)","v":0},{"$f":"IFERROR(AX75*AB75,0)","v":0},{"$f":"IFERROR(AY75*AC75,0)","v":0},{"$f":"IFERROR(AZ75*AD75,0)","v":0},{"$f":"IFERROR(BA75*AE75,0)","v":0},{"$f":"IFERROR(BB75*AF75,0)","v":0},{"$f":"IFERROR(BC75*AG75,0)","v":0},{"$f":"IFERROR(BD75*AH75,0)","v":0},{"$f":"IFERROR(BE75*AI75,0)","v":0},{"$f":"IFERROR(BF75*AJ75,0)","v":0}]
[null,{"$f":"Inputs!$C70","v":"42W Compact Fluorescent"},"Offered",{"$f":"IF($C76=\"NA\",\"\",'Smoothed Prices'!D76+$D$7)","v":38.685105091973249},{"$f":"IF($C76=\"NA\",\"\",D76*(1+D$9)+$E$7)","v":40.586696290201502},{"$f":"IF($C76=\"NA\",\"\",E76*(1+D$9)+$F$7)","v":42.508027961824389},{"$f":"IF($C76=\"NA\",\"\",F76*(1+D$9)+$G$7)","v":44.449305033268899},{"$f":"IF($C76=\"NA\",\"\",G76*(1+D$9)+$H$7)","v":46.410734558309201},{"$f":"IF($C76=\"NA\",\"\",'Smoothed Prices'!I76+$I$7)","v":48.991460178361805},{"$f":"IF($C76=\"NA\",\"\",I76*(1+I$9)+$J$7)","v":51.073444729292277},{"$f":"IF($C76=\"NA\",\"\",J76*(1+I$9)+$K$7)","v":53.158913368425686},{"$f":"IF($C76=\"NA\",\"\",K76*(1+I$9)+$L$7)","v":55.247871926194641},{"$f":"IF($C76=\"NA\",\"\",L76*(1+I$9)+$M$7)","v":57.340326242788656},null,null,39.63289016672659,42.599806572869568,45.709539476743437,48.968051821837875,52.381539215162562,56.648988554685111,60.503275882807714,64.516648220101715,68.694698043448412,73.043199276122635,null,{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4648},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4548},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4246},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4131},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":3894},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":3894},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":3894},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":3894},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":3894},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":3894},null,141.58748463662209,148.14144145923549,155.15430206065903,162.23996337143149,169.86328848341168,178.81882965102059,186.41807326191679,194.03003379475376,202.20721124987239,209.29219078617859,null,145.05637801021933,155.48929399097392,166.83981909011356,178.73338914970824,191.71643352749498,206.76880822460066,220.83695697224815,235.48576600337125,251.42259483902117,266.60767735784759,null,null,658098.62859101954,673747.27575660299,658785.16654955829,670213.28868738352,661447.64535440505,696320.52266107418,725911.97728190396,755552.95159677113,787394.88060700311,814983.79092137946,null,null,674222.04499149951,707165.30907094944,708401.87185662217,738347.6305774448,746543.79215606546,805157.73922659503,859939.11044993426,916981.57281712769,979039.58430314844,1038170.2956314585]
[null,{"$f":"Inputs!$C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},"No Longer Offered",{"$f":"IF($C77=\"NA\",\"\",'Smoothed Prices'!D77+$D$7)","v":38.685105091973249},40.586696290201502,42.508027961824389,44.449305033268899,46.410734558309201,{"$f":"IF($C77=\"NA\",\"\",'Smoothed Prices'!I77+$I$7)","v":48.991460178361805},51.073444729292277,53.158913368425686,55.247871926194641,57.340326242788656,null,null,39.63289016672659,42.599806572869568,45.709539476743437,48.968051821837875,52.381539215162562,56.648988554685111,60.503275882807714,64.516648220101715,68.694698043448412,73.043199276122635,null,{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},null,141.58748463662209,148.14144145923549,155.15430206065903,162.23996337143149,169.86328848341168,178.81882965102059,186.41807326191679,194.03003379475376,202.20721124987239,209.29219078617859,null,145.05637801021933,155.48929399097392,166.83981909011356,178.73338914970824,191.71643352749498,206.76880822460066,220.83695697224815,235.48576600337125,251.42259483902117,266.60767735784759,null,null,28883.846865870906,30220.854057684042,31651.477620374444,33096.952527772024,34652.11085061598,36479.0412488082,38029.286945431028,39582.126894129768,41250.27109497397,42695.606920380436,null,null,29591.501114084745,31719.815974158679,34035.323094383166,36461.611386540484,39110.152439608974,42180.836877818532,45050.73922233862,48039.096264687738,51290.209347160322,54387.966181000906]
[null,{"$f":"Inputs!$C72","v":"2x24W Compact Fluorescent"},"Old light no volumes",{"$f":"IF($C78=\"NA\",\"\",'Smoothed Prices'!D78+$D$7)","v":39.298070320542998},41.206024728591366,43.133785666700113,45.081558747032389,47.049551716217174,{"$f":"IF($C78=\"NA\",\"\",'Smoothed Prices'!I78+$I$7)","v":49.630277336269785},51.7133309130596,53.799870367009142,55.88990153154473,57.983430249854614,null,null,40.260873043396302,43.249853856635674,46.382426408585609,49.664580881109941,53.102541076622742,57.387654961751075,61.261306019902953,65.294549696665428,69.492991775619615,73.862419835567906,null,{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,143.83093737318737,150.40199025935848,157.43831768345541,164.54768942666823,172.20135928135485,181.15051227738473,188.75365783266756,196.36952683958339,204.55703960545372,211.63952041196936,null,147.35479533883046,157.86196657672019,169.29585639133748,181.27572021605127,194.35530034043924,209.46494061039141,223.60376697264579,238.32510639282881,254.3443498987678,269.59783239982289,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C73","v":"1x20W Fluorescent"},"Old light no volumes",{"$f":"IF($C79=\"NA\",\"\",'Smoothed Prices'!D79+$D$7)","v":40.784301080225802},42.707684092906518,44.651033800439883,46.614557477664412,48.598464551144723,{"$f":"IF($C79=\"NA\",\"\",'Smoothed Prices'!I79+$I$7)","v":51.179190171197327},53.264835769591315,55.353971582752564,57.446603451366158,59.542737225891244,null,null,41.783516456691331,44.8259959008357,48.013946777572798,51.353425312495638,54.850723672217967,59.178668030938375,63.099269502996862,67.180694372717156,71.428580687870323,75.848749137236567,null,{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,149.27054195362643,155.88304693910879,162.97627337160557,170.1431347934751,177.87038025718968,186.80404412487025,194.4166505590083,202.04199627704685,210.25456863200014,217.33099087450304,null,152.92767023149025,163.61488503805032,175.25090573814072,187.44000239060907,200.75364864031778,216.00213831292504,230.31233368593854,245.20953446041764,261.42860531760539,276.84793435091348,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C74","v":"1x40W Fluorescent"},"Old light no volumes",{"$f":"IF($C80=\"NA\",\"\",'Smoothed Prices'!D80+$D$7)","v":39.67907439241084},41.590984014782329,43.522741226408826,45.474552065690176,47.446624709916819,{"$f":"IF($C80=\"NA\",\"\",'Smoothed Prices'!I80+$I$7)","v":50.02735032996943},52.111068386873875,54.198273432909467,56.288971303363361,58.383167843287737,null,null,40.651211715024907,43.653907219661534,46.800676333686141,50.097526169664327,53.550698055578295,57.846791786691043,61.73247886196728,65.778074073365133,69.989191475582189,74.371627135360086,null,{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,145.22541227622366,151.8070916539555,158.85800547639221,165.98211503976916,173.65464643829557,182.59982870438841,190.20539961208965,197.82369803011954,206.01763497030993,213.09856262800025,null,148.78343487699115,159.33676135176461,170.8224686179544,182.85597051927479,195.99555488341656,211.14079002142228,225.32354784618059,240.08997036778274,256.16044080063079,271.45643904406433,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C75","v":"2x20W Fluorescent"},"Old light no volumes",{"$f":"IF($C81=\"NA\",\"\",'Smoothed Prices'!D81+$D$7)","v":41.07294052861053},42.999319915778457,44.945697103249515,46.912279688768798,48.899277425159603,{"$f":"IF($C81=\"NA\",\"\",'Smoothed Prices'!I81+$I$7)","v":51.4800030452122},53.566152037632421,55.655792087222501,57.748929036077236,59.84556873606784,null,null,42.079227571561489,45.132096933431043,48.330802781436837,51.681414167461085,55.190236535063079,59.526498958923185,63.456218625772856,67.547000718701767,71.804489551478326,76.234512243139719,null,{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,150.32696233471452,156.94751769259136,164.05179442686074,171.22982086400611,178.97135537608415,187.90201111502455,195.51645493735833,203.14364111836213,211.36108027204267,218.43632588664761,null,154.00997291191504,164.73215380702331,176.40743015224444,188.63716171123295,201.99626571833087,217.27172120006963,231.6151979840709,246.54655262326145,262.80443175841066,278.25596968745998,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C76","v":"2x24W Fluorescent"},"Old light no volumes",{"$f":"IF($C82=\"NA\",\"\",'Smoothed Prices'!D82+$D$7)","v":41.009964648962956},42.935690281697312,44.881406928091053,46.847322115436931,48.833645525374543,{"$f":"IF($C82=\"NA\",\"\",'Smoothed Prices'!I82+$I$7)","v":51.414371145427147},53.500410306423461,55.589940340792708,57.682967090322101,59.779496406574772,null,null,42.014708782862549,45.065311253592064,48.261670562411958,51.60985296274135,55.116161001351422,59.450608574635602,63.378338817167197,67.467079334123312,71.722473072145689,76.150345747306318,null,{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,150.09647061520442,156.71526952819519,163.81713528753235,170.99272572134478,178.73114262287083,187.66245468080911,195.27649761844566,202.90328224389339,211.11965955057892,218.19516188399794,null,153.77383414527694,164.48838607561106,176.15509755280362,188.37596331400593,201.7251492649462,216.99472129741997,231.33093668266028,246.25483956955009,262.50425144405324,277.94876197766808,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C77","v":"T5 Fluorescent 2 x 24W"},"Obsolete, no new Connections",{"$f":"IF($C83=\"NA\",\"\",'Smoothed Prices'!D83+$D$7)","v":41.07294052861053},42.999319915778457,44.945697103249515,46.912279688768798,48.899277425159603,{"$f":"IF($C83=\"NA\",\"\",'Smoothed Prices'!I83+$I$7)","v":51.4800030452122},53.566152037632421,55.655792087222501,57.748929036077236,59.84556873606784,null,null,42.079227571561489,45.132096933431043,48.330802781436837,51.681414167461085,55.190236535063079,59.526498958923185,63.456218625772856,67.547000718701767,71.804489551478326,76.234512243139719,null,{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},null,150.32696233471452,156.94751769259136,164.05179442686074,171.22982086400611,178.97135537608415,187.90201111502455,195.51645493735833,203.14364111836213,211.36108027204267,218.43632588664761,null,154.00997291191504,164.73215380702331,176.40743015224444,188.63716171123295,201.99626571833087,217.27172120006963,231.6151979840709,246.54655262326145,262.80443175841066,278.25596968745998,null,null,12477.137873781305,13026.643968485083,13616.298937429441,14212.075131712507,14854.622496214984,15595.866922547038,16227.865759800741,16860.922212824058,17542.96966257954,18130.215048591752,null,null,12782.827751688948,13672.768765982935,14641.816702636288,15656.884422032335,16765.690054621464,18033.552859605781,19224.061432677885,20463.363867730699,21812.767835948085,23095.245484059178]
[null,{"$f":"Inputs!$C78","v":"20 Fluorescent 1X20FL"},"Old light no volumes",{"$f":"IF($C84=\"NA\",\"\",'Smoothed Prices'!D84+$D$7)","v":40.784301080225802},42.707684092906518,{"$f":"IF($C84=\"NA\",\"\",E84*(1+D$9)+$F$7)","v":44.651033800439883},{"$f":"IF($C84=\"NA\",\"\",F84*(1+D$9)+$G$7)","v":46.614557477664412},{"$f":"IF($C84=\"NA\",\"\",G84*(1+D$9)+$H$7)","v":48.598464551144723},{"$f":"IF($C84=\"NA\",\"\",'Smoothed Prices'!I84+$I$7)","v":51.179190171197327},53.264835769591315,{"$f":"IF($C84=\"NA\",\"\",J84*(1+I$9)+$K$7)","v":55.353971582752564},{"$f":"IF($C84=\"NA\",\"\",K84*(1+I$9)+$L$7)","v":57.446603451366158},{"$f":"IF($C84=\"NA\",\"\",L84*(1+I$9)+$M$7)","v":59.542737225891244},null,null,41.783516456691331,44.8259959008357,48.013946777572798,51.353425312495638,54.850723672217967,59.178668030938375,63.099269502996862,67.180694372717156,71.428580687870323,75.848749137236567,null,{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,149.27054195362643,155.88304693910879,162.97627337160557,170.1431347934751,177.87038025718968,186.80404412487025,194.4166505590083,202.04199627704685,210.25456863200014,217.33099087450304,null,152.92767023149025,163.61488503805032,175.25090573814072,187.44000239060907,200.75364864031778,216.00213831292504,230.31233368593854,245.20953446041764,261.42860531760539,276.84793435091348,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C79","v":"2x40W Fluorescent"},"Old light no volumes",{"$f":"IF($C85=\"NA\",\"\",'Smoothed Prices'!D85+$D$7)","v":39.986606604689833},41.901708727878606,43.83669158176599,45.791761548794113,47.767127153867222,{"$f":"IF($C85=\"NA\",\"\",'Smoothed Prices'!I85+$I$7)","v":50.347852773919819},52.432107174277668,54.51984946130834,56.611085471800969,58.705821052312245,null,null,40.966278466504733,43.980043956208561,47.138272003257633,50.446983386045687,53.912433578536906,58.217389829962123,62.11279192732497,66.168356834723269,70.389705282989979,74.782640190013254,null,{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,146.3509801731648,152.94123685675692,160.00392427344588,167.13992965309851,174.82768538315403,183.76966262480735,191.37719118611349,198.99745053377544,207.19657282679157,214.27624684093971,null,149.93657918740732,160.52716044016125,172.05469281189033,184.13148935906676,197.31950689744505,212.49347287936178,226.71169053473616,241.51450244673993,257.62632133574334,272.95663669354838,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C80","v":"3x40W Fluorescent"},"Old light no volumes",{"$f":"IF($C86=\"NA\",\"\",'Smoothed Prices'!D86+$D$7)","v":46.858324672234581},48.844762300033494,50.851821194473843,52.879715425522853,54.928661285414307,{"$f":"IF($C86=\"NA\",\"\",'Smoothed Prices'!I86+$I$7)","v":57.509386905466911},59.605625744696567,61.705372525907372,63.808633119449922,65.915413405498555,null,null,48.006353626704325,51.267474721305724,54.681749302522569,58.255503507713925,61.995308898707783,66.498295595477188,70.610777043014139,74.889111915309897,79.339070119505095,83.966607660369704,null,{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,171.50146830037855,178.28338239512223,185.60914735982951,193.01096130315841,201.03890030461636,209.90926220495422,217.56053396814249,225.22460971956193,233.53959721718672,240.5912589300697,null,175.70325427373783,187.1262827327659,199.58838495420736,212.63258780315584,226.90283056927049,242.71877892349173,257.72933620700161,273.34525849088112,290.38099663738865,306.47811796034944,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C81","v":"4x20 Fluorescent"},"Old light no volumes",{"$f":"IF($C87=\"NA\",\"\",'Smoothed Prices'!D87+$D$7)","v":41.652318621368238},43.584712549325047,45.537166714707396,47.509889363421962,49.503090903182212,{"$f":"IF($C87=\"NA\",\"\",'Smoothed Prices'!I87+$I$7)","v":52.083816523234816},54.170975964754966,56.26162815437673,58.355778937024581,60.453434167404161,null,null,42.67280042759176,45.7465251879497,48.966819196465742,52.339777250882634,55.871731445210379,60.224690494369099,64.172712864945069,68.282277456823635,72.559041161338783,77.008844004807173,null,{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,152.44748615420775,159.0842008050364,166.210658508682,173.41109617649016,181.18131270564689,190.10593030980709,197.72406227135562,205.35494276347509,213.58215090950998,220.65503471102519,null,156.18244956498583,166.9748169360164,178.72889006709997,191.04018696572163,204.49053708946997,219.82012030444722,234.23040195704951,249.23031271740626,265.56609065049992,281.08228061754619,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C82","v":"4x40W Fluorescent"},"Old light no volumes",{"$f":"IF($C88=\"NA\",\"\",'Smoothed Prices'!D88+$D$7)","v":48.289976336222821},50.291275981478314,52.313351176409611,54.3564175926006,56.420693140528137,{"$f":"IF($C88=\"NA\",\"\",'Smoothed Prices'!I88+$I$7)","v":59.001418760580719},61.100154434180489,63.202402228078277,65.308168019616872,67.417457695974491,null,null,49.473080756460277,52.785735842978632,56.253355081688198,59.88232822834253,63.679292698419573,68.223536998281901,72.381244691983113,76.705991391393596,81.203578083000806,85.879992665649382,null,{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,176.74131339057553,183.56315733239586,190.9437317938951,198.40092421299218,206.49973689433295,215.35517847611962,223.01556368475877,230.68876813248571,239.02789495179775,246.07372059030686,null,181.07147556864459,192.66793582687203,205.32474604816196,218.57049803345024,233.06621127621565,249.01591004372895,264.19154312573835,279.97686857858662,297.20509578378295,313.46197322962024,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C83","v":"100W Sodium Vapour"},"Offered",{"$f":"IF($C89=\"NA\",\"\",'Smoothed Prices'!D89+$D$7)","v":45.916835271503309},47.893499270520294,49.890683075854788,51.908599704211461,53.947464383627576,{"$f":"IF($C89=\"NA\",\"\",'Smoothed Prices'!I89+$I$7)","v":56.52819000368018},58.62278686312245,60.720888916781767,62.822502030410504,64.927632079577052,null,null,47.041797735655138,50.269028807712914,53.648222628100598,57.185663497153911,60.88787966971843,65.363734350377598,69.446473904359308,73.694287215861877,78.11292375348188,82.708318547660113,null,{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":444},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":466},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":490},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":514},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},null,168.05561709370212,174.81127233739906,182.10099322686997,189.46638892037183,197.44771964407693,206.32789351343266,213.97317205039693,221.63124454625344,229.93035743130244,236.98585709045622,null,172.17297971249781,183.48195514815211,195.81601259256718,208.72767176461176,222.84963959116948,238.57763037887824,253.47962975091147,268.98414833789587,285.89330093774367,301.8853626989594,null,null,74616.693989603737,81462.052909227961,89229.486681166294,97385.723905071121,106621.76860780154,111417.06249725363,115545.51290721435,119680.87205497686,124162.39301290331,127972.36282884637,null,null,76444.802992349025,85502.59109903888,95949.846170357923,107286.02328701044,120338.80537923152,128831.92040459425,136879.0000654922,145251.44010246376,154382.38250638157,163018.09585743808]
[null,{"$f":"Inputs!$C84","v":0},"NA",{"$f":"IF($C90=\"NA\",\"\",'Smoothed Prices'!D90+$D$7)","v":""},"","","","",{"$f":"IF($C90=\"NA\",\"\",'Smoothed Prices'!I90+$I$7)","v":""},"","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C85","v":"150W Sodium Vapour"},"Offered",{"$f":"IF($C91=\"NA\",\"\",'Smoothed Prices'!D91+$D$7)","v":48.373944175752925},50.376115493586518,52.399071409954232,54.443027690376418,56.50820234024156,{"$f":"IF($C91=\"NA\",\"\",'Smoothed Prices'!I91+$I$7)","v":59.088927960294157},61.18781007579247,63.290204556651368,65.396117280623741,67.505554135298595,null,null,49.559105808058867,52.87478341609728,56.345531373721371,59.977743167968839,63.778060076701792,68.324724177332044,72.4850844367907,76.812553237498236,81.312933388777694,85.992214660093936,null,{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5322},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5588},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5868},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":6161},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":6469},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":6469},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":6469},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":6469},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":6469},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":6469},null,177.0486356832557,183.87282155159079,191.25661064633294,198.71705106987392,206.8200205652841,215.67458705507369,223.33550677664252,231.0092466317775,239.34978924708287,246.39527259383988,null,181.38632725749548,192.99295946875506,205.66118951408302,218.91876256308626,233.42769988072854,249.38524324726197,264.57055819428604,280.36581931686857,297.60533620292637,313.87158350934283,null,null,942252.83910628676,1027481.3268302893,1122293.7912726817,1224295.7516414933,1337918.7130368229,1395198.9036592718,1444757.3933381005,1494398.8164609687,1548353.7866393791,1593931.0184095502,null,null,965338.03366439091,1078444.6575114033,1206819.8600686393,1348758.4961511744,1510043.7905284329,1613273.1385665378,1711506.9409588363,1813686.4851608227,1925208.9198967307,2030435.2737219387]
[null,{"$f":"Inputs!$C86","v":0},"NA",{"$f":"IF($C92=\"NA\",\"\",'Smoothed Prices'!D92+$D$7)","v":""},"","","","",{"$f":"IF($C92=\"NA\",\"\",'Smoothed Prices'!I92+$I$7)","v":""},"","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C87","v":0},"NA",{"$f":"IF($C93=\"NA\",\"\",'Smoothed Prices'!D93+$D$7)","v":""},"","","","",{"$f":"IF($C93=\"NA\",\"\",'Smoothed Prices'!I93+$I$7)","v":""},"","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C88","v":0},"NA",{"$f":"IF($C94=\"NA\",\"\",'Smoothed Prices'!D94+$D$7)","v":""},"","","","",{"$f":"IF($C94=\"NA\",\"\",'Smoothed Prices'!I94+$I$7)","v":""},"","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C89","v":"250W Sodium Vapour"},"Offered",{"$f":"IF($C95=\"NA\",\"\",'Smoothed Prices'!D95+$D$7)","v":49.620866592774945},{"$f":"IF($C95=\"NA\",\"\",D95*(1+D$9)+$E$7)","v":51.635982248393297},{"$f":"IF($C95=\"NA\",\"\",E95*(1+D$9)+$F$7)","v":53.672016878091839},{"$f":"IF($C95=\"NA\",\"\",F95*(1+D$9)+$G$7)","v":55.729187642347355},{"$f":"IF($C95=\"NA\",\"\",G95*(1+D$9)+$H$7)","v":57.807713955985854},{"$f":"IF($C95=\"NA\",\"\",'Smoothed Prices'!I95+$I$7)","v":60.388439576038451},62.48949635373009,64.594069135961519,66.702163806575612,68.813786259261519,null,null,50.836577824297926,54.197139876909162,57.714349310414015,61.39465502141956,65.244755644192693,69.827353786226482,74.027104647183037,78.394996652151789,82.936859679564307,87.6587112775956,null,{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":6615},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":6946},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":7293},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":7658},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":8041},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":8041},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":8041},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":8041},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":8041},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":8041},null,181.61237172955629,188.47133520663553,195.90286160503521,203.41153489456784,211.57623307890822,220.41780445254034,228.08666169111481,235.76835234625952,244.12991953206674,251.17031984630455,null,186.0618748369304,197.81956055071845,210.65737498301115,224.0904908281814,238.79580565774526,254.86984131972665,270.19893196221807,286.14173778035399,303.54890642720534,319.95429616322394,null,null,1201365.8389910148,1309121.8943452905,1428719.5696855218,1557725.5342226005,1701284.4901875011,1772379.5656028769,1834044.8466582543,1895813.3212162729,1963048.6829573486,2019660.541884135,null,null,1230799.3020462946,1374054.6675852903,1536324.2357511004,1716084.9787622131,1920157.0732939297,2049408.394051922,2172669.6119081955,2300865.7134918263,2440836.7565811579,2572752.4954484836]
[null,{"$f":"Inputs!$C90","v":0},"NA",{"$f":"IF($C96=\"NA\",\"\",'Smoothed Prices'!D96+$D$7)","v":""},"","","","",{"$f":"IF($C96=\"NA\",\"\",'Smoothed Prices'!I96+$I$7)","v":""},"","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C91","v":0},"NA",{"$f":"IF($C97=\"NA\",\"\",'Smoothed Prices'!D97+$D$7)","v":""},"","","","",{"$f":"IF($C97=\"NA\",\"\",'Smoothed Prices'!I97+$I$7)","v":""},"","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C92","v":0},"NA",{"$f":"IF($C98=\"NA\",\"\",'Smoothed Prices'!D98+$D$7)","v":""},"","","","",{"$f":"IF($C98=\"NA\",\"\",'Smoothed Prices'!I98+$I$7)","v":""},"","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C93","v":"250W Sodium Vapour - Flood Light"},"Offered",{"$f":"IF($C99=\"NA\",\"\",'Smoothed Prices'!D99+$D$7)","v":53.446651281365234},55.501482518823202,57.577645018968596,59.675360222258199,61.794851867928607,{"$f":"IF($C99=\"NA\",\"\",'Smoothed Prices'!I99+$I$7)","v":64.37557748798119},66.483306524675072,68.594562731572239,70.709352011200693,72.827680275965974,null,null,54.756094237758681,58.254369927127456,61.914131616175538,65.741998208143372,69.744844317176188,74.437694631698051,78.758303019977745,83.250220765293406,87.919360799023224,92.771825899475729,null,{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,195.61474368979674,202.58041119370466,210.15840431923539,217.81506481124242,226.16915783661869,234.97085783113133,242.66406881506401,250.37015397023868,258.79622836099452,265.82103300727579,null,200.40730491019676,212.62845023401522,225.98658039904072,239.95829345972331,255.26613020086486,271.69758540569791,287.46780602291875,303.86330579332093,321.78486052442497,338.6171645330864,null,null,7042.1307728326829,7698.0556253607774,8406.3361727694155,9148.2327220721818,9951.4429448112223,10338.717744569778,10677.219027862817,11016.286774690501,11387.034047883759,11696.125452320135,null,null,7214.6629767670829,8079.8811088925786,9039.4632159616285,10078.248325308379,11231.709728838054,11954.693757850708,12648.583465008425,13369.98545490612,14158.533863074699,14899.155239455802]
[null,{"$f":"Inputs!$C94","v":"400W Sodium Vapour"},"Offered",{"$f":"IF($C100=\"NA\",\"\",'Smoothed Prices'!D100+$D$7)","v":50.20549267550328},52.226677351446646,54.268844004146253,56.33221044811151,58.41699675899055,{"$f":"IF($C100=\"NA\",\"\",'Smoothed Prices'!I100+$I$7)","v":60.99772237904314},63.099798758453367,65.205392848651556,67.314510536335888,69.427157718055597,null,null,51.435527246053105,54.817133604747731,58.356126743694986,62.05898153856775,65.932423515482625,70.531869520363003,74.750088870405705,79.136933505655193,83.698245996035823,88.440056913915839,null,{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":674},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":708},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":743},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":780},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":819},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":819},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":819},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":819},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":819},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":819},null,183.75210319234199,190.62737233278025,198.08128061513383,205.61256813560701,213.8062081379054,222.64168668350746,230.31426546835479,237.99968389757817,246.37110856298935,253.40912567090294,null,188.25402972055434,200.08253765732923,212.99986261448669,226.51528261577229,241.31267006666639,257.44132374932497,272.83782437698085,288.84980729564143,306.33558034549111,322.80620773579284,null,null,123848.9175516385,134964.17961160842,147174.39149704445,160377.80314577348,175107.28446494453,182343.54139379261,188627.38341858258,194921.74111211652,201777.93791308827,207542.0739244695,null,null,126883.21603165363,141658.4366613891,158258.8979225636,176681.92044030238,197635.07678459978,210844.44415069715,223454.17816474731,236567.99217513032,250888.84030295722,264378.28413561435]
[null,{"$f":"Inputs!$C95","v":0},"NA",{"$f":"IF($C101=\"NA\",\"\",'Smoothed Prices'!D101+$D$7)","v":""},"","","","",{"$f":"IF($C101=\"NA\",\"\",'Smoothed Prices'!I101+$I$7)","v":""},"","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C96","v":"400W Sodium Vapour - Flood Light"},"Offered",{"$f":"IF($C102=\"NA\",\"\",'Smoothed Prices'!D102+$D$7)","v":52.72872625338286},54.776104690298084,56.844737022162093,58.934843886274933,61.046648210378862,{"$f":"IF($C102=\"NA\",\"\",'Smoothed Prices'!I102+$I$7)","v":63.627373830431466},65.733850788892838,67.843852822272495,69.957385829592084,72.074455719744947,null,null,54.020580046590737,57.493013176963039,61.126024319291894,64.926200474338401,68.900383232863234,73.572544250819462,77.870473201873097,82.339116981098982,86.984372934630997,91.812327846974839,null,{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,192.98713808738128,199.93278211958801,207.48329013089165,215.11218018490351,223.43073244998664,232.23991448107483,239.92855537945886,247.63006280129463,256.04403213630701,263.07176337706909,null,197.7153229705221,209.84949809591507,223.10998876541541,236.98063173133517,252.17540263227943,268.53978651549102,284.22722718683679,300.53777698101129,318.36280494074947,335.11499664145811,null,null,6947.5369711457261,7597.4457205443441,8299.3316052356658,9034.7115677659476,9830.952227799411,10218.556237167293,10556.856436696189,10895.722763256963,11265.937413997508,11575.157588591041,null,null,7117.7516269387952,7974.2809276447724,8924.3995506166157,9953.1865327160776,11095.717715820294,11815.750606681604,12505.997996220818,13223.662187164497,14007.963417392977,14745.059852224156]
[null,{"$f":"Inputs!$C97","v":"70W Sodium Vapour"},"Offered",{"$f":"IF($C103=\"NA\",\"\",'Smoothed Prices'!D103+$D$7)","v":38.900272680769135},40.804097539978763,42.727686060282473,44.671243408819436,46.63497688257484,{"$f":"IF($C103=\"NA\",\"\",'Smoothed Prices'!I103+$I$7)","v":49.215702502627444},51.29806231092293,53.383906835394193,55.473241907524724,57.566073368556673,null,null,39.853329361447976,42.827990978986094,45.945741225078443,49.212552604630289,52.634630622010739,56.908280701001068,60.769365228877106,64.7897129507448,68.97492101450166,73.330768136886817,null,{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":236},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":248},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":260},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":273},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":287},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":287},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":287},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":287},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":287},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":287},null,142.37499801161502,148.9349560209225,155.95605412003101,163.05003844219095,170.68401539022389,179.63731413459016,187.23792743486868,194.8512599491888,203.03206538154049,210.11616779523186,null,145.86318546289959,156.32216707329925,167.70195547153631,179.62581700690055,192.64274807655929,207.71522455865389,221.80818308540142,236.48245227021852,252.44821091307608,267.65730369963688,null,null,33600.499530741145,36935.869093188783,40548.574071208066,44512.660494718133,48986.31241699426,51555.909156627378,53737.285173807308,55922.311605417184,58270.202764502123,60303.340157231542,null,null,34423.711769244306,38767.897434178216,43602.508422599443,49037.848042883852,55288.468697972516,59614.269448333667,63658.948545510211,67870.463801552716,72452.636532052842,76817.646161795783]
[null,{"$f":"Inputs!$C98","v":0},"NA",{"$f":"IF($C104=\"NA\",\"\",'Smoothed Prices'!D104+$D$7)","v":""},"","","","",{"$f":"IF($C104=\"NA\",\"\",'Smoothed Prices'!I104+$I$7)","v":""},"","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C99","v":"100W Incandescent"},"Old light no volumes",{"$f":"IF($C105=\"NA\",\"\",'Smoothed Prices'!D105+$D$7)","v":42.499344202628144},44.440531127716518,46.401869570588751,48.383568724735554,50.385839955291345,{"$f":"IF($C105=\"NA\",\"\",'Smoothed Prices'!I105+$I$7)","v":52.966565575343949},55.055202249515624,57.14733414385762,59.242967107431284,61.342106999086049,null,null,43.540578135592533,46.644792581784039,49.896647542350394,53.302275454363048,56.86804737363223,61.245416163037291,65.220196290691391,69.357220079403959,73.662162808363021,78.140883373766641,null,{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,155.547599781619,162.20793861616528,169.36682393264894,176.60002584528476,184.41217423636633,193.32796435000543,200.95148821073201,208.58776962508034,216.82925961319847,223.89869054666408,null,159.35851597626868,170.25349292351174,182.12276352957895,194.5533054084251,208.13705338749398,223.54576899508612,238.05371646102358,253.15385328982444,269.60351587860868,285.21422431424821,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C100","v":"60W Incandescent"},"Old light no volumes",{"$f":"IF($C106=\"NA\",\"\",'Smoothed Prices'!D106+$D$7)","v":35.936207945356522},37.809262762559271,39.701761816157379,41.613906957332951,43.545902132691069,{"$f":"IF($C106=\"NA\",\"\",'Smoothed Prices'!I106+$I$7)","v":46.126627752743687},48.203818162020688,50.284484636764645,52.368632993982544,54.456269060415828,null,null,36.816645040017754,39.684611647897896,42.69191811630737,45.844405235821498,49.148142168648491,53.336373280531468,57.103822237170029,61.028079783251805,65.114678720577913,69.369331732993942,null,{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,131.52652108000487,138.00380908334134,144.91143062897444,151.89076039426527,159.37800180564932,168.36219129751447,175.94393629137551,183.53836892419093,191.6691967579761,198.76538207051777,null,134.74892084646498,144.84883251482731,155.82550112452191,167.33207911074845,179.88220033725349,194.67776247393988,208.42895116567058,222.75249120886912,238.31972411731516,253.19806082542789,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C101","v":"18W LED"},"Offered",{"$f":"IF($C107=\"NA\",\"\",'Smoothed Prices'!D107+$D$7)","v":37.059277799071644},38.943991237006465,40.848269939816682,42.772317015084568,44.716337678858089,{"$f":"IF($C107=\"NA\",\"\",'Smoothed Prices'!I107+$I$7)","v":47.297063298910686},49.376212368580667,51.458840781429515,53.544954359949301,55.634558936375704,null,null,{"$f":"IF($C107=\"NA\",\"\",D107*P$9)","v":37.9672301051489},{"$f":"IF($C107=\"NA\",\"\",E107*Q$9)","v":40.87562293835979},{"$f":"IF($C107=\"NA\",\"\",F107*R$9)","v":43.924776022251095},{"$f":"IF($C107=\"NA\",\"\",G107*S$9)","v":47.120580053323422},{"$f":"IF($C107=\"NA\",\"\",H107*T$9)","v":50.469155853173149},{"$f":"IF($C107=\"NA\",\"\",I107*U$9)","v":54.689751800326952},{"$f":"IF($C107=\"NA\",\"\",J107*V$9)","v":58.492678823971218},{"$f":"IF($C107=\"NA\",\"\",K107*W$9)","v":62.453344474901051},{"$f":"IF($C107=\"NA\",\"\",L107*X$9)","v":66.577305935343631},{"$f":"IF($C107=\"NA\",\"\",M107*Y$9)","v":70.870300908689899},null,{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},null,{"$f":"IF($C107=\"NA\",\"\",(D107*AL$9)/100)","v":135.6369567446022},{"$f":"IF($C107=\"NA\",\"\",(E107*AM$9)/100)","v":142.14556801507359},{"$f":"IF($C107=\"NA\",\"\",(F107*AN$9)/100)","v":149.09618528033087},{"$f":"IF($C107=\"NA\",\"\",(G107*AO$9)/100)","v":156.11895710505868},{"$f":"IF($C107=\"NA\",\"\",(H107*AP$9)/100)","v":163.66179590462062},{"$f":"IF($C107=\"NA\",\"\",(I107*AQ$9)/100)","v":172.634281041024},{"$f":"IF($C107=\"NA\",\"\",(J107*AR$9)/100)","v":180.22317514531943},{"$f":"IF($C107=\"NA\",\"\",(K107*AS$9)/100)","v":187.82476885221774},{"$f":"IF($C107=\"NA\",\"\",(L107*AT$9)/100)","v":195.97453295741445},{"$f":"IF($C107=\"NA\",\"\",(M107*AU$9)/100)","v":203.06614011777131},null,{"$f":"IF($C107=\"NA\",\"\",(P107*AW$9)/100)","v":138.96006218484499},{"$f":"IF($C107=\"NA\",\"\",(Q107*AX$9)/100)","v":149.19602372501325},{"$f":"IF($C107=\"NA\",\"\",(R107*AY$9)/100)","v":160.3254324812165},{"$f":"IF($C107=\"NA\",\"\",(S107*AZ$9)/100)","v":171.99011719463047},{"$f":"IF($C107=\"NA\",\"\",(T107*BA$9)/100)","v":184.71711042261373},{"$f":"IF($C107=\"NA\",\"\",(U107*BB$9)/100)","v":199.61759407119337},{"$f":"IF($C107=\"NA\",\"\",(V107*BC$9)/100)","v":213.49827770749496},{"$f":"IF($C107=\"NA\",\"\",(W107*BD$9)/100)","v":227.95470733338882},{"$f":"IF($C107=\"NA\",\"\",(X107*BE$9)/100)","v":243.6729397233577},{"$f":"IF($C107=\"NA\",\"\",(Y107*BF$9)/100)","v":258.67659831671813},null,null,{"$f":"IFERROR(AL107*AA107,0)","v":48829.304428056792},{"$f":"IFERROR(AM107*AB107,0)","v":51172.404485426494},{"$f":"IFERROR(AN107*AC107,0)","v":53674.626700919114},{"$f":"IFERROR(AO107*AD107,0)","v":56202.824557821128},{"$f":"IFERROR(AP107*AE107,0)","v":58918.246525663424},{"$f":"IFERROR(AQ107*AF107,0)","v":62148.34117476864},{"$f":"IFERROR(AR107*AG107,0)","v":64880.343052314995},{"$f":"IFERROR(AS107*AH107,0)","v":67616.916786798392},{"$f":"IFERROR(AT107*AI107,0)","v":70550.831864669206},{"$f":"IFERROR(AU107*AJ107,0)","v":73103.810442397677},null,null,{"$f":"IFERROR(AW107*AA107,0)","v":50025.622386544193},{"$f":"IFERROR(AX107*AB107,0)","v":53710.568541004766},{"$f":"IFERROR(AY107*AC107,0)","v":57717.155693237939},{"$f":"IFERROR(AZ107*AD107,0)","v":61916.442190066969},{"$f":"IFERROR(BA107*AE107,0)","v":66498.159752140942},{"$f":"IFERROR(BB107*AF107,0)","v":71862.333865629611},{"$f":"IFERROR(BC107*AG107,0)","v":76859.379974698182},{"$f":"IFERROR(BD107*AH107,0)","v":82063.694640019981},{"$f":"IFERROR(BE107*AI107,0)","v":87722.258300408779},{"$f":"IFERROR(BF107*AJ107,0)","v":93123.575394018524}]
[null,{"$f":"Inputs!$C102","v":"18W LED Decorative - Bottom Pole Entry"},"Offered",{"$f":"IF($C108=\"NA\",\"\",'Smoothed Prices'!D108+$D$7)","v":37.059277799071644},38.943991237006465,40.848269939816682,42.772317015084568,44.716337678858089,{"$f":"IF($C108=\"NA\",\"\",'Smoothed Prices'!I108+$I$7)","v":47.297063298910686},49.376212368580667,51.458840781429515,53.544954359949301,55.634558936375704,null,null,37.9672301051489,40.87562293835979,43.924776022251095,47.120580053323422,50.469155853173149,54.689751800326952,58.492678823971218,62.453344474901051,66.577305935343631,70.870300908689899,null,{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,135.6369567446022,142.14556801507359,149.09618528033087,156.11895710505868,163.66179590462062,172.634281041024,180.22317514531943,187.82476885221774,195.97453295741445,203.06614011777131,null,138.96006218484499,149.19602372501325,160.3254324812165,171.99011719463047,184.71711042261373,199.61759407119337,213.49827770749496,227.95470733338882,243.6729397233577,258.67659831671813,null,null,4882.9304428056794,5401.5315845727964,5963.8474112132353,6556.9961984124648,7201.1190198033073,7595.9083658050558,7929.8197063940552,8264.2898294975803,8622.8794501262364,8934.9101651819383,null,null,5002.5622386544192,5669.4489015505033,6413.0172992486596,7223.5849221744802,8127.5528585950042,8783.1741391325086,9393.9242191297781,10030.007122669109,10721.609347827738,11381.770325935599]
[null,{"$f":"Inputs!$C103","v":"18W LED Decorative - Side Entry"},"Offered",{"$f":"IF($C109=\"NA\",\"\",'Smoothed Prices'!D109+$D$7)","v":37.059277799071644},38.943991237006465,40.848269939816682,42.772317015084568,44.716337678858089,{"$f":"IF($C109=\"NA\",\"\",'Smoothed Prices'!I109+$I$7)","v":47.297063298910686},49.376212368580667,51.458840781429515,53.544954359949301,55.634558936375704,null,null,37.9672301051489,40.87562293835979,43.924776022251095,47.120580053323422,50.469155853173149,54.689751800326952,58.492678823971218,62.453344474901051,66.577305935343631,70.870300908689899,null,{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,135.6369567446022,142.14556801507359,149.09618528033087,156.11895710505868,163.66179590462062,172.634281041024,180.22317514531943,187.82476885221774,195.97453295741445,203.06614011777131,null,138.96006218484499,149.19602372501325,160.3254324812165,171.99011719463047,184.71711042261373,199.61759407119337,213.49827770749496,227.95470733338882,243.6729397233577,258.67659831671813,null,null,4882.9304428056794,5401.5315845727964,5963.8474112132353,6556.9961984124648,7201.1190198033073,7595.9083658050558,7929.8197063940552,8264.2898294975803,8622.8794501262364,8934.9101651819383,null,null,5002.5622386544192,5669.4489015505033,6413.0172992486596,7223.5849221744802,8127.5528585950042,8783.1741391325086,9393.9242191297781,10030.007122669109,10721.609347827738,11381.770325935599]
[null,{"$f":"Inputs!$C104","v":"18W LED Decorative - Top Entry"},"Offered",{"$f":"IF($C110=\"NA\",\"\",'Smoothed Prices'!D110+$D$7)","v":37.059277799071644},38.943991237006465,40.848269939816682,42.772317015084568,44.716337678858089,{"$f":"IF($C110=\"NA\",\"\",'Smoothed Prices'!I110+$I$7)","v":47.297063298910686},49.376212368580667,51.458840781429515,53.544954359949301,55.634558936375704,null,null,37.9672301051489,40.87562293835979,43.924776022251095,47.120580053323422,50.469155853173149,54.689751800326952,58.492678823971218,62.453344474901051,66.577305935343631,70.870300908689899,null,{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,135.6369567446022,142.14556801507359,149.09618528033087,156.11895710505868,163.66179590462062,172.634281041024,180.22317514531943,187.82476885221774,195.97453295741445,203.06614011777131,null,138.96006218484499,149.19602372501325,160.3254324812165,171.99011719463047,184.71711042261373,199.61759407119337,213.49827770749496,227.95470733338882,243.6729397233577,258.67659831671813,null,null,4882.9304428056794,5401.5315845727964,5963.8474112132353,6556.9961984124648,7201.1190198033073,7595.9083658050558,7929.8197063940552,8264.2898294975803,8622.8794501262364,8934.9101651819383,null,null,5002.5622386544192,5669.4489015505033,6413.0172992486596,7223.5849221744802,8127.5528585950042,8783.1741391325086,9393.9242191297781,10030.007122669109,10721.609347827738,11381.770325935599]
[null,{"$f":"Inputs!$C105","v":"25W LED"},"Offered",{"$f":"IF($C111=\"NA\",\"\",'Smoothed Prices'!D111+$D$7)","v":37.298586141732436},39.185783846514838,41.092572605418852,43.019155793745661,44.965738898041344,{"$f":"IF($C111=\"NA\",\"\",'Smoothed Prices'!I111+$I$7)","v":47.546464518093934},49.626030947174755,51.70907741786278,53.795609753818852,55.885633788449397,null,null,38.212401502204877,41.129408521747933,44.187478454545641,47.392512631258413,50.750642881277471,54.978135260619823,58.788622096672775,62.757045736299212,66.888968556807725,71.190133592856881,null,{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},null,136.51282527874071,143.02811103977916,149.98789000977879,157.01991864717166,164.57460436683132,173.54459549104286,181.13501295718785,188.73813257519916,196.89193169897698,203.9825633278403,null,139.85738949806984,150.12234110437996,161.2842963590916,172.98267110409321,185.74735294547554,200.67019370126235,214.5784706528556,229.06321693749211,244.81362491791629,259.8439876139276,null,null,2866.7693308535549,3003.5903318353626,3149.7456902053545,3297.4182915906049,3456.0666917034578,3644.4365053119,3803.8352721009451,3963.5007840791823,4134.7305656785165,4283.6338298846458,null,null,2937.0051794594665,3152.569163191979,3386.9702235409236,3632.6360931859576,3900.6944118549864,4214.0740677265094,4506.1478837099676,4810.3275556873341,5141.0861232762418,5456.7237398924799]
[null,{"$f":"Inputs!$C106","v":"25W LED Decorative - Bottom Pole Entry"},"Offered",{"$f":"IF($C112=\"NA\",\"\",'Smoothed Prices'!D112+$D$7)","v":37.298586141732436},39.185783846514838,41.092572605418852,43.019155793745661,44.965738898041344,{"$f":"IF($C112=\"NA\",\"\",'Smoothed Prices'!I112+$I$7)","v":47.546464518093934},49.626030947174755,51.70907741786278,53.795609753818852,55.885633788449397,null,null,38.212401502204877,41.129408521747933,44.187478454545641,47.392512631258413,50.750642881277471,54.978135260619823,58.788622096672775,62.757045736299212,66.888968556807725,71.190133592856881,null,{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,136.51282527874071,143.02811103977916,149.98789000977879,157.01991864717166,164.57460436683132,173.54459549104286,181.13501295718785,188.73813257519916,196.89193169897698,203.9825633278403,null,139.85738949806984,150.12234110437996,161.2842963590916,172.98267110409321,185.74735294547554,200.67019370126235,214.5784706528556,229.06321693749211,244.81362491791629,259.8439876139276,null,null,4914.4617100346659,5435.0682195116078,5999.5156003911516,6594.8365831812098,7241.2825921405783,7635.9622016058856,7969.9405701162659,8304.4778333087634,8663.2449947549867,8975.2327864249728,null,null,5034.8660219305139,5704.648961966438,6451.3718543636642,7265.2721863719153,8172.8835296009238,8829.4885228555431,9441.4527087256465,10078.781545249652,10771.799496388317,11433.135455012814]
[null,{"$f":"Inputs!$C107","v":"25W LED Decorative - Side Entry"},"Offered",{"$f":"IF($C113=\"NA\",\"\",'Smoothed Prices'!D113+$D$7)","v":37.298586141732436},39.185783846514838,41.092572605418852,43.019155793745661,44.965738898041344,{"$f":"IF($C113=\"NA\",\"\",'Smoothed Prices'!I113+$I$7)","v":47.546464518093934},49.626030947174755,51.70907741786278,53.795609753818852,55.885633788449397,null,null,38.212401502204877,41.129408521747933,44.187478454545641,47.392512631258413,50.750642881277471,54.978135260619823,58.788622096672775,62.757045736299212,66.888968556807725,71.190133592856881,null,{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,136.51282527874071,143.02811103977916,149.98789000977879,157.01991864717166,164.57460436683132,173.54459549104286,181.13501295718785,188.73813257519916,196.89193169897698,203.9825633278403,null,139.85738949806984,150.12234110437996,161.2842963590916,172.98267110409321,185.74735294547554,200.67019370126235,214.5784706528556,229.06321693749211,244.81362491791629,259.8439876139276,null,null,4914.4617100346659,5435.0682195116078,5999.5156003911516,6594.8365831812098,7241.2825921405783,7635.9622016058856,7969.9405701162659,8304.4778333087634,8663.2449947549867,8975.2327864249728,null,null,5034.8660219305139,5704.648961966438,6451.3718543636642,7265.2721863719153,8172.8835296009238,8829.4885228555431,9441.4527087256465,10078.781545249652,10771.799496388317,11433.135455012814]
[null,{"$f":"Inputs!$C108","v":"25W LED Decorative - Top Entry"},"Offered",{"$f":"IF($C114=\"NA\",\"\",'Smoothed Prices'!D114+$D$7)","v":37.298586141732436},39.185783846514838,41.092572605418852,43.019155793745661,44.965738898041344,{"$f":"IF($C114=\"NA\",\"\",'Smoothed Prices'!I114+$I$7)","v":47.546464518093934},49.626030947174755,51.70907741786278,53.795609753818852,55.885633788449397,null,null,38.212401502204877,41.129408521747933,44.187478454545641,47.392512631258413,50.750642881277471,54.978135260619823,58.788622096672775,62.757045736299212,66.888968556807725,71.190133592856881,null,{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,136.51282527874071,143.02811103977916,149.98789000977879,157.01991864717166,164.57460436683132,173.54459549104286,181.13501295718785,188.73813257519916,196.89193169897698,203.9825633278403,null,139.85738949806984,150.12234110437996,161.2842963590916,172.98267110409321,185.74735294547554,200.67019370126235,214.5784706528556,229.06321693749211,244.81362491791629,259.8439876139276,null,null,4914.4617100346659,5435.0682195116078,5999.5156003911516,6594.8365831812098,7241.2825921405783,7635.9622016058856,7969.9405701162659,8304.4778333087634,8663.2449947549867,8975.2327864249728,null,null,5034.8660219305139,5704.648961966438,6451.3718543636642,7265.2721863719153,8172.8835296009238,8829.4885228555431,9441.4527087256465,10078.781545249652,10771.799496388317,11433.135455012814]
[null,{"$f":"Inputs!$C109","v":"30W LED"},"Not Offered",{"$f":"IF($C115=\"NA\",\"\",'Smoothed Prices'!D115+$D$7)","v":37.298586141732436},39.185783846514838,41.092572605418852,43.019155793745661,44.965738898041344,{"$f":"IF($C115=\"NA\",\"\",'Smoothed Prices'!I115+$I$7)","v":47.546464518093934},49.626030947174755,51.70907741786278,53.795609753818852,55.885633788449397,null,null,38.212401502204877,41.129408521747933,44.187478454545641,47.392512631258413,50.750642881277471,54.978135260619823,58.788622096672775,62.757045736299212,66.888968556807725,71.190133592856881,null,{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,136.51282527874071,143.02811103977916,149.98789000977879,157.01991864717166,164.57460436683132,173.54459549104286,181.13501295718785,188.73813257519916,196.89193169897698,203.9825633278403,null,139.85738949806984,150.12234110437996,161.2842963590916,172.98267110409321,185.74735294547554,200.67019370126235,214.5784706528556,229.06321693749211,244.81362491791629,259.8439876139276,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C110","v":"88 LED Light"},"Not Offered",{"$f":"IF($C116=\"NA\",\"\",'Smoothed Prices'!D116+$D$7)","v":37.298586141732436},39.185783846514838,41.092572605418852,43.019155793745661,44.965738898041344,{"$f":"IF($C116=\"NA\",\"\",'Smoothed Prices'!I116+$I$7)","v":47.546464518093934},49.626030947174755,51.70907741786278,53.795609753818852,55.885633788449397,null,null,38.212401502204877,41.129408521747933,44.187478454545641,47.392512631258413,50.750642881277471,54.978135260619823,58.788622096672775,62.757045736299212,66.888968556807725,71.190133592856881,null,{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,136.51282527874071,143.02811103977916,149.98789000977879,157.01991864717166,164.57460436683132,173.54459549104286,181.13501295718785,188.73813257519916,196.89193169897698,203.9825633278403,null,139.85738949806984,150.12234110437996,161.2842963590916,172.98267110409321,185.74735294547554,200.67019370126235,214.5784706528556,229.06321693749211,244.81362491791629,259.8439876139276,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C111","v":"100W Metal Halide"},"Offered",{"$f":"IF($C117=\"NA\",\"\",'Smoothed Prices'!D117+$D$7)","v":46.061679794692736},48.039847428906938,50.038550478719259,52.058002122874754,54.098417753133226,{"$f":"IF($C117=\"NA\",\"\",'Smoothed Prices'!I117+$I$7)","v":56.679143373185838},58.773992844903091,60.872347933570332,62.974214505647346,65.079598437411136,null,null,47.190190949662707,50.422635871342578,53.807226731857824,57.350254268009301,61.058253397255257,65.538282234239091,69.625597464152364,73.878106400392355,78.301561655946998,82.901901488076987,null,{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":18},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},null,168.5857480485754,175.34544311551031,182.64070924732528,190.01170774849285,198.00020897646763,206.87887331212832,214.52507388389628,222.18406995753173,230.48562509066926,237.54053429655065,null,172.71609887576548,184.0426209304004,196.39637757128105,209.32842807823397,223.47320743395423,239.21473015497267,254.13343074415613,269.65508836143209,286.58371566076602,302.59194043148102,null,null,3034.5434648743571,3331.5634191946956,3652.8141849465055,3990.2458627183501,4356.0045974822879,4551.335212866823,4719.5516254457179,4888.0495390656979,5070.6837519947239,5225.8917545241138,null,null,3108.8897797637787,3496.8097976776075,3927.927551425621,4395.8969896429135,4916.4105635469932,5262.7240634093987,5590.9354763714346,5932.4119439515061,6304.8417445368523,6657.0226894925827]
[null,{"$f":"Inputs!$C112","v":"150W Metal Halide"},"Offered",{"$f":"IF($C118=\"NA\",\"\",'Smoothed Prices'!D118+$D$7)","v":48.922883926680967},50.930753803993873,52.959467436752178,55.009241204585841,57.080293733368045,{"$f":"IF($C118=\"NA\",\"\",'Smoothed Prices'!I118+$I$7)","v":59.661019353420642},61.760858832830664,63.864212279697846,65.971085574456112,68.081484607379949,null,null,50.121494582884651,53.456931925360415,56.948133882888243,60.601518335775843,64.423751812221766,68.986235360372262,73.163936768470151,77.509201306407178,82.027843700294056,86.725865948775265,null,{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":15},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":15},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":15},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},null,179.05775517165236,185.89725138457766,193.30205614414547,200.78373039673832,208.91387506412707,217.76272063998533,225.42713473983193,233.10437482089714,241.45417320250937,248.4974188169368,null,183.44467017335782,195.11780152756549,207.8606886725421,221.19554192558181,235.79093163273166,251.79975906535878,267.04836920491607,282.90858476838622,300.22190794307625,316.54941071302972,null,null,2685.8663275747854,2788.4587707686651,2899.5308421621821,3212.5396863478131,3342.6220010260331,3484.2035302397653,3606.8341558373108,3729.6699971343542,3863.2667712401499,3975.9587010709888,null,null,2751.6700526003674,2926.7670229134824,3117.9103300881316,3539.1286708093089,3772.6549061237065,4028.7961450457406,4272.7739072786571,4526.5373562941795,4803.5505270892199,5064.7905714084754]
[null,{"$f":"Inputs!$C113","v":"250W Metal Halide"},"Offered",{"$f":"IF($C119=\"NA\",\"\",'Smoothed Prices'!D119+$D$7)","v":49.903208453194921},51.921255107857128,53.960251163385628,56.020414096118557,58.101963640022241,{"$f":"IF($C119=\"NA\",\"\",'Smoothed Prices'!I119+$I$7)","v":60.682689260074852},62.784238448650335,64.889304465788513,66.997893196711217,69.110010536488858,null,null,51.125837060298196,54.496562341520615,58.024292092375568,61.715487755913031,65.576860953666653,70.167595675782565,74.376265789098511,78.753310859678606,83.304566895239091,88.03605773391547,null,{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":91},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":93},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":95},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":97},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},null,182.64574293869339,189.51258114367852,196.95491674635755,204.47451145083272,212.65318692248141,221.49181579927321,229.16247033757372,236.84596130012807,245.21228909996304,252.25153845818434,null,187.12056364069139,198.91245254655024,211.78866613717085,225.26153030908256,240.01131109041995,256.11172421660632,271.47337013020956,287.44958463782694,304.89471483657508,321.33161072879147,null,null,16620.762607421097,17624.670046362102,18710.717090903967,19834.027610730773,21052.665505325658,21927.689764128048,22687.084563419798,23447.750168712679,24276.016620896342,24972.902307360251,null,null,17027.971291302918,18498.858086829172,20119.923283031232,21850.368439981008,23761.119797951575,25355.060697444027,26875.863642890745,28457.508879144869,30184.576768820931,31811.829462150356]
[null,{"$f":"Inputs!$C114","v":"400W Metal Halide"},"Not Offered",{"$f":"IF($C120=\"NA\",\"\",'Smoothed Prices'!D120+$D$7)","v":54.747103196087693},56.815434462598958,58.905237135990895,61.01673411156122,63.150150598490207,{"$f":"IF($C120=\"NA\",\"\",'Smoothed Prices'!I120+$I$7)","v":65.730876218542804},67.840873274140336,69.954401295347751,72.071466191044451,74.192073879998034,null,null,56.088407224391837,59.633494215802479,63.341711939039328,67.219737085605857,71.274504088322004,76.00483106723695,80.366521067684928,84.900597356838688,89.613001097242602,94.509864038435822,null,{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":18},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},null,200.37439769768093,207.37633578848622,215.00411554636676,222.71107950719843,231.12955119047416,239.91769819768123,247.61918745061223,255.3335647280193,263.7815662592227,270.80106966199287,null,205.28357044127412,217.66225388767904,231.19724857749355,245.35204036246137,260.86468496325853,277.41763339541484,293.33780189704999,309.8871803524612,327.98358401590792,344.96100374029078,null,null,3606.7391585582568,3940.1503799812381,4300.0823109273351,4676.9326696511671,5084.8501261904312,5278.1893603489871,5447.6221239134693,5617.3384240164241,5803.1944577028989,5957.6235325638427,null,null,3695.1042679429343,4135.5828238659014,4623.9449715498713,5152.3928476116889,5739.0230691916877,6103.1879346991263,6453.4316417351001,6817.5179677541464,7215.6388483499741,7589.1420822863975]
[null,{"$f":"Inputs!$C115","v":"70W Metal Halide"},"Old light no volumes",{"$f":"IF($C121=\"NA\",\"\",'Smoothed Prices'!D121+$D$7)","v":37.915749762278686},39.809354260510112,41.722616321971806,43.655740012397942,45.608931515934984,{"$f":"IF($C121=\"NA\",\"\",'Smoothed Prices'!I121+$I$7)","v":48.189657135987581},50.270299913022676,52.354424532874887,54.442036822219279,56.533142617481559,null,null,38.84468563145451,41.783908184169974,44.864974200989472,48.093812437511794,51.476583111651756,55.721861026638287,59.551844221008388,63.540275305168159,67.69273005426777,72.014965252024382,null,{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,138.77164412994,145.30414305086191,152.28754957519709,159.34345104525249,166.92868934832205,175.89224854635466,183.48659468253277,191.09364954499335,199.25785476932253,206.34597055380766,null,142.17154941112349,152.51126487222041,163.75715583361159,175.54241539691805,188.40429418864542,203.38479274722974,217.36423140668063,231.92200486386378,247.75539199862004,262.85462316988901,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C116","v":"250W Metal Halide - Flood Light"},"Obsolete, no new Connections",{"$f":"IF($C122=\"NA\",\"\",'Smoothed Prices'!D122+$D$7)","v":55.077726564237466},57.149490041524992,59.242760555572829,61.357761371553508,63.494718072361799,{"$f":"IF($C122=\"NA\",\"\",'Smoothed Prices'!I122+$I$7)","v":66.075443692414396},68.186017362987428,70.300122964104233,72.417766406258963,74.538953609836682,null,null,56.42713086506128,59.984119034957139,63.70465608891994,67.595433410384445,71.663400640308225,76.40325558474683,80.775390062864716,85.320184625875612,90.043587613739049,94.95173814156125,null,{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,201.58447922510913,208.59563865156622,216.23607602784082,223.95582900617032,232.39066814484417,241.17536947731256,248.87896337490412,256.59544881898046,265.04902504690779,272.0671806759039,null,206.52329896612429,218.94203447759355,232.52199472455777,246.7233319479032,262.28804634352809,278.87188288432594,294.83017372945619,311.41867388444598,329.5595306662849,346.57384421669855,null,null,7257.0412521039289,7926.6342687595161,8649.4430411136327,9406.1448182591539,10225.189398373144,10611.716257001752,10950.674388495781,11290.19974803514,11662.157102063942,11970.955949739771,null,null,7434.8387627804741,8319.797310148555,9300.8797889823109,10362.379941811934,11540.674039115236,12270.362846910342,12972.527644096073,13702.421650915623,14500.619349316536,15249.249145534735]
[null,{"$f":"Inputs!$C117","v":"400W Metal Halide - Flood Light"},"Obsolete, no new Connections",{"$f":"IF($C123=\"NA\",\"\",'Smoothed Prices'!D123+$D$7)","v":54.747103196087693},56.815434462598958,58.905237135990895,61.01673411156122,63.150150598490207,{"$f":"IF($C123=\"NA\",\"\",'Smoothed Prices'!I123+$I$7)","v":65.730876218542804},67.840873274140336,69.954401295347751,72.071466191044451,74.192073879998034,null,null,56.088407224391837,59.633494215802479,63.341711939039328,67.219737085605857,71.274504088322004,76.00483106723695,80.366521067684928,84.900597356838688,89.613001097242602,94.509864038435822,null,{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,200.37439769768093,207.37633578848622,215.00411554636676,222.71107950719843,231.12955119047416,239.91769819768123,247.61918745061223,255.3335647280193,263.7815662592227,270.80106966199287,null,205.28357044127412,217.66225388767904,231.19724857749355,245.35204036246137,260.86468496325853,277.41763339541484,293.33780189704999,309.8871803524612,327.98358401590792,344.96100374029078,null,null,7213.4783171165136,7880.3007599624761,8600.1646218546703,9353.8653393023342,10169.700252380862,10556.378720697974,10895.244247826939,11234.676848032848,11606.388915405798,11915.247065127685,null,null,7390.2085358858685,8271.1656477318029,9247.8899430997426,10304.785695223378,11478.046138383375,12206.375869398253,12906.8632834702,13635.035935508293,14431.277696699948,15178.284164572795]
[null,{"$f":"Inputs!$C118","v":"125W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C124=\"NA\",\"\",'Smoothed Prices'!D124+$D$7)","v":46.098415724487154},48.076964715454274,50.076053080895022,52.095894040651672,54.136703028007851,{"$f":"IF($C124=\"NA\",\"\",'Smoothed Prices'!I124+$I$7)","v":56.717428648060448},58.81234218810831,60.910761452321033,63.012692307337829,65.118140629615411,null,null,47.22782690973709,50.461594184581983,53.84755385962233,57.391998304095807,61.101464125253727,65.582551625073506,69.671027352505661,73.924727208063103,78.349404602224368,82.950998610646451,null,{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,168.72020155162301,175.48092121140809,182.77759374526681,190.1500132483786,198.14033308250873,207.01861456542065,214.66504898659531,222.32427930097177,230.62645384485643,237.68121329809625,null,172.85384648963776,184.18481877372426,196.54357158762153,209.48079380994969,223.63135869842864,239.37631343151827,254.29924983664566,269.82525430943031,286.75882084414121,302.77114492885954,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C119","v":"250W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C125=\"NA\",\"\",'Smoothed Prices'!D125+$D$7)","v":46.552891655943839},48.536158574739915,50.540013844955283,52.564671194863301,54.610346571456738,{"$f":"IF($C125=\"NA\",\"\",'Smoothed Prices'!I125+$I$7)","v":57.191072191509349},59.286778348333065,61.385991555722818,63.488717682537477,65.594962607457134,null,null,47.69343750151446,50.943564174086653,54.346458040251896,57.908431664823212,61.636042560206221,66.130227231682355,70.233059971276631,74.501493200104363,78.941290194741725,83.558400155577644,null,{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":386},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":366},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":348},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":331},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":314},null,170.38358346075447,177.15697879780069,184.4710505340868,191.86104986125105,199.87386845153168,208.74741349900913,216.39674097141568,224.05886917838828,232.36870671808717,239.42161351721853,null,174.5579812555429,185.94400923541627,198.36457184691943,211.36577557660473,225.58791577035478,241.37532939564059,256.35066889515969,271.93045018038094,288.92512211275471,304.98816056785842,null,null,65768.063215851231,64839.454239995051,64195.925585862205,63506.007504074099,62760.394693780945,65546.687838688871,67948.57666502452,70354.484922013915,72963.773909479365,75178.386644406623,null,null,67379.380764639558,68055.507380162351,69030.871002727959,69962.07171585616,70834.605551891407,75791.853430231145,80494.110033080142,85386.161356639612,90722.488343404984,95766.282418307543]
[null,{"$f":"Inputs!$C120","v":0},"NA",{"$f":"IF($C126=\"NA\",\"\",'Smoothed Prices'!D126+$D$7)","v":""},"","","","",{"$f":"IF($C126=\"NA\",\"\",'Smoothed Prices'!I126+$I$7)","v":""},"","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C121","v":"400W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C127=\"NA\",\"\",'Smoothed Prices'!D127+$D$7)","v":48.135685431086259},50.135383377979494,52.155840247271371,54.197271537937524,56.259894986054725,{"$f":"IF($C127=\"NA\",\"\",'Smoothed Prices'!I127+$I$7)","v":58.840620606107336},60.939087192718539,63.041065449325281,65.14656125251679,67.255580488716475,null,null,49.31500972414787,52.622110927373114,56.083981145077239,59.707003276779176,63.497807640825997,68.037605556777308,72.190439160899246,76.510183999176405,81.002637708635831,85.673784750857536,null,{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":26},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":24},null,176.1766086777757,182.99414932962515,190.36881690254049,197.82004111347197,205.91121564896028,214.76826521229177,222.42766825342267,230.09988889003728,238.43641418421146,245.48286878381515,null,180.49293559038119,192.07070488491186,204.70653117953191,217.93056196024398,232.40197596542316,248.3372602822372,263.49510293728224,279.26217159699388,296.46965401360717,312.70931434062999,null,null,5109.121651655495,5123.8361812295043,4949.5892394660523,4945.501027836799,4941.8691755750469,5154.4383650950022,5338.264038082144,5522.3973333608947,5722.473940421075,5891.588850811564,null,null,5234.2951321210548,5377.9797367775318,5322.3698106678294,5448.2640490060994,5577.6474231701559,5960.0942467736932,6323.8824704947738,6702.2921183278531,7115.2716963265721,7505.0235441751192]
[null,{"$f":"Inputs!$C122","v":"50W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C128=\"NA\",\"\",'Smoothed Prices'!D128+$D$7)","v":36.430568600590007},38.308755390096316,40.206439691151346,42.123823907988118,44.061112546003862,{"$f":"IF($C128=\"NA\",\"\",'Smoothed Prices'!I128+$I$7)","v":46.641838166056452},48.719890752011111,50.801420846238621,52.886434268160436,54.974936846936487,null,null,37.323117531304462,40.20887923463394,43.234606035652703,46.406160692871424,49.729635108285073,53.932112797189106,57.715178734724574,61.655462652192732,65.758508083339279,70.030038725286275,null,{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,133.33588107815942,139.82695717385155,146.75350487270242,153.75195726415663,161.26367191837414,170.24270930610604,177.82760124484057,185.42518608877097,193.5643494214672,200.65851949131817,null,136.60261016457432,146.76240920641388,157.80631203013237,169.38248652898071,182.01046449632338,196.85221170974023,210.66040238174469,225.04243868050347,240.67613958502179,255.60964134729488,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C123","v":"80W Mercury Vapour Art decorative"},"Obsolete, no new Connections",{"$f":"IF($C129=\"NA\",\"\",'Smoothed Prices'!D129+$D$7)","v":53.30285635616994},55.356194854337915,57.430849119023435,59.527040429817106,61.644992363419377,{"$f":"IF($C129=\"NA\",\"\",'Smoothed Prices'!I129+$I$7)","v":64.225717983471981},66.333196238414615,68.444201243890888,70.558738901726485,72.676815123623484,null,null,54.608776336896099,58.101875958161784,61.756279716068725,65.578600124033301,69.575705181867889,74.264411587574727,78.580477456994814,83.067733603839301,87.73208983788038,92.579645733989466,null,{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},null,195.08845426358198,202.0501112183334,209.62259928443552,217.27369756883243,225.62067205011491,234.42387063967271,242.11616627021337,249.82133454020175,258.24498438031895,265.2703752012257,null,199.86812139303973,212.07184724729049,225.41042096365084,239.36189045272155,254.64708096563649,271.06510229464777,286.81874271803105,303.19722765401343,321.09944880664216,337.91570692906157,null,null,7803.5381705432792,8082.0044487333362,8384.9039713774218,8690.947902753298,9024.826882004596,9376.9548255869086,9684.6466508085341,9992.8533816080708,10329.799375212759,10610.815008049029,null,null,7994.7248557215889,{"$f":"IFERROR(AX129*AB129,0)","v":8482.8738898916199},9016.4168385460325,9574.4756181088615,10185.88323862546,10842.60409178591,11472.749708721241,12127.889106160537,12843.977952265686,13516.628277162463]
[null,{"$f":"Inputs!$C124","v":"80W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C130=\"NA\",\"\",'Smoothed Prices'!D130+$D$7)","v":36.428469404601749},38.306634402293604,40.20429668531272,42.121658655543712,44.058924816011015,{"$f":"IF($C130=\"NA\",\"\",'Smoothed Prices'!I130+$I$7)","v":46.639650436063611},48.717699360970812,50.799225788024295,52.884235536635266,54.972734435953384,null,null,37.320966905014494,40.206653045305963,43.232301628351863,46.403775319380756,49.727165923828004,53.929583117712852,57.712582741104384,61.652798606040122,65.755774200694859,70.027233175425167,null,{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":3200},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,133.32819802084242,139.81921556837165,146.74568290139143,153.74405409273456,161.25566482660031,170.23472409163219,177.81960266754348,185.41717412628867,193.55630206408506,200.65048069122986,null,136.59473887235305,146.75428361536677,157.79790094348428,169.37377991573976,182.00142728121048,196.8429783796519,210.65092700503101,225.03271491204643,240.66613357454321,255.59940109030188,null,null,426650.23366669577,0,0,0,0,0,0,0,0,0,null,null,437103.16439152975,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C125","v":"14W LED"},"Offered",{"$f":"IF($C131=\"NA\",\"\",'Smoothed Prices'!D131+$D$7)","v":35.146910253773562},37.011771348742187,38.895991620837954,40.799772038240242,42.723315655384923,{"$f":"IF($C131=\"NA\",\"\",'Smoothed Prices'!I131+$I$7)","v":45.304041275437534},47.379855130868258,49.459142748177747,51.541909940518067,53.628162530769266,null,null,36.008009554991013,{"$f":"IF($C131=\"NA\",\"\",E131*Q$9)","v":38.847564460582632},41.825460971195533,44.947504803334176,48.219728812795672,52.385213797460239,56.127728635978919,60.026398429868408,64.086738846275296,68.314444985215118,null,{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":18300},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20010},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20100},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20200},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20300},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":20300},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":20300},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":20300},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":20300},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":20300},null,128.63769152881125,135.09296542290897,141.97036941605853,148.91916793957688,156.36733529870881,165.35975065534703,172.93647122766913,180.5258710308488,188.64339038229613,195.74279323730781,null,131.78931497126712,{"$f":"IF($C131=\"NA\",\"\",(Q131*AX$9)/100)","v":141.7936102811266},152.66293254486368,164.05839253216973,176.48420745483219,191.20603036072987,204.86620952132307,219.09635426901968,234.55746417736759,249.34772419603519,null,null,2354069.7549772458,2703210.2381124087,2853604.4252627767,3008167.1923794528,3174256.9065637887,3356802.9383035447,3510610.3659216831,3664675.1819262309,3829460.8247606116,3973578.7027173485,null,null,2411744.4639741881,{"$f":"IFERROR(AX131*AB131,0)","v":2837290.1417253432},3068524.9441517601,3313979.5291498285,3582629.4113330934,3881482.4163228162,4158784.0532828583,4447655.9916610997,4761516.522800562,5061758.8011795143]
[null,{"$f":"Inputs!$C126","v":"New technology - Minor"},"Offered",{"$f":"IF($C132=\"NA\",\"\",'Smoothed Prices'!D132+$D$7)","v":35.146910253773562},37.011771348742187,38.895991620837954,40.799772038240242,42.723315655384923,{"$f":"IF($C132=\"NA\",\"\",'Smoothed Prices'!I132+$I$7)","v":45.304041275437534},47.379855130868258,49.459142748177747,51.541909940518067,53.628162530769266,null,null,36.008009554991013,38.847564460582632,41.825460971195533,44.947504803334176,48.219728812795672,52.385213797460239,56.127728635978919,60.026398429868408,64.086738846275296,68.314444985215118,null,{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,128.63769152881125,135.09296542290897,141.97036941605853,148.91916793957688,156.36733529870881,165.35975065534703,172.93647122766913,180.5258710308488,188.64339038229613,195.74279323730781,null,131.78931497126712,141.7936102811266,152.66293254486368,164.05839253216973,176.48420745483219,191.20603036072987,204.86620952132307,219.09635426901968,234.55746417736759,249.34772419603519,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C127","v":"New technology - Major"},"Offered",{"$f":"IF($C133=\"NA\",\"\",'Smoothed Prices'!D133+$D$7)","v":47.432454775021661},49.424852464073325,51.437933291335185,53.471911969065033,55.527005438454829,{"$f":"IF($C133=\"NA\",\"\",'Smoothed Prices'!I133+$I$7)","v":58.10773105850744},60.204971194218366,62.305720947525785,64.409986191584352,66.517772809377121,null,null,48.594549917009687,51.876337502504477,55.312004699299408,58.907903157408832,62.670630847712438,67.190162932232468,71.320781298135884,75.617728538050244,80.086787022754521,84.733925547384388,null,{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,173.6027844765793,180.40071149386765,187.74845651337341,195.17247868708739,203.22883990474466,212.09321836355215,219.74814485889704,227.41588145846913,235.74054946119873,242.78987075422651,null,177.85605269625546,189.34863188414133,201.88881715244281,215.01384652454223,229.37450890262753,245.24409470264851,260.32085173819598,276.00470916388338,293.11764050328156,309.27882824795302,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA75:AA131)","v":41064},40142,40632,41356,41995,41995,41995,41995,41995,41995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI75:BI133)","v":6070041.4632710088},6233688.7027751934,6619386.4816703182,7054741.8800416831,7511571.8898370359,7886626.6086844988,8206387.9504821375,8526684.3955389336,8871756.6114836801,9168886.1787936017,null,null,{"$f":"SUM(BU75:BU133)","v":6218757.4791211467},6542881.2208550163,7117928.593804976,7771931.7706543962,8477945.9161687978,9119332.6115184724,9721556.0219419319,10348463.931498673,11031060.931269711,11679821.587724831]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Volumes!D82=AA134","v":true},{"$f":"Volumes!E82=AB134","v":true},{"$f":"Volumes!F82=AC134","v":true},{"$f":"Volumes!G82=AD134","v":true},{"$f":"Volumes!H82=AE134","v":true},{"$f":"Volumes!I82=AF134","v":true},{"$f":"Volumes!J82=AG134","v":true},{"$f":"Volumes!K82=AH134","v":true},{"$f":"Volumes!L82=AI134","v":true},{"$f":"Volumes!M82=AJ134","v":true}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P10","v":"Price (cents) per Light per day Nominal Smoothed"},{"$f":"SUM(P71,P134)","v":0},{"$f":"SUM(Q71,Q134)","v":0},{"$f":"SUM(R71,R134)","v":0},0,0,{"$f":"SUM(U71,U134)","v":0},{"$f":"SUM(V71,V134)","v":0},{"$f":"SUM(W71,W134)","v":0},0,0,null,{"$f":"SUM(AA71,AA134)","v":53675},53635,54128,54855,55487,55487,55487,55487,55487,55487,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI134+BI71","v":6783043.1418095622},7048460.8092300445,7491628.4907493042,7985082.5724574476,8502611.1032324303,8941884.7622782495,9324969.2713505141,9708694.8515672293,10120714.801961036,10478073.518420396,null,null,{"$f":"BU134+BU71","v":6949227.6987838941},7398066.2274830546,8055863.9076491315,8796851.5349585116,9596483.6836547591,10339531.128719915,11046664.10134742,11783018.32608407,12584004.108490171,13347535.010442987]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Volumes!D86=AA136","v":true},{"$f":"Volumes!E86=AB136","v":true},{"$f":"Volumes!F86=AC136","v":true},{"$f":"Volumes!G86=AD136","v":true},{"$f":"Volumes!H86=AE136","v":true},{"$f":"Volumes!I86=AF136","v":true},{"$f":"Volumes!J86=AG136","v":true},{"$f":"Volumes!K86=AH136","v":true},{"$f":"Volumes!L86=AI136","v":true},{"$f":"Volumes!M86=AJ136","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Vanilla WACC",{"$f":"'Master Data'!B49","v":5.8900000000000001E-2},null,null,null,null,{"$f":"P138","v":5.8900000000000001E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D11","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unsmoothed Nominal Revenue",{"$f":"'Unsmoothed Prices'!Q137*10^6","v":10376033.734576758},{"$f":"'Unsmoothed Prices'!R137*10^6","v":10606340.502983086},{"$f":"'Unsmoothed Prices'!S137*10^6","v":10508421.95787329},{"$f":"'Unsmoothed Prices'!T137*10^6","v":10790041.217644837},{"$f":"'Unsmoothed Prices'!U137*10^6","v":11129348.868822085},{"$f":"'Unsmoothed Prices'!V137*10^6","v":11809523.398977615},{"$f":"'Unsmoothed Prices'!W137*10^6","v":12434815.851457436},{"$f":"'Unsmoothed Prices'!X137*10^6","v":12804680.305092778},{"$f":"'Unsmoothed Prices'!Y137*10^6","v":13197163.626378218},{"$f":"'Unsmoothed Prices'!Z137*10^6","v":13262798.526856186}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"NPV($P$138,P141:T141)","v":45050781.729809456},null,null,null,null,{"$f":"NPV($U$138,U141:Y141)","v":53486389.034313776}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smoothed Nominal Revenue",{"$f":"BU136","v":6949227.6987838941},{"$f":"BV136","v":7398066.2274830546},{"$f":"BW136","v":8055863.9076491315},8796851.5349585116,9596483.6836547591,{"$f":"BZ136","v":10339531.128719915},{"$f":"CA136","v":11046664.10134742},11783018.32608407,12584004.108490171,13347535.010442987]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV($P$138,P144:T144)","v":34150888.911334939},null,null,null,null,{"$f":"NPV($U$138,U144:Y144)","v":49575610.389051899}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference in NPVs",{"$f":"P145-P142","v":-10899892.818474516},null,null,null,null,{"$f":"U145-U142","v":-3910778.6452618763}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X Factor 2019-20",{"$f":"'Smoothed Prices'!P148","v":1.0381029010351038E-2},null,null,null,null,{"$f":"'Smoothed Prices'!U148","v":1.6734457522187955E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment ('A') - Contract Lighting",{"$f":"D6","v":-10},{"$f":"E6","v":1},{"$f":"F6","v":1},{"$f":"G6","v":1},{"$f":"H6","v":1},{"$f":"I6","v":-5},{"$f":"J6","v":1.25},{"$f":"K6","v":1.25},{"$f":"L6","v":1.25},{"$f":"M6","v":1.25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment ('A') - Public Ligthing ",{"$f":"D7","v":-16},{"$f":"E7","v":1.5},1.5,1.5,1.5,-8,2,2,2,2]

{"sheet":"Smoothed Prices","index":4,"n_rows":148,"n_cols":82,"rows_kept":148,"cut":false,"hidden":false,"merged":[[9,77,9,81],[72,2,72,7],[72,26,72,30],[72,37,72,41],[72,48,72,52],[72,60,72,64],[72,72,72,76],[72,77,72,81],[9,15,9,19],[9,26,9,30],[9,37,9,41],[9,48,9,52],[9,60,9,64],[9,72,9,76],[7,3,7,7],[7,8,7,12],[8,3,8,7],[8,8,8,12],[9,3,9,7],[9,8,9,12]]}
[null,"$2018-19 base data"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"THIS TAKES 18/19 SMOOTHED PRICES ADDS CPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"THIS TAKES 18/19 SMOOTHED PRICES  and multiplys by no.days in year/100 to convert $s into cents",null,null,null,null,null,null,null,null,null,null,"THIS TAKES nominal and multiplys by no days in year/100"]
[null,"Private Contract Lights"]
[]
[]
[]
[null,null,null,"X Factor",null,null,null,null,"X Factor",null,null,null,null,null,"Days",{"$f":"'Master Data'!K28","v":366},{"$f":"'Master Data'!L28","v":365},{"$f":"'Master Data'!M28","v":365},{"$f":"'Master Data'!N28","v":365},{"$f":"'Master Data'!O28","v":366},{"$f":"'Master Data'!P28","v":365},{"$f":"'Master Data'!Q28","v":365},{"$f":"'Master Data'!R28","v":365},{"$f":"'Master Data'!S28","v":366},{"$f":"'Master Data'!T28","v":365}]
[null,null,null,{"$f":"P148","v":1.0381029010351038E-2},null,null,null,null,{"$f":"U148","v":1.6734457522187955E-3},null,null,null,null,null,"CPI",{"$f":"'Master Data'!K39","v":1.0245},{"$f":"'Master Data'!L39","v":1.0496002499999999},{"$f":"'Master Data'!M39","v":1.0753154561249998},{"$f":"'Master Data'!N39","v":1.1016606848000623},{"$f":"'Master Data'!O39","v":1.1286513715776638},{"$f":"'Master Data'!P39","v":1.1563033301813166},{"$f":"'Master Data'!Q39","v":1.1846327617707588},{"$f":"'Master Data'!R39","v":1.2136562644341424},{"$f":"'Master Data'!S39","v":1.2433908429127789},{"$f":"'Master Data'!T39","v":1.273853918564142},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(AL11,'Master Data'!$B$25:$P$28,4,FALSE)","v":366},{"$f":"HLOOKUP(AM11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AN11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AO11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AP11,'Master Data'!$B$25:$P$28,4,FALSE)","v":366},{"$f":"HLOOKUP(AQ11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AR11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AS11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AT11,'Master Data'!$B$25:$T$28,4,FALSE)","v":366},{"$f":"HLOOKUP(AU11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365},null,{"$f":"HLOOKUP(AW11,'Master Data'!$B$25:$P$28,4,FALSE)","v":366},{"$f":"HLOOKUP(AX11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AY11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(AZ11,'Master Data'!$B$25:$P$28,4,FALSE)","v":365},{"$f":"HLOOKUP(BA11,'Master Data'!$B$25:$P$28,4,FALSE)","v":366},{"$f":"HLOOKUP(BB11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365},{"$f":"HLOOKUP(BC11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365},{"$f":"HLOOKUP(BD11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365},{"$f":"HLOOKUP(BE11,'Master Data'!$B$25:$T$28,4,FALSE)","v":366},{"$f":"HLOOKUP(BF11,'Master Data'!$B$25:$T$28,4,FALSE)","v":365}]
[null,"Private Contract Lights",null,"Price (cents) per Light per day Real 2018/19 Smoothed",null,null,null,null,"Price (cents) per Light per day Real 2018/19 Smoothed",null,null,null,null,null,null,"Price (cents) per Light per day Nominal Smoothed",null,null,null,null,null,null,null,null,null,null,"Volumes",null,null,null,null,null,null,null,null,null,null,"Smooth Real 2018/19 Cost Dollars Per  Year",null,null,null,null,null,null,null,null,null,null,"Smooth Nominal Cost Dollars Per Year",null,null,null,null,null,null,null,null,null,null,null,"Revenue Real Real Dollars Per Year",null,null,null,null,null,null,null,null,null,null,null,"Revenue Nominal Dollars Per Year",null,null,null,null,"Revenue Nominal Dollars Per Year"]
[null,null,"Offered / No Longer Offered / NA",{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"}]
[null,{"$f":"Inputs!$C69","v":"32W Compact Fluorescent"},"Old light no volumes",{"$f":"IF($C12=\"NA\",\"\",'Unsmoothed Prices'!E10)","v":30.043692983870603},{"$f":"IF($C12=\"NA\",\"\",D12*(1+D$9))","v":30.355577432314242},{"$f":"IF($C12=\"NA\",\"\",E12*(1+D$9))","v":30.67069956226505},{"$f":"IF($C12=\"NA\",\"\",F12*(1+D$9))","v":30.989092984188684},{"$f":"IF($C12=\"NA\",\"\",G12*(1+D$9))","v":31.310791657462012},{"$f":"IF($C12=\"NA\",\"\",H12)","v":31.310791657462012},{"$f":"IF($C12=\"NA\",\"\",I12*(1+I$9))","v":31.363188568759796},{"$f":"IF($C12=\"NA\",\"\",J12*(1+I$9))","v":31.415673163446222},{"$f":"IF($C12=\"NA\",\"\",K12*(1+I$9))","v":31.468245588254682},{"$f":"IF($C12=\"NA\",\"\",L12*(1+I$9))","v":31.520905990164124},null,null,{"$f":"IF($C12=\"NA\",\"\",D12*P$9)","v":30.779763461975431},31.861221661851381,32.980677289469874,34.139465398294114,35.338967949376972,36.204772664136712,37.153860692147006,38.12782853623208,39.127328406966328,40.153029612262507,null,{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,{"$f":"IF($C12=\"NA\",\"\",(D12*AL$9)/100)","v":109.9599163209664},110.79785762794698,111.94805340226743,113.1101893922887,114.59749746631095,114.28438954973635,114.47563827597325,114.66720704657871,115.17377885301214,115.05130686409906,null,{"$f":"IF($C12=\"NA\",\"\",(P12*AW$9)/100)","v":112.65393427083009},116.29345906575755,120.37947210656505,124.60904870377351,129.34062269471971,132.14742022409899,135.61159152633658,139.16657415724708,143.20602196949676,146.55855808475815,null,null,{"$f":"IFERROR(AL12*AA12,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(AW12*AA12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C70","v":"42W Compact Fluorescent"},"Old light no volumes",{"$f":"IF($C13=\"NA\",\"\",'Unsmoothed Prices'!E11)","v":30.043692983870603},{"$f":"IF($C13=\"NA\",\"\",D13*(1+D$9))","v":30.355577432314242},{"$f":"IF($C13=\"NA\",\"\",E13*(1+D$9))","v":30.67069956226505},{"$f":"IF($C13=\"NA\",\"\",F13*(1+D$9))","v":30.989092984188684},{"$f":"IF($C13=\"NA\",\"\",G13*(1+D$9))","v":31.310791657462012},{"$f":"IF($C13=\"NA\",\"\",H13)","v":31.310791657462012},{"$f":"IF($C13=\"NA\",\"\",I13*(1+I$9))","v":31.363188568759796},{"$f":"IF($C13=\"NA\",\"\",J13*(1+I$9))","v":31.415673163446222},{"$f":"IF($C13=\"NA\",\"\",K13*(1+I$9))","v":31.468245588254682},{"$f":"IF($C13=\"NA\",\"\",L13*(1+I$9))","v":31.520905990164124},null,null,30.779763461975431,31.861221661851381,32.980677289469874,34.139465398294114,35.338967949376972,36.204772664136712,37.153860692147006,38.12782853623208,39.127328406966328,40.153029612262507,null,{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,109.9599163209664,110.79785762794698,111.94805340226743,113.1101893922887,114.59749746631095,114.28438954973635,114.47563827597325,114.66720704657871,115.17377885301214,115.05130686409906,null,112.65393427083009,116.29345906575755,120.37947210656505,124.60904870377351,129.34062269471971,132.14742022409899,135.61159152633658,139.16657415724708,143.20602196949676,146.55855808475815,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},"Old light no volumes",{"$f":"IF($C14=\"NA\",\"\",'Unsmoothed Prices'!E12)","v":30.043692983870603},30.355577432314242,30.67069956226505,30.989092984188684,31.310791657462012,31.310791657462012,{"$f":"IF($C14=\"NA\",\"\",I14*(1+I$9))","v":31.363188568759796},31.415673163446222,31.468245588254682,31.520905990164124,null,null,30.779763461975431,31.861221661851381,32.980677289469874,34.139465398294114,35.338967949376972,36.204772664136712,37.153860692147006,38.12782853623208,39.127328406966328,40.153029612262507,null,{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,109.9599163209664,110.79785762794698,111.94805340226743,113.1101893922887,114.59749746631095,114.28438954973635,114.47563827597325,114.66720704657871,115.17377885301214,115.05130686409906,null,112.65393427083009,116.29345906575755,120.37947210656505,124.60904870377351,129.34062269471971,132.14742022409899,135.61159152633658,139.16657415724708,143.20602196949676,146.55855808475815,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C72","v":"2x24W Compact Fluorescent"},"Old light no volumes",{"$f":"IF($C15=\"NA\",\"\",'Unsmoothed Prices'!E13)","v":30.358572382108484},30.673725602719994,30.992150438057376,31.313880850848012,31.638951156387339,31.638951156387339,31.691897224804652,31.744931895595254,31.798055317030411,31.851267637629512,null,null,31.102357405470141,32.195150061046306,33.32633838459428,34.497271421892776,35.709345617935284,36.584224585574695,37.543259735175383,38.527435459124398,39.537410803629612,40.573862091429596,null,{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,111.11237491851705,111.95909844992796,113.12134909890942,114.29566510559523,115.79856123237766,115.48217172081378,115.67542487053697,115.86900141892266,116.38088246033131,116.25712687734772,null,113.83462810402072,117.51229772281903,121.64113510376912,125.91504068990864,130.69620496164313,133.53241973734765,137.03289803339013,140.62513942580404,144.70692354128437,148.09459663371803,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C73","v":"1x20W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C16=\"NA\",\"\",'Unsmoothed Prices'!E14)","v":30.017453034017446},30.329065084780428,30.643911989282358,30.962027328633742,31.283445032551569,31.283445032551569,31.335796180756059,31.388234935767137,31.440761444190041,31.493375852875342,null,null,30.752880633350873,31.833394295251804,32.951872198209507,34.109648229660891,35.308103143663786,36.173151670683545,37.121410771894645,38.094527959324388,39.093154873911054,40.117960238998585,null,{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,109.86387810450385,110.70108755944857,111.85027876088061,113.01139974951315,114.49740881913874,114.18457436881323,114.37565605975962,114.56705751555006,115.07318688573555,114.950821862995,null,112.55554311806419,116.1918891776691,120.2743335234647,124.50021603826227,129.22765750580945,132.03200359799493,135.49314931741546,139.04502705153402,143.08094683851448,146.43055487234483,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C74","v":"1x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C17=\"NA\",\"\",'Unsmoothed Prices'!E15)","v":30.036345797911721},30.348153975004777,30.663199041829902,30.981514600633304,31.303134602487091,31.303134602487091,31.355518700118754,31.407990459696084,31.460550027916589,31.51319755172327,null,null,30.772236269960558,31.853429999203506,32.972611863916974,34.131116591076811,35.330325803777285,36.19591878596983,37.144774714476355,38.118504374697935,39.117759817710855,40.143210187748615,null,{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,109.93302562035689,110.77076200876743,111.92067650267914,113.08252829231157,114.56947264510276,114.25644129907789,114.44764325543345,114.6391651778907,115.14561310217472,115.02317106378995,null,112.62638474805564,116.26501949709279,120.35003330329695,124.57857555743036,129.30899244182487,132.11510356878986,135.5784277078387,139.13254096764746,143.17100093282173,146.52271718528243,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C75","v":"2x20W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C18=\"NA\",\"\",'Unsmoothed Prices'!E16)","v":30.3071420803963},30.621761401553723,30.939646795011299,31.260832165960323,31.58535177156287,31.58535177156287,{"$f":"IF($C18=\"NA\",\"\",I18*(1+I$9))","v":31.638208144317325},31.691152969344245,31.744186394663707,31.797308568543496,null,null,31.049667061366009,32.140608422511136,33.26988040572396,34.438829771371665,35.648850598737425,36.522247438406495,37.479657891480748,38.462166328385315,39.470430678841275,40.505126119832298,null,{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,110.92414001425045,111.76942911567109,112.92971080179124,114.10203740575518,115.6023874839201,115.28653396620447,115.47945972675824,115.67270833810649,116.18372220446916,116.06017627518376,null,113.64178144459959,117.31322074216565,121.43506348089245,125.70172866550658,130.47479319137898,133.30620315018371,136.80075130390472,140.3869070986064,144.46177628455908,147.8437103373879,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C76","v":"2x24W Fluorescent"},"Old light no volumes",{"$f":"IF($C19=\"NA\",\"\",'Unsmoothed Prices'!E17)","v":30.140255999330222},30.453142871238676,30.769277830841368,31.08869459663088,31.411427237132447,31.411427237132447,31.463992556613555,31.516645841305262,31.569387238412578,31.622216895386845,null,null,30.87869227131381,31.963626370937828,33.086680025308027,34.249192578864374,35.452550434401523,36.321137920044357,37.273276398675712,38.250374659252394,39.253087008609739,40.282084905873752,null,{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,110.31333695754861,111.15397148002117,112.307864082571,113.4737352777027,114.96582368790476,114.65170941553342,114.84357283163946,115.0357573207642,115.54395729259004,115.42109166816199,null,113.01601371300855,116.66723625392308,120.7663820923743,125.00955291285496,129.75633458990959,132.57215340816191,136.04745885516635,139.61386750627125,143.66629845151164,147.02960990643919,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C77","v":"T5 Fluorescent 2 x 24W"},"Old light no volumes",{"$f":"IF($C20=\"NA\",\"\",'Unsmoothed Prices'!E18)","v":30.3071420803963},30.621761401553723,30.939646795011299,31.260832165960323,31.58535177156287,31.58535177156287,31.638208144317325,31.691152969344245,31.744186394663707,31.797308568543496,null,null,31.049667061366009,32.140608422511136,33.26988040572396,34.438829771371665,35.648850598737425,36.522247438406495,37.479657891480748,38.462166328385315,39.470430678841275,40.505126119832298,null,{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,110.92414001425045,111.76942911567109,112.92971080179124,114.10203740575518,115.6023874839201,115.28653396620447,115.47945972675824,115.67270833810649,116.18372220446916,116.06017627518376,null,113.64178144459959,117.31322074216565,121.43506348089245,125.70172866550658,130.47479319137898,133.30620315018371,136.80075130390472,140.3869070986064,144.46177628455908,147.8437103373879,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C78","v":"20 Fluorescent 1X20FL"},"Old light no volumes",{"$f":"IF($C21=\"NA\",\"\",'Unsmoothed Prices'!E19)","v":30.017453034017446},30.329065084780428,30.643911989282358,30.962027328633742,31.283445032551569,31.283445032551569,31.335796180756059,31.388234935767137,31.440761444190041,31.493375852875342,null,null,30.752880633350873,31.833394295251804,32.951872198209507,34.109648229660891,35.308103143663786,36.173151670683545,37.121410771894645,38.094527959324388,39.093154873911054,40.117960238998585,null,{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,109.86387810450385,110.70108755944857,111.85027876088061,113.01139974951315,114.49740881913874,114.18457436881323,114.37565605975962,114.56705751555006,115.07318688573555,114.950821862995,null,112.55554311806419,116.1918891776691,120.2743335234647,124.50021603826227,129.22765750580945,132.03200359799493,135.49314931741546,139.04502705153402,143.08094683851448,146.43055487234483,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C79","v":"2x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C22=\"NA\",\"\",'Unsmoothed Prices'!E20)","v":30.344927608184847},30.659939182002415,30.978220900106379,31.299806709959444,31.624730911433911,31.624730911433911,31.677653183042711,31.73066401720213,31.783763562116796,31.836951966239344,null,null,31.088378334585375,32.180679830414526,33.311359737138893,34.481766494203505,35.693295918964424,36.567781668979052,37.526385776644155,38.510119159132394,39.51964056644087,40.555626017332351,null,{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,111.06243504595653,111.90877801430881,113.07050628538829,114.24429449135198,115.74651513584811,115.43026782673378,115.62343411810589,115.81692366278777,116.32857463734749,116.2048746767736,null,113.78346470458247,117.45948138101303,121.58646304055695,125.8584477038428,130.6374630634098,133.47240309177354,136.97130808475117,140.56193493083322,144.64188447317358,148.02803496326308,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C80","v":"3x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C23=\"NA\",\"\",'Unsmoothed Prices'!E21)","v":34.067851693350754},34.42151105009976,34.778841754890962,35.139881920094894,35.504670053727708,35.504670053727708,35.564085193013042,35.623599760310832,35.683213922008463,35.742927844771756,null,null,34.902514059837848,36.128826603562466,37.398226085159763,38.712226379885067,40.072394553552186,41.054168220114214,42.130380462049594,43.234805010795853,44.368181436323113,45.531268696017882,null,{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,124.68833719766376,125.63851533286412,126.942772405352,128.26056900834635,129.9470923966434,129.59204569610611,129.80891095449761,130.02613912513453,130.60056295455098,130.46168663341689,null,127.74320145900653,131.870217103003,136.50352521083315,141.29962628658049,146.664964066001,149.84771400341688,153.77588868648101,157.80703828940486,162.3875440569426,166.18913074046526,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C81","v":"4x20 Fluorescent"},"Old light no volumes",{"$f":"IF($C24=\"NA\",\"\",'Unsmoothed Prices'!E22)","v":30.886520173154004},31.207154035100306,31.531116406469174,31.858441840613484,32.189165249585471,32.189165249585471,{"$f":"IF($C24=\"NA\",\"\",I24*(1+I$9))","v":32.243032071439856},32.296989036498459,32.351036295611046,32.405173999879807,null,null,31.643239917396276,32.755036677029786,33.905896820752865,35.097192854793207,36.330345508884719,37.220438973852389,38.196152130652948,39.197443066507176,40.224982288701725,41.279457881499745,null,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,113.04466383374366,113.90611222811611,115.08857488361249,116.28331271823922,117.81234481348284,117.49045316098696,117.68706706075547,117.88400998321939,118.40479284193643,118.27888509956131,null,115.81425809767038,119.55588387115871,123.75652339574795,128.1047539199952,132.96906456251807,135.8546022545612,139.41595527688324,143.07066719275119,147.22343517664831,150.67002126747408,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C82","v":"4x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C25=\"NA\",\"\",'Unsmoothed Prices'!E23)","v":34.375383905629754},34.732235763196051,35.092792110248141,35.457091403198845,35.825172497678118,35.825172497678118,35.885123980416857,35.945175788709726,36.005328090446099,36.065581053796301,null,null,35.217580811317681,36.454963340109515,37.735821754731276,39.061683596266441,40.434130076510804,41.424766263385322,42.510693527407305,43.625087772154025,44.768695243730932,45.942281750671093,null,{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,125.81390509460491,126.77266053566558,128.08869120240573,129.41838362167579,131.12013134150192,130.76187961652514,130.98070252852153,131.19989162879051,131.77950081103273,131.63937084635651,null,128.89634576942271,133.06061619139973,137.73574940476917,142.57514512637252,147.98891608002953,151.20039686135641,155.16403137503667,159.23157036836218,163.85342459205521,167.68932838994948,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C83","v":"100W Sodium Vapour"},"Old light no volumes",{"$f":"IF($C26=\"NA\",\"\",'Unsmoothed Prices'!E24)","v":34.190654658663533},34.545588836558011,34.904207596449979,35.266549188092036,35.632652258308589,35.632652258308589,35.692281568870541,35.752010665848964,35.811839716231006,35.871768887283274,null,null,35.028325697800788,36.259058679248497,37.53303391225829,38.85177072908855,40.216841844289931,41.202154469475033,42.282246088830661,43.390651710723873,44.528113571021805,45.695393362893071,null,{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},null,125.13779605070853,126.09139925343673,127.40035772704243,128.72290453653594,130.41550726540945,130.05918074282636,130.27682772637746,130.49483893034872,131.07133336140549,130.93195643858394,null,128.2036720539509,132.34556417925702,136.99557377974276,141.80896316117321,147.19364115010114,150.38786381358386,154.33019822423191,158.37587874414214,162.97289566993982,166.78818577455971,null,null,625.6889802535427,630.45699626718363,637.00178863521216,643.61452268267965,652.07753632704726,650.29590371413178,{"$f":"IFERROR(AR26*AG26,0)","v":651.38413863188725},652.47419465174357,655.35666680702752,654.65978219291969,null,null,641.01836026975445,661.72782089628515,684.97786889871372,709.04481580586605,735.96820575050572,751.93931906791931,771.65099112115956,791.87939372071071,814.86447834969908,833.94092887279851]
[null,{"$f":"Inputs!$C84","v":0},"NA",{"$f":"IF($C27=\"NA\",\"\",'Unsmoothed Prices'!E25)","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C85","v":"150W Sodium Vapour"},"Offered",{"$f":"IF($C28=\"NA\",\"\",'Unsmoothed Prices'!E26)","v":34.186456266687024},34.541346860952601,34.899921584772748,35.262218683203251,35.628276798322922,35.628276798322922,35.687898786789951,35.747620549420319,35.807442253180675,35.867364065317076,null,null,35.024024445220853,36.254606300592563,37.528425097656637,38.846999982107242,40.21190347537582,41.197095110522532,42.277054101590295,43.385323618418653,44.522645805732971,45.689782263170855,null,{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},null,125.12242993607451,126.07591604247699,127.38471378442053,128.70709819369188,130.39949308186189,130.04321031387866,130.26083057178332,130.47881500538418,131.05523864664127,130.91587883840734,null,128.18792946950833,132.32931299716284,136.97875160644674,141.79154993469143,147.17556671987549,150.36939715340725,154.31124747080457,158.3564312072281,162.95288364898269,166.76770526057365,null,null,20394.956079580144,20550.374314923749,20763.708346860545,20979.257005571777,21255.117372343488,21197.043281162223,21232.51538320068,21268.046845877619,21362.003899402527,21339.288250660396,null,null,20894.632503529858,21569.678018537543,22327.536511850816,23112.022639354702,23989.617375339705,24510.211736005382,25152.733337741145,25812.098286778179,26561.320034784178,27183.135957473503]
[null,{"$f":"Inputs!$C86","v":0},"NA",{"$f":"IF($C29=\"NA\",\"\",'Unsmoothed Prices'!E27)","v":""},"",{"$f":"IF($C29=\"NA\",\"\",E29*(1+D$9))","v":""},{"$f":"IF($C29=\"NA\",\"\",F29*(1+D$9))","v":""},{"$f":"IF($C29=\"NA\",\"\",G29*(1+D$9))","v":""},"","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,{"$f":"IFERROR(AL29*AA29,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C87","v":0},"NA",{"$f":"IF($C30=\"NA\",\"\",'Unsmoothed Prices'!E28)","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C88","v":0},"NA",{"$f":"IF($C31=\"NA\",\"\",'Unsmoothed Prices'!E29)","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C89","v":"250W Sodium Vapour"},"Offered",{"$f":"IF($C32=\"NA\",\"\",'Unsmoothed Prices'!E30)","v":34.316606417958681},34.672848104720309,35.032787946766902,35.396464334755763,35.763916057878717,35.763916057878717,35.823765031288481,35.883714158708571,35.943763607741296,36.003913546269423,null,null,35.157363275198669,36.392630038926463,37.671298350308049,38.994893138528013,40.364992911713252,41.353935238050227,42.438005706042006,43.55049447988079,44.692146529687115,45.863726354559901,null,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},null,125.59877948972877,126.55589558222913,127.86967600569919,129.19709482185854,130.8959327718361,130.53829361125733,130.75674236420298,130.97555667928629,131.55417480433314,131.41428444388339,null,128.67594958722714,132.83309964208161,137.5002389786244,142.33135995562725,147.7358740568705,150.94186361888333,154.89872082705332,158.95930485156489,163.57325629865483,167.40260119414364,null,null,20723.798615805248,20881.722771067805,21098.496540940367,21317.520645606659,21597.828907352956,21538.818445857458,21574.862490093492,21610.966852082238,21706.438842714968,21683.356933240761,null,null,21231.531681892477,21917.461440943465,22687.539431473026,23484.674392678495,24376.419219383632,24905.40749711575,25558.288936463799,26228.285300508207,26989.587289278046,27621.4291970337]
[null,{"$f":"Inputs!$C90","v":0},"NA",{"$f":"IF($C33=\"NA\",\"\",'Unsmoothed Prices'!E31)","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C91","v":0},"NA",{"$f":"IF($C34=\"NA\",\"\",'Unsmoothed Prices'!E32)","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C92","v":0},"NA",{"$f":"IF($C35=\"NA\",\"\",'Unsmoothed Prices'!E33)","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C93","v":"250W Sodium Vapour - Flood Light"},"Old light no volumes",{"$f":"IF($C36=\"NA\",\"\",'Unsmoothed Prices'!E34)","v":34.316606417958681},34.672848104720309,35.032787946766902,35.396464334755763,35.763916057878717,35.763916057878717,35.823765031288481,35.883714158708571,35.943763607741296,36.003913546269423,null,null,35.157363275198669,36.392630038926463,37.671298350308049,38.994893138528013,40.364992911713252,41.353935238050227,42.438005706042006,43.55049447988079,44.692146529687115,45.863726354559901,null,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,125.59877948972877,126.55589558222913,127.86967600569919,129.19709482185854,130.8959327718361,130.53829361125733,130.75674236420298,130.97555667928629,131.55417480433314,131.41428444388339,null,128.67594958722714,132.83309964208161,137.5002389786244,142.33135995562725,147.7358740568705,150.94186361888333,154.89872082705332,158.95930485156489,163.57325629865483,167.40260119414364,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C94","v":"400W Sodium Vapour"},"Offered",{"$f":"IF($C37=\"NA\",\"\",'Unsmoothed Prices'!E35)","v":34.360689533711991},34.717388848577116,35.077791069377831,35.441934636088071,35.809858387728262,35.809858387728262,35.86978424313476,35.929810381209435,35.989936969769893,36.050164176914571,null,null,35.202526427287935,36.43938001481375,37.71969090362547,39.044985981831829,40.416845785311409,{"$f":"IF($C37=\"NA\",\"\",I37*U$9)","v":41.407058507051545},42.492521572065975,43.606439449085713,44.749558065219972,45.922642901643279,null,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},null,125.76012369338588,126.71846929730647,128.03393740322909,129.36306142172145,131.06408169908545,{"$f":"IF($C37=\"NA\",\"\",(I37*AQ$9)/100)","v":130.70598311520817},130.92471248744187,131.14380789141444,131.72316930935779,131.58309924573817,null,128.84124672387384,133.0037370540702,137.67687179823298,142.51419883368618,147.92565557423976,{"$f":"IF($C37=\"NA\",\"\",(U37*BB$9)/100)","v":151.13576355073815},155.09770373804079,159.16350398916285,163.78338251870508,167.61764659099796,null,null,13079.052864112131,13178.720806919873,13315.529489935825,13453.75838785903,13630.664496704887,13593.422243981649,13616.170098693954,13638.956020707101,13699.209608173209,13684.64232155677,null,null,13399.489659282879,13832.3886536233,14318.39466701623,14821.476678703362,15384.268179720935,{"$f":"IFERROR(BB37*AF37,0)","v":15718.119409276767},16130.161188756243,16553.004414872936,17033.471781945329,17432.235245463788]
[null,{"$f":"Inputs!$C95","v":0},"NA",{"$f":"IF($C38=\"NA\",\"\",'Unsmoothed Prices'!E36)","v":""},"","","","","","","","","",null,null,{"$f":"IF($C38=\"NA\",\"\",D38*P$9)","v":""},"","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,{"$f":"IF($C38=\"NA\",\"\",(D38*AL$9)/100)","v":""},"","","","","","","","","",null,{"$f":"IF($C38=\"NA\",\"\",(P38*AW$9)/100)","v":""},"","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(AW38*AA38,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C96","v":"400W Sodium Vapour - Flood Light"},"Old light no volumes",{"$f":"IF($C39=\"NA\",\"\",'Unsmoothed Prices'!E37)","v":34.360689533711991},34.717388848577116,35.077791069377831,35.441934636088071,35.809858387728262,35.809858387728262,35.86978424313476,35.929810381209435,35.989936969769893,36.050164176914571,null,null,35.202526427287935,36.43938001481375,37.71969090362547,39.044985981831829,40.416845785311409,41.407058507051545,42.492521572065975,43.606439449085713,44.749558065219972,45.922642901643279,null,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,125.76012369338588,126.71846929730647,128.03393740322909,129.36306142172145,131.06408169908545,130.70598311520817,130.92471248744187,131.14380789141444,131.72316930935779,131.58309924573817,null,128.84124672387384,133.0037370540702,137.67687179823298,142.51419883368618,147.92565557423976,151.13576355073815,155.09770373804079,159.16350398916285,163.78338251870508,167.61764659099796,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C97","v":"70W Sodium Vapour"},"Offered",{"$f":"IF($C40=\"NA\",\"\",'Unsmoothed Prices'!E38)","v":30.250463788713482},30.564494730880689,30.881785637368683,31.202370349961647,31.526283061756313,31.526283061756313,31.579040586229254,31.631886397557423,31.68482064348408,31.737843471999732,null,null,30.991600151536961,32.080501310656054,33.207661408601574,34.374424687123906,35.582182618396935,36.45394609254766,37.409566063735646,38.390237082264704,39.396615847441886,40.429376273582228,null,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},null,110.71669746669134,111.56040576771451,112.7185175763957,113.88865177736001,115.38619600602811,115.07093317541053,115.26349813973678,115.45638535108459,115.96644355515173,115.84312867279901,null,113.42925655462528,117.09382978389459,121.20796414139575,125.46665010800226,130.23078838333279,133.05690323779896,136.54491613263511,140.12436535026617,144.1916140016373,147.56722339857512,null,null,8082.3189150684684,8143.9096210431599,8228.4517830768855,8313.8715797472814,8423.1923084400532,8400.1781218049691,8414.2353642007856,8428.3161306291749,8465.5503795260756,8456.5483931143281,null,null,8280.3357284876456,8547.8495742243049,8848.181382321889,9159.0654578841641,9506.8475519832937,9713.1539363593238,9967.7788776823636,10229.07867056943,10525.987822119523,10772.407308095984]
[null,{"$f":"Inputs!$C98","v":0},"NA",{"$f":"IF($C41=\"NA\",\"\",'Unsmoothed Prices'!E39)","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C99","v":"100W Incandescent"},"Obsolete, no new Connections",{"$f":"IF($C42=\"NA\",\"\",'Unsmoothed Prices'!E40)","v":33.265958825838275},33.611293709466445,33.960213524539846,34.31275548633581,34.66895719646454,34.66895719646454,34.726973815618813,34.785087522437969,34.843298479392949,34.901606849226582,null,null,34.080974817071315,35.278422280279408,36.517942496242952,37.801013706453801,39.129166090957021,40.087830660185467,41.138710899137344,42.217139380496761,43.323838266153949,44.459548649072381,null,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,121.75340930256809,122.68122203955252,123.95477936457044,125.2415575251257,126.88838333906023,126.54169376709557,126.75345442700868,126.96556945689859,127.5264724345782,127.39086499967702,null,124.73636783048102,128.76624132301984,133.29049011128677,137.97370002855638,143.21274789290271,146.32058190967695,150.1562947818513,154.09255873881318,158.56524805412346,162.27735256911419,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C100","v":"60W Incandescent"},"Obsolete, no new Connections",{"$f":"IF($C43=\"NA\",\"\",'Unsmoothed Prices'!E41)","v":29.851616550945494},30.161507048366733,30.474614528031733,30.790972385526494,31.110614363117559,31.110614363117559,31.162676288572435,31.214825336835315,31.267061653701489,31.319385385210236,null,null,30.582981156443658,31.657525338342481,32.769824021443988,33.921203723898927,35.113037571556404,35.973306992059534,36.916327275899704,37.884068313267768,38.877178145001722,39.896321799970579,null,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,109.2569165764605,110.08950072653857,111.23234302731582,112.38704920717171,113.86484856901026,113.5537424253791,113.74376845328939,113.9341124794489,114.43744565254745,114.31575665601737,null,111.9337110325838,115.54996748495005,119.60985767827056,123.81239359223107,128.51371751189646,131.30257052101729,134.74459455703393,138.27684934342736,142.29047201070631,145.62157456989263,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C101","v":"18W LED"},"Offered",{"$f":"IF($C44=\"NA\",\"\",'Unsmoothed Prices'!E42)","v":24.455633263142296},24.709507901513479,24.966018019870589,25.225190977207809,25.487054416533848,25.487054416533848,25.529705619483764,25.572428196908085,25.615222268248118,25.658087953145056,null,null,25.054796278089281,25.93510567080552,26.846345054662105,27.789601166163109,28.765998924695481,29.470765898350521,30.243325675203511,31.036137677969798,31.849732807515213,32.684655881977235,null,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},null,89.507617743100795,90.189703840524203,91.12596577252765,92.071947066808491,93.282619164513889,93.027748620348532,93.183425511115729,93.3393629187145,93.751713501788103,93.652021028979448,null,91.700554377806768,94.663135698440144,97.989159449516677,101.43204425649536,105.28355606438546,107.56829552897939,110.38813871449281,113.28190252458977,116.57002207550568,119.29899396921692,null,null,445747.93636064196,449144.72512581054,453807.3095471877,458518.29639270628,464547.44343927916,463278.1881293357,464053.45904535631,464830.02733519819,466883.53323890473,466387.06472431764,null,null,456668.76080147771,471422.41577823192,487986.01405859308,505131.58039734687,524312.10920063965,535690.11173431738,549732.93079817423,564143.87457245705,580518.70993601822,594108.98996670032]
[null,{"$f":"Inputs!$C102","v":"18W LED Decorative - Bottom Pole Entry"},"Not Offered",{"$f":"IF($C45=\"NA\",\"\",'Unsmoothed Prices'!E43)","v":24.455633263142296},24.709507901513479,24.966018019870589,25.225190977207809,25.487054416533848,25.487054416533848,25.529705619483764,25.572428196908085,25.615222268248118,25.658087953145056,null,null,25.054796278089281,25.93510567080552,26.846345054662105,27.789601166163109,28.765998924695481,29.470765898350521,30.243325675203511,31.036137677969798,31.849732807515213,32.684655881977235,null,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,89.507617743100795,90.189703840524203,91.12596577252765,92.071947066808491,93.282619164513889,93.027748620348532,93.183425511115729,93.3393629187145,93.751713501788103,93.652021028979448,null,91.700554377806768,94.663135698440144,97.989159449516677,101.43204425649536,105.28355606438546,107.56829552897939,110.38813871449281,113.28190252458977,116.57002207550568,119.29899396921692,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C103","v":"18W LED Decorative - Side Entry"},"Not Offered",{"$f":"IF($C46=\"NA\",\"\",'Unsmoothed Prices'!E44)","v":24.455633263142296},24.709507901513479,24.966018019870589,25.225190977207809,25.487054416533848,25.487054416533848,25.529705619483764,25.572428196908085,25.615222268248118,25.658087953145056,null,null,25.054796278089281,25.93510567080552,26.846345054662105,27.789601166163109,28.765998924695481,29.470765898350521,30.243325675203511,31.036137677969798,31.849732807515213,32.684655881977235,null,{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,89.507617743100795,90.189703840524203,91.12596577252765,92.071947066808491,93.282619164513889,93.027748620348532,93.183425511115729,93.3393629187145,93.751713501788103,93.652021028979448,null,91.700554377806768,94.663135698440144,97.989159449516677,101.43204425649536,105.28355606438546,107.56829552897939,110.38813871449281,113.28190252458977,116.57002207550568,119.29899396921692,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C104","v":"18W LED Decorative - Top Entry"},"Not Offered",{"$f":"IF($C47=\"NA\",\"\",'Unsmoothed Prices'!E45)","v":24.455633263142296},24.709507901513479,24.966018019870589,25.225190977207809,25.487054416533848,25.487054416533848,25.529705619483764,25.572428196908085,25.615222268248118,25.658087953145056,null,null,25.054796278089281,25.93510567080552,26.846345054662105,27.789601166163109,28.765998924695481,29.470765898350521,30.243325675203511,31.036137677969798,31.849732807515213,32.684655881977235,null,{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,89.507617743100795,90.189703840524203,91.12596577252765,92.071947066808491,93.282619164513889,93.027748620348532,93.183425511115729,93.3393629187145,93.751713501788103,93.652021028979448,null,91.700554377806768,94.663135698440144,97.989159449516677,101.43204425649536,105.28355606438546,107.56829552897939,110.38813871449281,113.28190252458977,116.57002207550568,119.29899396921692,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C105","v":"25W LED"},"Offered",{"$f":"IF($C48=\"NA\",\"\",'Unsmoothed Prices'!E46)","v":24.455633263142296},24.709507901513479,24.966018019870589,25.225190977207809,25.487054416533848,25.487054416533848,25.529705619483764,25.572428196908085,25.615222268248118,25.658087953145056,null,null,25.054796278089281,25.93510567080552,26.846345054662105,27.789601166163109,28.765998924695481,29.470765898350521,30.243325675203511,31.036137677969798,31.849732807515213,32.684655881977235,null,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},null,89.507617743100795,90.189703840524203,91.12596577252765,92.071947066808491,93.282619164513889,93.027748620348532,93.183425511115729,93.3393629187145,93.751713501788103,93.652021028979448,null,91.700554377806768,94.663135698440144,97.989159449516677,101.43204425649536,105.28355606438546,107.56829552897939,110.38813871449281,113.28190252458977,116.57002207550568,119.29899396921692,null,null,2595.7209145499232,2615.5014113752018,2642.6530074033017,2670.0864649374462,2705.1959557709029,2697.8047099901073,2702.3193398223561,2706.8415246427203,2718.7996915518552,2715.9086098404041,null,null,2659.316076956396,2745.2309352547641,2841.6856240359834,2941.5292834383654,3053.2231258671786,3119.4805703404022,3201.2560227202916,3285.1751732131033,3380.5306401896646,3459.670825107291]
[null,{"$f":"Inputs!$C106","v":"25W LED Decorative - Bottom Pole Entry"},"Not Offered",{"$f":"IF($C49=\"NA\",\"\",'Unsmoothed Prices'!E47)","v":24.455633263142296},24.709507901513479,24.966018019870589,25.225190977207809,25.487054416533848,25.487054416533848,25.529705619483764,25.572428196908085,25.615222268248118,25.658087953145056,null,null,25.054796278089281,25.93510567080552,26.846345054662105,27.789601166163109,28.765998924695481,29.470765898350521,30.243325675203511,31.036137677969798,31.849732807515213,32.684655881977235,null,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,89.507617743100795,90.189703840524203,91.12596577252765,92.071947066808491,93.282619164513889,93.027748620348532,93.183425511115729,93.3393629187145,93.751713501788103,93.652021028979448,null,91.700554377806768,94.663135698440144,97.989159449516677,101.43204425649536,105.28355606438546,107.56829552897939,110.38813871449281,113.28190252458977,116.57002207550568,119.29899396921692,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C107","v":"25W LED Decorative - Side Entry"},"Not Offered",{"$f":"IF($C50=\"NA\",\"\",'Unsmoothed Prices'!E48)","v":24.455633263142296},24.709507901513479,24.966018019870589,25.225190977207809,25.487054416533848,25.487054416533848,25.529705619483764,25.572428196908085,25.615222268248118,25.658087953145056,null,null,25.054796278089281,25.93510567080552,26.846345054662105,27.789601166163109,28.765998924695481,29.470765898350521,30.243325675203511,31.036137677969798,31.849732807515213,32.684655881977235,null,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,89.507617743100795,90.189703840524203,91.12596577252765,92.071947066808491,93.282619164513889,93.027748620348532,93.183425511115729,93.3393629187145,93.751713501788103,93.652021028979448,null,91.700554377806768,94.663135698440144,97.989159449516677,101.43204425649536,105.28355606438546,107.56829552897939,110.38813871449281,113.28190252458977,116.57002207550568,119.29899396921692,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C108","v":"25W LED Decorative - Top Entry"},"Not Offered",{"$f":"IF($C51=\"NA\",\"\",'Unsmoothed Prices'!E49)","v":24.455633263142296},24.709507901513479,24.966018019870589,25.225190977207809,25.487054416533848,25.487054416533848,25.529705619483764,25.572428196908085,25.615222268248118,25.658087953145056,null,null,25.054796278089281,25.93510567080552,26.846345054662105,27.789601166163109,28.765998924695481,29.470765898350521,30.243325675203511,31.036137677969798,31.849732807515213,32.684655881977235,null,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,89.507617743100795,90.189703840524203,91.12596577252765,92.071947066808491,93.282619164513889,93.027748620348532,93.183425511115729,93.3393629187145,93.751713501788103,93.652021028979448,null,91.700554377806768,94.663135698440144,97.989159449516677,101.43204425649536,105.28355606438546,107.56829552897939,110.38813871449281,113.28190252458977,116.57002207550568,119.29899396921692,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C109","v":"30W LED"},"Offered",{"$f":"IF($C52=\"NA\",\"\",'Unsmoothed Prices'!E50)","v":24.455633263142296},24.709507901513479,24.966018019870589,25.225190977207809,25.487054416533848,25.487054416533848,25.529705619483764,25.572428196908085,25.615222268248118,25.658087953145056,null,null,25.054796278089281,25.93510567080552,26.846345054662105,27.789601166163109,28.765998924695481,29.470765898350521,30.243325675203511,31.036137677969798,31.849732807515213,32.684655881977235,null,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},null,89.507617743100795,90.189703840524203,91.12596577252765,92.071947066808491,93.282619164513889,93.027748620348532,93.183425511115729,93.3393629187145,93.751713501788103,93.652021028979448,null,91.700554377806768,94.663135698440144,97.989159449516677,101.43204425649536,105.28355606438546,107.56829552897939,110.38813871449281,113.28190252458977,116.57002207550568,119.29899396921692,null,null,2864.2437677792254,2886.0705228967745,2916.0309047208848,2946.3023061378717,2985.0438132644445,2976.887955851153,2981.8696163557033,2986.859613398864,3000.0548320572193,2996.8646729273423,null,null,2934.4177400898166,3029.2203423500846,3135.6531023845337,3245.8254162078515,3369.0737940603349,3442.1854569273405,3532.42043886377,3625.0208807868726,3730.2407064161816,3817.5678070149415]
[null,{"$f":"Inputs!$C110","v":"88 LED Light"},"Not Offered",{"$f":"IF($C53=\"NA\",\"\",'Unsmoothed Prices'!E51)","v":24.455633263142296},24.709507901513479,24.966018019870589,25.225190977207809,25.487054416533848,25.487054416533848,25.529705619483764,25.572428196908085,25.615222268248118,25.658087953145056,null,null,25.054796278089281,25.93510567080552,26.846345054662105,27.789601166163109,28.765998924695481,29.470765898350521,30.243325675203511,31.036137677969798,31.849732807515213,32.684655881977235,null,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,89.507617743100795,90.189703840524203,91.12596577252765,92.071947066808491,93.282619164513889,93.027748620348532,93.183425511115729,93.3393629187145,93.751713501788103,93.652021028979448,null,91.700554377806768,94.663135698440144,97.989159449516677,101.43204425649536,105.28355606438546,107.56829552897939,110.38813871449281,113.28190252458977,116.57002207550568,119.29899396921692,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C111","v":"100W Metal Halide"},"Offered",{"$f":"IF($C54=\"NA\",\"\",'Unsmoothed Prices'!E52)","v":34.187505864681157},34.542407354853957,34.900993087692058,35.263301309425451,35.629370663319342,35.629370663319342,35.6889944823101,35.748718078527482,35.808541618943259,35.868465270808628,null,null,35.025099758365847,36.255719395256548,37.52957730130705,38.848192668852576,40.213138067604355,41.198359950260659,42.27835209840039,43.386655641494954,44.524012747055181,45.691185038101409,null,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},null,125.12627146473304,126.07978684521694,127.38862477007601,128.71104977940288,130.40349662774878,130.0472029211156,130.26482986043186,130.48282098662531,131.05926232533233,130.91989823845151,null,128.19186511561901,132.33337579268641,136.98295714977073,141.79590324131189,147.18008532743193,150.3740138184514,154.31598515916141,158.36129309145659,162.95788665422197,166.77282538907014,null,null,625.63135732366516,630.39893422608475,636.94312385038006,643.55524889701439,652.01748313874396,{"$f":"IFERROR(AQ54*AF54,0)","v":650.23601460557802},651.3241493021593,652.41410493312651,655.29631162666169,654.59949119225757,null,null,640.9593255780951,661.66687896343205,684.91478574885366,708.97951620655942,735.90042663715963,751.87006909225704,771.57992579580707,791.80646545728291,814.78943327110983,833.86412694535068]
[null,{"$f":"Inputs!$C112","v":"150W Metal Halide"},"Offered",{"$f":"IF($C55=\"NA\",\"\",'Unsmoothed Prices'!E53)","v":34.331300789876458},34.687695019339252,35.047788987637219,35.411621101866544,35.77923016782858,35.77923016782858,35.839104768570586,35.899079566208869,35.959154728417502,36.019330423151146,null,null,35.172417659228429,36.408213364222227,37.687429201413863,39.011590752962633,40.382277202912654,41.371642994384011,42.456177661383343,43.569142802949109,44.711283708198074,45.883365203587701,null,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},null,125.65256089094784,126.61008682058828,127.92442980487586,129.2524170218129,130.9519824142526,130.59419011257432,130.81273240528265,131.03164041666238,131.61050630600806,131.47055604450168,null,128.73104863277607,132.88997877941111,137.55911658516061,142.39230624831362,147.7991345626603,151.00649692950165,154.9650484640492,159.02737123076426,163.64329837200495,167.4742829930951,null,null,{"$f":"IFERROR(AL55*AA55,0)","v":3392.6191440555917},3418.4723441558835,3453.9596047316481,3489.8152595889483,3535.7035251848201,3526.0431330395068,3531.9437749426315,3537.8542912498842,3553.4836702622179,3549.7050132015452,null,null,3475.7383130849539,3588.0294270441,3714.0961477993364,3844.5922687044676,3990.576633191828,4077.1754170965446,4184.0563085293288,4293.7390232306352,4418.3690560441337,4521.8056408135681]
[null,{"$f":"Inputs!$C113","v":"250W Metal Halide"},"Offered",{"$f":"IF($C56=\"NA\",\"\",'Unsmoothed Prices'!E54)","v":34.331300789876458},34.687695019339252,35.047788987637219,35.411621101866544,35.77923016782858,35.77923016782858,35.839104768570586,35.899079566208869,35.959154728417502,36.019330423151146,null,null,35.172417659228429,36.408213364222227,37.687429201413863,39.011590752962633,40.382277202912654,41.371642994384011,42.456177661383343,43.569142802949109,44.711283708198074,45.883365203587701,null,{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},null,125.65256089094784,126.61008682058828,127.92442980487586,129.2524170218129,130.9519824142526,130.59419011257432,130.81273240528265,131.03164041666238,131.61050630600806,131.47055604450168,null,128.73104863277607,132.88997877941111,137.55911658516061,142.39230624831362,147.7991345626603,151.00649692950165,154.9650484640492,159.02737123076426,163.64329837200495,167.4742829930951,null,null,5026.1024356379139,5064.403472823531,5116.9771921950341,5170.0966808725161,5238.0792965701039,5223.767604502973,5232.5092962113058,5241.2656166664956,5264.420252240323,5258.8222417800671,null,null,5149.2419453110424,5315.5991511764441,5502.3646634064244,5695.6922499325447,5911.9653825064124,6040.2598771800658,6198.6019385619684,6361.0948492305706,6545.7319348801975,6698.9713197238043]
[null,{"$f":"Inputs!$C114","v":"400W Metal Halide"},"Offered",{"$f":"IF($C57=\"NA\",\"\",'Unsmoothed Prices'!E55)","v":35.018787476029161},35.382318524725136,35.749623399783786,36.120741277406061,36.495711740482193,36.495711740482193,36.556785334268504,36.617961131400911,36.679239302911164,36.740620020117234,null,null,35.876747769191873,37.137290369131129,38.442122592435467,39.792800571153037,41.190935112598275,42.200113022856932,43.306365571995272,44.44161791793065,45.606630274246243,46.802182783102502,null,{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},null,128.16876216226672,129.14546261524674,130.48612540921081,131.84070566253212,133.57430497016483,133.20934785276,133.43226647008004,133.65555812961333,134.24601584865485,134.10326307342791,null,131.30889683524225,135.55110984732863,140.31374746238944,145.24372208470859,150.7588225121097,154.03041253342781,158.06823433778274,162.21190540044688,166.92026680374124,170.82796715832413,null,null,1153.5188594604006,1162.3091635372207,1174.3751286828974,1186.5663509627891,1202.1687447314835,1198.88413067484,1200.8903982307204,1202.90002316652,1208.2141426378937,1206.9293676608513,null,null,1181.7800715171802,1219.9599886259577,1262.8237271615051,1307.1934987623774,1356.8294026089873,1386.2737128008503,1422.6141090400447,1459.907148604022,1502.2824012336712,1537.4517044249171]
[null,{"$f":"Inputs!$C115","v":"70W Metal Halide"},"Old light no volumes",{"$f":"IF($C58=\"NA\",\"\",'Unsmoothed Prices'!E56)","v":30.754270825894093},31.073531803529889,31.396107038636398,31.722030936616566,32.051338260036836,32.051338260036836,32.104974435901021,32.158700368995866,32.212516209525241,32.266422107944351,null,null,31.507750461128499,32.614786749367916,33.760719160800612,34.946914324881767,36.174786888090225,37.061069166848441,38.032604532581033,39.029608158892401,40.052747682103146,41.102708240249576,null,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,112.56063122277237,113.4183910828841,114.59579069102284,115.78541291865048,117.30789803173482,116.98738464913446,117.18315669103873,117.37925634683492,117.89780932686239,117.77244069399688,null,115.3183666877303,119.04397163519289,123.22662493692224,127.55623728581844,132.39972001041022,135.27290245899681,138.81900654392078,142.45806977995727,146.59305651649751,150.02488507691095,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C116","v":"250W Metal Halide - Flood Light"},"Old light no volumes",{"$f":"IF($C59=\"NA\",\"\",'Unsmoothed Prices'!E57)","v":34.331300789876458},34.687695019339252,35.047788987637219,35.411621101866544,35.77923016782858,35.77923016782858,35.839104768570586,35.899079566208869,35.959154728417502,36.019330423151146,null,null,35.172417659228429,36.408213364222227,37.687429201413863,39.011590752962633,40.382277202912654,41.371642994384011,42.456177661383343,43.569142802949109,44.711283708198074,45.883365203587701,null,{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,125.65256089094784,126.61008682058828,127.92442980487586,129.2524170218129,130.9519824142526,130.59419011257432,130.81273240528265,131.03164041666238,131.61050630600806,131.47055604450168,null,128.73104863277607,132.88997877941111,137.55911658516061,142.39230624831362,147.7991345626603,151.00649692950165,154.9650484640492,159.02737123076426,163.64329837200495,167.4742829930951,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C117","v":"400W Metal Halide - Flood Light"},"Old light no volumes",{"$f":"IF($C60=\"NA\",\"\",'Unsmoothed Prices'!E58)","v":35.018787476029161},35.382318524725136,35.749623399783786,36.120741277406061,36.495711740482193,36.495711740482193,36.556785334268504,36.617961131400911,36.679239302911164,36.740620020117234,null,null,35.876747769191873,37.137290369131129,38.442122592435467,39.792800571153037,41.190935112598275,42.200113022856932,43.306365571995272,44.44161791793065,45.606630274246243,46.802182783102502,null,{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,128.16876216226672,129.14546261524674,130.48612540921081,131.84070566253212,133.57430497016483,133.20934785276,133.43226647008004,133.65555812961333,134.24601584865485,134.10326307342791,null,131.30889683524225,135.55110984732863,140.31374746238944,145.24372208470859,150.7588225121097,154.03041253342781,158.06823433778274,162.21190540044688,166.92026680374124,170.82796715832413,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C118","v":"125W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C61=\"NA\",\"\",'Unsmoothed Prices'!E59)","v":33.299545961650317},33.645229514309726,33.994501617957695,34.347399525446136,34.70396087634991,34.70396087634991,34.762036072263605,34.82020845386721,34.878478183795707,34.936845424956232,null,null,34.115384837710749,35.314041309526864,36.554813013056226,37.839179682304326,39.168673042269909,40.128305531805523,41.180246797060377,42.259764118938627,43.367580388464717,44.504437446850211,null,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":307},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":301},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":295},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},null,121.87633821964016,122.8050877272305,124.0799309055456,125.36800826787839,127.01649680744067,126.66945719867718,126.88143166376216,127.09376085661532,127.6552301526923,127.51948580109025,null,124.86230850602135,128.89625077977306,133.42506749765522,138.11300584041078,143.35734333470785,146.46831519109017,150.30790080927036,154.24813903412598,158.72534422178086,162.44119668100328,null,null,38269.170200967012,37701.161932259762,37348.059202569224,36983.562439024128,36707.767577350358,36607.473130417704,36668.733750827261,36730.096887561827,36892.361514128075,36853.131396515084,null,null,39206.764870890707,39571.148989390327,40160.945316794219,40743.33672292118,41430.272223730572,42329.343090225062,43438.983333879136,44577.712180862407,45871.624480094666,46945.50584080995]
[null,{"$f":"Inputs!$C119","v":"250W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C62=\"NA\",\"\",'Unsmoothed Prices'!E60)","v":33.299545961650317},33.645229514309726,33.994501617957695,34.347399525446136,34.70396087634991,34.70396087634991,34.762036072263605,34.82020845386721,34.878478183795707,34.936845424956232,null,null,34.115384837710749,35.314041309526864,36.554813013056226,37.839179682304326,39.168673042269909,40.128305531805523,41.180246797060377,42.259764118938627,43.367580388464717,44.504437446850211,null,{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":26},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":26},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},null,121.87633821964016,122.8050877272305,124.0799309055456,125.36800826787839,127.01649680744067,126.66945719867718,126.88143166376216,127.09376085661532,127.6552301526923,127.51948580109025,null,124.86230850602135,128.89625077977306,133.42506749765522,138.11300584041078,143.35734333470785,146.46831519109017,150.30790080927036,154.24813903412598,158.72534422178086,162.44119668100328,null,null,3290.6611319302842,3315.7373686352234,3226.0782035441853,3259.5682149648383,3175.4124201860168,3166.7364299669293,3172.035791594054,3177.3440214153829,3191.3807538173073,3187.9871450272562,null,null,3371.2823296625766,3480.1987710538724,3469.0517549390356,3590.9381518506802,3583.9335833676964,3661.7078797772542,3757.697520231759,3856.2034758531495,3968.1336055445213,4061.0299170250819]
[null,{"$f":"Inputs!$C120","v":0},"NA",{"$f":"IF($C63=\"NA\",\"\",'Unsmoothed Prices'!E61)","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C121","v":"400W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C64=\"NA\",\"\",'Unsmoothed Prices'!E62)","v":33.449638474810378},33.796880142203136,34.147726535418705,34.50221507522042,34.860383570837655,34.860383570837655,34.918720531644986,34.977155116191582,35.035687487845472,35.094317810248072,null,null,34.269154617443228,35.473213846476447,36.719578135065525,38.009733886886359,39.345219730949374,40.309177614357637,41.3658603409039,42.450243418850626,43.563052997540879,44.705034261919863,null,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},null,122.42567681780598,123.35861251904146,124.63920185427827,125.93308502455453,127.58900386926581,127.24040003355744,127.45332994050419,127.66661617409927,128.23061620551442,128.09426000740547,null,125.42510589984222,129.47723053963904,134.02646019298916,138.7355286871352,144.00350421527472,147.12849829240537,150.98539024429923,154.94338847880479,159.44077397099963,163.1733750560075,null,null,2570.9392131739255,2467.1722503808292,2492.7840370855656,2518.6617004910904,2424.1910735160504,2417.5676006375911,2421.6132688695798,2425.6657073078864,2436.381707904774,2433.7909401407037,null,null,2633.9272238966869,2589.544610792781,2680.5292038597831,2774.7105737427041,2736.0665800902198,2795.4414675557018,2868.7224146416852,2943.9243810972912,3029.3747054489932,3100.2941260641423]
[null,{"$f":"Inputs!$C122","v":"50W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C65=\"NA\",\"\",'Unsmoothed Prices'!E63)","v":29.912493234604817},30.223015694645177,30.536761697351583,30.853764706413966,31.174058532909793,31.174058532909793,31.226226628741109,31.278482025050796,31.330824867931465,31.383255303720215,null,null,30.645349318852634,31.7220848288535,32.836651833168041,33.990379555128001,35.184643920811013,36.046667696870884,36.991611090885193,37.96132565169362,38.956460741689959,39.977682745942886,null,{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":181},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":174},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":170},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":167},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":167},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":167},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":167},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":167},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":167},null,109.47972523865363,110.31400728545491,111.45918019533329,112.61624117841099,114.09705423044984,113.78531364512075,113.97572719490505,114.1664593914354,114.67081901662915,114.5488818585788,null,112.16197850700064,115.78560962531529,119.85377919106335,124.06488537621721,128.7757967501683,131.57033709357873,135.01938048173096,138.55883862868171,142.58064631458524,145.91854202269153,null,null,19815.830268196307,19525.579289525518,19393.897353987992,19144.761000329869,19054.208056485124,19002.147378735164,19033.946441549142,19065.798718369711,19150.026775777067,19129.663270382658,null,null,20301.318109767115,20494.052903680808,20854.557579245022,21091.030513956925,21505.558057278107,21972.246294627646,22548.23654044907,23139.326050989846,23810.967934535736,24368.396517789486]
[null,{"$f":"Inputs!$C123","v":"80W Mercury Vapour Art decorative"},"Old light no volumes",{"$f":"IF($C66=\"NA\",\"\",'Unsmoothed Prices'!E64)","v":29.882054892775155},30.192261371505953,30.505688112691654,30.822368545970225,31.142336448013673,31.142336448013673,31.194451458656768,31.246653680943052,31.298943260816475,31.351320344465226,null,null,30.614165237648145,31.689805083597989,32.803237927306007,33.955791639513457,35.148840746183701,36.009987344465202,36.953969183392445,37.922696982480687,38.916819443345837,39.937002272956732,null,{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,109.36832090755706,110.20175400599673,111.34576161132455,112.50164519279132,113.98095139973003,113.66952803524991,113.85974782409721,114.05028593544213,114.5541323345883,114.43231925729808,null,112.04784476979221,115.66778855513266,119.73181843466693,123.93863948422411,128.64475713103235,131.43645380729799,134.88198751938242,138.41784398605449,142.43555916264577,145.77005829629209,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C124","v":"80W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C67=\"NA\",\"\",'Unsmoothed Prices'!E65)","v":29.882054892775155},30.192261371505953,30.505688112691654,30.822368545970225,31.142336448013673,31.142336448013673,31.194451458656768,31.246653680943052,31.298943260816475,31.351320344465226,null,null,30.614165237648145,31.689805083597989,32.803237927306007,33.955791639513457,35.148840746183701,36.009987344465202,36.953969183392445,37.922696982480687,38.916819443345837,39.937002272956732,null,{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":330},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":323},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":316},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":310},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":310},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":310},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":310},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":310},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":310},null,109.36832090755706,110.20175400599673,111.34576161132455,112.50164519279132,113.98095139973003,113.66952803524991,113.85974782409721,114.05028593544213,114.5541323345883,114.43231925729808,null,112.04784476979221,115.66778855513266,119.73181843466693,123.93863948422411,128.64475713103235,131.43645380729799,134.88198751938242,138.41784398605449,142.43555916264577,145.77005829629209,null,null,36747.755824939173,36366.578821978925,35964.681000457829,35550.519880922053,35334.094933916313,35237.553690927474,35296.521825470132,35355.588639987058,35511.781023722375,35474.018969762401,null,null,37648.075842650178,38170.370223193779,38673.377354397417,39164.610077014819,39879.874710620032,40745.300680262379,41813.416131008547,42909.531635676896,44155.023340420186,45188.718071850548]
[null,{"$f":"Inputs!$C125","v":"14W LED"},"Offered",{"$f":"IF($C68=\"NA\",\"\",'Unsmoothed Prices'!E66)","v":24.615172158249489},24.870702974519062,25.128886463605369,25.389750162981873,25.65332189598935,25.65332189598935,25.696251338546492,25.739252621196929,25.782325864161155,25.825471187860856,null,null,25.2182438761266,26.104296059730949,27.021480009525138,27.970889551453102,28.953656943431696,29.663021538545774,30.44062119033789,31.238605185568574,32.05750788849128,32.897877671421895,null,{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":6100},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":7000},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":7020},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":7040},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":7050},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":7050},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":7050},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":7050},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":7050},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":7050},null,90.091530099193136,90.778065856994587,91.720435592159589,92.672588094883835,93.891158139321021,93.634624920361134,93.791317385694697,93.948272067368805,94.363312662829827,94.262969835692132,null,92.298772586623357,95.280680618017954,98.628402034766751,102.09374686280381,105.97038441296002,108.27002861569208,111.10826734473331,114.02090892732529,117.33047887187807,120.07725350068991,null,null,549558.33360507817,635446.46099896217,643877.45785696036,652415.02018798224,661932.66488221323,660124.10568854597,661228.78756914765,662335.31807495002,665261.35427295032,664553.93734162953,null,null,563022.51277840242,666964.76432612573,692371.38228406257,718739.97791413881,747091.2101113681,763303.70174062916,783313.28478036984,803847.40793764335,827179.87604674045,846544.63717986387]
[null,{"$f":"Inputs!$C126","v":"New technology - Minor"},"Offered",{"$f":"IF($C69=\"NA\",\"\",'Unsmoothed Prices'!E67)","v":24.615172158249489},24.870702974519062,25.128886463605369,25.389750162981873,25.65332189598935,25.65332189598935,25.696251338546492,25.739252621196929,25.782325864161155,25.825471187860856,null,null,25.2182438761266,26.104296059730949,27.021480009525138,27.970889551453102,28.953656943431696,29.663021538545774,30.44062119033789,31.238605185568574,32.05750788849128,32.897877671421895,null,{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,90.091530099193136,90.778065856994587,91.720435592159589,92.672588094883835,93.891158139321021,93.634624920361134,93.791317385694697,93.948272067368805,94.363312662829827,94.262969835692132,null,92.298772586623357,95.280680618017954,98.628402034766751,102.09374686280381,105.97038441296002,108.27002861569208,111.10826734473331,114.02090892732529,117.33047887187807,120.07725350068991,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C127","v":"New technology - Major"},"Offered",{"$f":"IF($C70=\"NA\",\"\",'Unsmoothed Prices'!E68)","v":25.388725879920557},25.652286979815862,25.918584115135179,26.187645688741618,26.459500398349238,26.459500398349238,26.503778936896687,26.548131573176381,26.592558431186855,26.637059635134154,null,null,{"$f":"IF($C70=\"NA\",\"\",D70*P$9)","v":26.010749663978611},26.924646827086473,27.87065409988076,28.849899682760491,29.863551415856609,30.595208425545096,31.397244839377588,32.220306192807357,33.064943642960749,33.931722795242379,null,{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$M$33,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$M$33,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$M$33,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$M$33,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$M$33,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,{"$f":"IF($C70=\"NA\",\"\",(D70*AL$9)/100)","v":92.922736720509235},93.630847476327887,94.602832020243397,95.584906763906915,96.841771457958217,96.577176453974715,96.738793119672906,96.900680242093784,97.328763858143887,97.225267668239667,null,{"$f":"IF($C70=\"NA\",\"\",(P70*AW$9)/100)","v":95.199343770161718},98.274960918865631,101.72788746456477,105.30213384207578,109.30059818203519,111.67251075323961,114.5999436637282,117.60411760374686,121.01769373323634,123.85078820263469,null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(AW70*AA70,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA12:AA70)","v":12611},{"$f":"SUM(AB12:AB70)","v":13493},{"$f":"SUM(AC12:AC70)","v":13496},{"$f":"SUM(AD12:AD70)","v":13499},{"$f":"SUM(AE12:AE70)","v":13492},{"$f":"SUM(AF12:AF70)","v":13492},13492,13492,13492,13492,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI12:BI70)","v":1174564.278538553},1263129.7561467895,1276094.3941128259,1289204.8342692845,1305052.8718227753,1301487.1535937511,1303665.1217425,1305846.7346027957,1311615.6475842046,1310220.9188651429,null,null,{"$f":"SUM(BU12:BU70)","v":1203341.1033627475},1325781.3078341088,1372204.0254639883,1420266.2805686507,1472949.7137641446,1504913.9298886573,1544364.4135940301,1584849.0698415521,1630850.8856273147,1669030.0516810729]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Volumes!D34=AA71","v":true},{"$f":"Volumes!E34=AB71","v":true},{"$f":"Volumes!F34=AC71","v":true},{"$f":"Volumes!G34=AD71","v":true},{"$f":"Volumes!H34=AE71","v":true},{"$f":"Volumes!I34=AF71","v":true},{"$f":"Volumes!J34=AG71","v":true},{"$f":"Volumes!K34=AH71","v":true},{"$f":"Volumes!L34=AI71","v":true},{"$f":"Volumes!M34=AJ71","v":true}]
[null,"Public Road Lights"]
[null,null,"Offered / No Longer Offered / NA",{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"P11","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",null,{"$f":"AA11","v":"2019-20"},{"$f":"AB11","v":"2020-21"},{"$f":"AC11","v":"2021-22"},{"$f":"AD11","v":"2022-23"},{"$f":"AE11","v":"2023-24"},{"$f":"AF11","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29",null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"}]
[null,{"$f":"Inputs!$C69","v":"32W Compact Fluorescent"},"No Longer Offered",{"$f":"IF($C75=\"NA\",\"\",'Unsmoothed Prices'!E73)","v":54.662013936102468},{"$f":"IF($C75=\"NA\",\"\",D75*(1+D$9))","v":55.229461888537358},{"$f":"IF($C75=\"NA\",\"\",E75*(1+D$9))","v":55.802800534628339},{"$f":"IF($C75=\"NA\",\"\",F75*(1+D$9))","v":56.382091025837148},{"$f":"IF($C75=\"NA\",\"\",G75*(1+D$9))","v":56.967395148440616},{"$f":"IF($C75=\"NA\",\"\",H75)","v":56.967395148440616},{"$f":"IF($C75=\"NA\",\"\",I75*(1+I$9))","v":57.06272699386674},{"$f":"IF($C75=\"NA\",\"\",J75*(1+I$9))","v":57.158218371964644},{"$f":"IF($C75=\"NA\",\"\",K75*(1+I$9))","v":57.253869549703602},{"$f":"IF($C75=\"NA\",\"\",L75*(1+I$9))","v":57.349680794499641},null,null,{"$f":"IF($C75=\"NA\",\"\",D75*P$9)","v":56.001233277536976},57.968857005574279,60.005613909946256,62.113933009983199,64.296328669494258,{"$f":"IF($C75=\"NA\",\"\",I75*U$9)","v":65.871588721896856},67.598375872915184,69.370429791029579,71.188937119424253,73.055115608476086,null,{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,{"$f":"IF($C75=\"NA\",\"\",(D75*AL$9)/100)","v":200.06297100613506},201.58753589316137,203.68022195139343,205.79463224430557,208.50066624329264,207.93099229180825,208.2789535276136,208.62749705767095,209.54916255191517,209.32633489992367,null,{"$f":"IF($C75=\"NA\",\"\",(P75*AW$9)/100)","v":204.96451379578531},211.58632807034613,219.02049077130386,226.71585548643867,235.32456293034897,240.4312988349235,246.73407193614042,253.20206873725797,260.55150985709275,266.6511719709377,null,null,{"$f":"IFERROR(AL75*AA75,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(AW75*AA75,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C70","v":"42W Compact Fluorescent"},"Offered",{"$f":"IF($C76=\"NA\",\"\",'Unsmoothed Prices'!E74)","v":54.685105091973249},{"$f":"IF($C76=\"NA\",\"\",D76*(1+D$9))","v":55.252792754367114},{"$f":"IF($C76=\"NA\",\"\",E76*(1+D$9))","v":55.82637359885311},{"$f":"IF($C76=\"NA\",\"\",F76*(1+D$9))","v":56.405908802725499},{"$f":"IF($C76=\"NA\",\"\",G76*(1+D$9))","v":56.991460178361805},{"$f":"IF($C76=\"NA\",\"\",H76)","v":56.991460178361805},{"$f":"IF($C76=\"NA\",\"\",I76*(1+I$9))","v":57.086832295310025},{"$f":"IF($C76=\"NA\",\"\",J76*(1+I$9))","v":57.182364012322232},{"$f":"IF($C76=\"NA\",\"\",K76*(1+I$9))","v":57.278055596480478},{"$f":"IF($C76=\"NA\",\"\",L76*(1+I$9))","v":57.373907315313758},null,null,56.024890166726593,57.993345088181904,60.030962390255375,62.140172118380434,64.323489698521854,65.899415196135649,67.626931802737261,69.399734298708339,71.219009828512881,73.085976656948318,null,{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4648},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4548},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4246},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":4131},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":3894},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":3894},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":3894},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":3894},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":3894},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":3894},null,200.1474846366221,201.67269355343996,203.76626363581386,205.88156712994805,208.58874425280422,208.01882965102061,208.36693787788158,208.71562864497614,209.63768348311856,209.41476170089521,null,205.05109801021933,211.67570957186396,219.11301272443211,226.81162823208859,235.42397229658999,240.53286546589513,246.838301079991,253.30903019028545,260.66157597235713,266.76381479786136,null,null,930285.50859101955,917207.4102810449,865191.55539766559,850496.75381381542,812244.57012041961,810025.32266107423,811380.85609647084,812738.65794353711,816329.13948326372,815461.08206328598,null,null,953077.50355149945,962701.12713283731,930353.8520279387,936958.83622675797,916740.9481229214,936634.97812419559,961188.34440548497,986385.36356097157,1015016.1768363586,1038778.2948228722]
[null,{"$f":"Inputs!$C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},"No Longer Offered",{"$f":"IF($C77=\"NA\",\"\",'Unsmoothed Prices'!E75)","v":54.685105091973249},55.252792754367114,55.82637359885311,56.405908802725499,56.991460178361805,{"$f":"IF($C77=\"NA\",\"\",H77)","v":56.991460178361805},57.086832295310025,57.182364012322232,57.278055596480478,57.373907315313758,null,null,56.024890166726593,57.993345088181904,60.030962390255375,62.140172118380434,64.323489698521854,65.899415196135649,67.626931802737261,69.399734298708339,71.219009828512881,73.085976656948318,null,{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},null,200.1474846366221,201.67269355343996,203.76626363581386,205.88156712994805,208.58874425280422,208.01882965102061,208.36693787788158,208.71562864497614,209.63768348311856,209.41476170089521,null,205.05109801021933,211.67570957186396,219.11301272443211,226.81162823208859,235.42397229658999,240.53286546589513,246.838301079991,253.30903019028545,260.66157597235713,266.76381479786136,null,null,40830.086865870908,41141.229484901749,41568.317781706028,41999.839694509399,42552.103827572064,42435.841248808203,42506.85532708784,42577.988243575135,42766.087430556188,42720.611386982622,null,null,41830.423994084747,43181.844752660247,44699.054595784153,46269.572159346077,48026.490348504361,49068.704555042605,50355.013420318166,51675.042158818236,53174.961498360855,54419.818218763714]
[null,{"$f":"Inputs!$C72","v":"2x24W Compact Fluorescent"},"Old light no volumes",{"$f":"IF($C78=\"NA\",\"\",'Unsmoothed Prices'!E76)","v":55.298070320542998},55.872121192756985,56.452131303728841,57.038162516488995,57.630277336269785,57.630277336269785,57.726718479077356,57.823321010905694,57.920085201830574,58.017011322379723,null,null,56.652873043396298,58.643392371948025,60.703849322097561,62.836701177652515,65.044491559982049,66.638081603201613,68.384961939832507,70.177635775272066,72.017303560684084,73.905197216393603,null,{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,202.39093737318737,203.933242353563,206.05027925861029,208.18929318518482,210.92681505074742,210.35051227738472,210.70252244863232,211.05512168980579,211.9875118386999,211.76209132668598,null,207.34951533883046,214.04838215761029,221.56905002565611,229.3539592984317,238.06283910953428,243.2289978516859,249.60511108038867,256.14837057974302,263.58333103210373,269.75396983983666,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C73","v":"1x20W Fluorescent"},"Old light no volumes",{"$f":"IF($C79=\"NA\",\"\",'Unsmoothed Prices'!E77)","v":56.784301080225802},57.373780557072131,57.969379437468611,58.571161247121019,59.179190171197327,59.179190171197327,59.278223335609063,59.377422226649109,59.476787121651995,59.576318298416339,null,null,58.175516456691334,60.219534416148043,62.335369691084743,64.525545609038218,66.792674155577259,68.429094672388914,70.222925422926409,72.06378045132378,73.952892472934792,75.89152651806225,null,{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,207.83054195362647,209.41429903331328,211.58823494676042,213.78473855199172,216.59583602658222,216.00404412487023,216.36551517497307,216.72759112726925,217.68504086524629,217.45356178921963,null,212.92239023149028,219.80130061894036,227.52409937245932,235.5182414729895,244.46118740941279,249.76619555421951,256.31367779368139,263.03279864733179,270.66758645094137,277.00407179092724,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C74","v":"1x40W Fluorescent"},"Old light no volumes",{"$f":"IF($C80=\"NA\",\"\",'Unsmoothed Prices'!E78)","v":55.67907439241084},56.257080478947948,56.84108686343756,57.431155835146782,58.02735032996943,58.02735032996943,58.124455952891623,58.221724076806012,58.319154973649191,58.416748915812832,null,null,57.043211715024903,59.047445734973877,61.122099247198094,63.2696464662069,65.492648538937601,67.097218428141574,68.856134781896827,70.661160151971757,72.513503260646644,74.414404516185769,null,{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,203.7854122762237,205.33834374816001,207.46996705154709,209.62371879828578,212.38010220768811,211.79982870438843,212.15426422805442,212.50929288034192,213.44810720355602,213.22113354271684,null,208.77815487699115,215.52317693265465,223.09566225227303,230.9342096016552,239.70309365251163,244.90484726271677,251.32489195392344,257.91323455469688,265.39942193396672,271.61257648407803,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C75","v":"2x20W Fluorescent"},"Old light no volumes",{"$f":"IF($C81=\"NA\",\"\",'Unsmoothed Prices'!E79)","v":57.07294052861053},57.66541637994407,58.264042740278235,58.86888345822539,59.4800030452122,59.4800030452122,59.579539603650169,59.679242731119047,59.779112706363065,59.879149808592935,null,null,58.471227571561485,60.525635448743387,62.652225694948775,64.853534464003644,67.132187018422371,68.776925600373715,70.579874545702395,72.430086797308391,74.328801336542782,76.277289623965402,null,{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,208.88696233471455,210.47876978679585,212.66375600201553,214.87142462252268,217.69681114547663,217.10201111502454,217.4653195533231,217.8292359685845,218.79155250528882,218.5588968013642,null,214.00469291191504,220.91856938791338,228.68062378656305,236.7154007936133,245.70380448742588,251.03577844136404,257.61654209181376,264.36981681017562,272.04341289174658,278.41210712747375,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C76","v":"2x24W Fluorescent"},"Old light no volumes",{"$f":"IF($C82=\"NA\",\"\",'Unsmoothed Prices'!E80)","v":57.009964648962956},57.601786745862924,58.19975256511978,58.803925884893538,59.414371145427147,59.414371145427147,59.513797872441209,59.613390984689246,59.713150760607931,59.813077479099867,null,null,58.406708782862545,60.458849768904408,62.583093475923903,64.78197325928393,67.058111484710722,68.70103521608614,70.501994737096737,72.350165412729936,74.246784857210145,76.193123128132001,null,{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,208.65647061520443,210.24652162239965,212.42909686268717,214.63432947986141,217.45659839226337,216.86245468080909,217.22536223441043,217.58887709411573,218.55013178382501,218.31773279871453,null,213.76855414527691,220.67480165650107,228.42829118712223,236.45420239638636,245.43268803404123,250.75877853871441,257.3322807904031,264.07810375646426,271.74323257738911,278.10489941768179,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C77","v":"T5 Fluorescent 2 x 24W"},"Obsolete, no new Connections",{"$f":"IF($C83=\"NA\",\"\",'Unsmoothed Prices'!E81)","v":57.07294052861053},57.66541637994407,58.264042740278235,58.86888345822539,59.4800030452122,59.4800030452122,59.579539603650169,59.679242731119047,59.779112706363065,59.879149808592935,null,null,58.471227571561485,60.525635448743387,62.652225694948775,64.853534464003644,67.132187018422371,68.776925600373715,70.579874545702395,72.430086797308391,74.328801336542782,76.277289623965402,null,{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},null,208.88696233471455,210.47876978679585,212.66375600201553,214.87142462252268,217.69681114547663,217.10201111502454,217.4653195533231,217.8292359685845,218.79155250528882,218.5588968013642,null,214.00469291191504,220.91856938791338,228.68062378656305,236.7154007936133,245.70380448742588,251.03577844136404,257.61654209181376,264.36981681017562,272.04341289174658,278.41210712747375,null,null,17337.61787378131,17469.737892304056,17651.091748167288,17834.328243669384,18068.83532507456,18019.466922547035,18049.621522925816,18079.826585392515,18159.698857938973,18140.388434513228,null,null,17762.389511688947,18336.24125919681,18980.491774284732,19647.378265869906,20393.415772456348,20835.969610633216,21382.172993620541,21942.694795244577,22579.603270014966,23108.204891580321]
[null,{"$f":"Inputs!$C78","v":"20 Fluorescent 1X20FL"},"Old light no volumes",{"$f":"IF($C84=\"NA\",\"\",'Unsmoothed Prices'!E82)","v":56.784301080225802},57.373780557072131,57.969379437468611,58.571161247121019,59.179190171197327,59.179190171197327,59.278223335609063,59.377422226649109,59.476787121651995,59.576318298416339,null,null,58.175516456691334,60.219534416148043,62.335369691084743,64.525545609038218,66.792674155577259,68.429094672388914,70.222925422926409,72.06378045132378,73.952892472934792,75.89152651806225,null,{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,207.83054195362647,209.41429903331328,211.58823494676042,213.78473855199172,216.59583602658222,216.00404412487023,216.36551517497307,216.72759112726925,217.68504086524629,217.45356178921963,null,212.92239023149028,219.80130061894036,227.52409937245932,235.5182414729895,244.46118740941279,249.76619555421951,256.31367779368139,263.03279864733179,270.66758645094137,277.00407179092724,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C79","v":"2x40W Fluorescent"},"Old light no volumes",{"$f":"IF($C85=\"NA\",\"\",'Unsmoothed Prices'!E83)","v":55.986606604689833},56.567805192044226,57.155037218794718,57.748365318250713,58.347852773919819,58.347852773919819,58.445494740295416,58.543300105204885,58.641269142086806,58.739402124837348,null,null,57.358278466504728,59.373582471520912,61.459694916769578,63.619103682588246,65.854384061896198,67.467816471412661,69.236447847254524,71.051442913329893,72.914017068054449,74.825417570838937,null,{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,204.9109801731648,206.47248895096141,208.6158858486007,210.7815334116151,213.55314115254652,212.96966262480734,213.32605580207826,213.68304538399781,214.62704506003772,214.3988177556563,null,209.93129918740732,216.71357602105135,224.32788644620896,232.20972844144711,241.02704566654006,246.25753012065624,252.71303464247899,259.3377666336541,266.86530246907927,273.11277413356214,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C80","v":"3x40W Fluorescent"},"Old light no volumes",{"$f":"IF($C86=\"NA\",\"\",'Unsmoothed Prices'!E84)","v":62.858324672234581},63.510858764199106,64.170166831502556,64.836319194979453,65.509386905466911,65.509386905466911,65.619013310714323,65.728823169803917,65.838816789735759,65.94899447802365,null,null,64.398353626704321,66.661013236618061,69.0031722160345,71.427623804256484,73.937259382067083,75.748722236927719,77.734432962943686,79.772197993916535,81.863381904569565,84.009385041195387,null,{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,230.06146830037855,231.81463448932675,234.22110893498433,236.65256506167501,239.7643560740089,239.10926220495421,239.50939858410729,239.9102045697843,240.9700694504329,240.71382984478632,null,235.69797427373783,243.31269831365591,251.86157858852593,260.71082688553616,270.6103693383655,276.48283616478619,283.73068031474446,291.16852267779535,299.61997777072463,306.63425540036314,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C81","v":"4x20 Fluorescent"},"Old light no volumes",{"$f":"IF($C87=\"NA\",\"\",'Unsmoothed Prices'!E85)","v":57.652318621368238},58.25080901349066,58.855512351736124,59.466493132878568,60.083816523234816,60.083816523234816,60.184363530772714,60.285078798273275,60.385962607310418,60.487015239929264,null,null,59.064800427591756,61.140063703262044,63.288242109977688,65.511897547425207,67.813681928569679,69.47511713581963,71.296368784874616,73.165363535430259,75.083352946403252,77.05162138563287,null,{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,211.00748615420775,212.61545289924092,214.82262008383685,217.05269993500679,219.90676847503943,219.30593030980708,219.67292688732039,220.04053761369744,221.01262314275613,220.77760562574181,null,216.1771695649858,223.16123251690647,231.00208370141857,239.11842604810201,248.19807585856503,253.58417754574165,260.23174606479233,267.05357690432044,274.8050717838359,281.23841805755995,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C82","v":"4x40W Fluorescent"},"Old light no volumes",{"$f":"IF($C88=\"NA\",\"\",'Unsmoothed Prices'!E86)","v":64.289976336222821},64.957372445643927,65.631696813438325,66.313021362057185,67.001418760580719,67.001418760580719,67.113542000198237,67.225852871974823,67.338351689902709,67.451038768499586,null,null,65.865080756460273,68.179274358290968,70.574777995200122,73.054448524885075,75.621243181778851,77.473963639732432,79.50490061191266,81.589077470000234,83.727889868065276,85.922770046475051,null,{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,235.30131339057553,237.09440942660032,239.55569336904989,242.04252797150872,245.22519266372544,244.55517847611961,244.96442830072357,245.37436298270811,246.4583671850439,246.19629150502348,null,241.06619556864462,248.85435140776204,257.59793968248044,266.6487371158305,276.77375004531058,282.77996728502336,290.1928872334812,297.80013276550085,306.44407691711893,313.61811066963395,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C83","v":"100W Sodium Vapour"},"Offered",{"$f":"IF($C89=\"NA\",\"\",'Unsmoothed Prices'!E87)","v":61.916835271503309},62.559595734685907,63.209028712883509,63.86520347366806,64.52819000368018,64.52819000368018,64.636174429140198,64.744339560678313,64.852685700696341,64.961213152102147,null,null,63.433797735655141,65.662567323025257,67.969645541612536,70.35778379369647,72.829830153077737,74.614160991828129,76.570129824288856,78.577373294468501,80.637235538546349,82.751095928485796,null,{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":444},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":466},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":490},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":514},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},null,226.61561709370213,228.34252443160355,230.7129548020248,233.10799267888839,236.17317541346947,235.52789351343264,235.92203666636172,236.31683939647584,237.36082966454862,237.10842800517284,null,232.16769971249781,239.66837072904218,248.08920622688575,256.80591084699211,266.55717836026452,272.34168762017265,279.48097385865435,286.80741252481005,295.13228207107966,302.04150013897316,null,null,100617.33398960375,106407.61638512726,113049.34785299216,119817.50823694863,127533.51472327352,127185.06249725363,127397.89979983533,127611.09327409696,128174.84801885625,128038.55112279333,null,null,103082.45867234902,111685.46075973366,121563.71105117402,131998.23817535394,143940.87631454284,147064.51131489323,150919.72588367335,154876.00276339744,159371.43231838301,163102.41007504551]
[null,{"$f":"Inputs!$C84","v":0},"NA",{"$f":"IF($C90=\"NA\",\"\",'Unsmoothed Prices'!E88)","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C85","v":"150W Sodium Vapour"},"Offered",{"$f":"IF($C91=\"NA\",\"\",'Unsmoothed Prices'!E89)","v":64.373944175752925},65.04221195775213,65.717417046982959,66.399631459833017,67.088927960294157,67.088927960294157,67.201197641810225,67.313655200547927,67.426300950909607,67.539135207823733,null,null,65.95110580805887,68.268321931409616,70.666954287233324,73.149863464511398,75.720010560061084,77.575150818782575,79.608740356720247,81.695639316104888,83.837245173842206,86.034992040919676,null,{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5322},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5588},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":5868},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":6161},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":6469},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":6469},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":6469},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":6469},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":6469},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":6469},null,235.6086356832557,237.40407364579528,239.86857222148782,242.35865482839051,245.54547633467661,244.87458705507368,245.28437139260731,245.69484148199993,246.78026148032916,246.51784350855661,null,241.38104725749545,249.1793750496451,257.93438314840165,266.99700164546658,277.13523864982358,283.14930048855638,290.57190230202889,298.18908350378285,306.84431733626246,314.02772094935682,null,null,1253909.1591062869,1326613.9635327039,1407548.7817956905,1493171.6723977139,1588433.6864090229,1584093.7036592716,1586744.5985387766,1589399.9295470575,1596421.5115162493,1594723.9296568527,null,null,1284629.9335043908,1392414.3477774169,1513558.960314821,1644968.5271377196,1792787.8588257087,1831692.8248604713,1879709.6359918248,1928985.1811859712,1984975.8888482819,2031445.3268213894]
[null,{"$f":"Inputs!$C86","v":0},"NA",{"$f":"IF($C92=\"NA\",\"\",'Unsmoothed Prices'!E90)","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C87","v":0},"NA",{"$f":"IF($C93=\"NA\",\"\",'Unsmoothed Prices'!E91)","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C88","v":0},"NA",{"$f":"IF($C94=\"NA\",\"\",'Unsmoothed Prices'!E92)","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C89","v":"250W Sodium Vapour"},"Offered",{"$f":"IF($C95=\"NA\",\"\",'Unsmoothed Prices'!E93)","v":65.620866592774945},66.30207871255891,66.990362515120552,67.685791411803947,68.388439576038451,68.388439576038451,68.502883919747845,68.617519779858085,68.732347476861477,68.847367331786657,null,null,67.228577824297929,69.590678392221506,72.035772223925946,74.566775317962112,77.186706127551986,79.077780427677013,81.150760567112599,83.278082730758442,85.461171464628805,87.701488658421326,null,{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":6615},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":6946},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":7293},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":7658},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":8041},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":8041},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":8041},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":8041},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":8041},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":8041},null,240.17237172955629,242.00258730084002,244.51482318019001,247.05313865308443,250.30168884830073,249.61780445254033,250.03552630707964,250.45394719648201,251.560391765313,251.29289076102131,null,246.05659483693043,254.00597613160852,262.9305686173297,272.16872991056169,282.50334442684027,288.63389856102111,296.20027606996098,303.96500196726834,312.78788756054144,320.11043360323782,null,null,1588740.2389910149,1680949.9713916348,1783246.6054531257,1891932.9358053205,2012675.8800291861,2007176.7656028767,2010535.6670352274,2013900.1894069118,2022797.1101848818,2020646.1346093724,null,null,1627664.3748462948,1764325.5102101527,1917552.6369261856,2084268.1336550815,2271609.3925362225,2320905.1783291707,2381746.4198785564,2444182.5808188049,2515127.4038743135,2574007.9966036351]
[null,{"$f":"Inputs!$C90","v":0},"NA",{"$f":"IF($C96=\"NA\",\"\",'Unsmoothed Prices'!E94)","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C91","v":0},"NA",{"$f":"IF($C97=\"NA\",\"\",'Unsmoothed Prices'!E95)","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C92","v":0},"NA",{"$f":"IF($C98=\"NA\",\"\",'Unsmoothed Prices'!E96)","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C93","v":"250W Sodium Vapour - Flood Light"},"Offered",{"$f":"IF($C99=\"NA\",\"\",'Unsmoothed Prices'!E97)","v":69.446651281365234},70.167578982988815,70.895990655997309,71.631963991714784,72.37557748798119,72.37557748798119,72.496694090692827,72.618013375468792,72.739535681486529,72.86126134849107,null,null,71.148094237758684,73.6479084424398,76.235554529687477,78.914118504685916,81.686794800535452,83.688121273148582,85.881958939907292,88.133306843900044,90.443672584087693,92.814603280301412,null,{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,254.17474368979674,256.11166328790915,258.77036589439018,261.45666856975896,264.89461360601115,264.17085783113134,264.61293343102881,265.05574882046108,266.2267005942407,265.94360392199241,null,260.40202491019676,268.81486581490526,278.25977403335929,288.0365325421036,298.97366896995976,305.46164264699235,313.4691501306616,321.68656998023516,331.02384165776095,338.77330197310016,null,null,9150.2907728326827,9732.243204940547,10350.814635775607,10981.180079929876,11655.36299866449,11623.517744569779,11642.969070965268,11662.452948100286,11713.97482614659,11701.518572567666,null,null,9374.4728967670835,10214.964900966399,11130.390961334371,12097.534366768352,13154.84143467823,13440.312276467663,13792.64260574911,14154.209079130347,14565.049032941482,14906.025286816406]
[null,{"$f":"Inputs!$C94","v":"400W Sodium Vapour"},"Offered",{"$f":"IF($C100=\"NA\",\"\",'Unsmoothed Prices'!E98)","v":66.20549267550328},66.892773815612259,67.587189641174973,68.288814217568103,68.99772237904314,68.99772237904314,69.113186324471116,69.228843492548108,69.344694206621725,69.460738790580706,null,null,67.827527246053108,70.210672120060067,72.677549657206924,75.231101835110309,77.874373998841904,{"$f":"IF($C100=\"NA\",\"\",I100*U$9)","v":79.782296161813534},81.873744790335252,84.020019584261831,86.222557781100278,88.482834294741536,null,{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":674},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":708},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":743},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":780},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":819},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":819},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":819},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":819},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":819},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":819},null,242.31210319234199,244.15862442698474,246.69324219028866,249.25417189412357,252.53166390729788,{"$f":"IF($C100=\"NA\",\"\",(I100*AQ$9)/100)","v":251.84168668350748},252.26313008431956,252.6852787478006,253.8015807962355,253.53169658561958,null,248.24874972055437,256.26895323821924,265.27305624880523,274.59352169815264,285.02020883576137,{"$f":"IF($C100=\"NA\",\"\",(U100*BB$9)/100)","v":291.2053809906194},298.83916848472364,306.67307148255566,315.57456147882704,322.9623451758066,null,null,163318.3575516385,172864.30609430521,183293.07894738446,194418.25407741638,206823.43274007697,{"$f":"IFERROR(AQ100*AF100,0)","v":206258.34139379262},206603.50353905771,206949.24329444868,207863.49467211688,207642.45950362243,null,null,167319.65731165366,181438.41889265922,197097.8807928623,214182.94692455907,233431.55103648856,{"$f":"IFERROR(BB100*AF100,0)","v":238497.20703131729},244749.27898898866,251165.24554421307,258455.56585115934,264506.16069898562]
[null,{"$f":"Inputs!$C95","v":0},"NA",{"$f":"IF($C101=\"NA\",\"\",'Unsmoothed Prices'!E99)","v":""},"","","","","","","","","",null,null,{"$f":"IF($C101=\"NA\",\"\",D101*P$9)","v":""},"","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,{"$f":"IF($C101=\"NA\",\"\",(D101*AL$9)/100)","v":""},"","","","","","","","","",null,{"$f":"IF($C101=\"NA\",\"\",(P101*AW$9)/100)","v":""},"","","","","","","","","",null,null,{"$f":"IFERROR(AL101*AA101,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(AW101*AA101,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C96","v":"400W Sodium Vapour - Flood Light"},"Offered",{"$f":"IF($C102=\"NA\",\"\",'Unsmoothed Prices'!E100)","v":68.72872625338286},69.442201154463703,70.16308265919082,70.89144765573154,71.627373830431466,71.627373830431466,71.747238354910579,71.867303466169034,71.987569499877907,72.108036792270028,null,null,70.412580046590733,72.88655169227539,75.447447232803839,78.098320770880974,80.842333716222541,82.822970892269993,84.994129121802629,87.222203059705606,89.508684719695438,91.855105227800493,null,{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,251.54713808738128,253.4640342137925,256.0952517060465,258.7537839434201,262.1561882193792,261.43991448107482,261.87741999542362,262.31565765151697,263.47450436955313,263.19433429178559,null,257.71004297052207,266.03591367680519,275.38318239973398,285.05887081371554,295.88294140137447,302.30384375678545,310.22857129457958,318.36104116792546,327.60178607408534,335.27113408147181,null,null,9055.6969711457259,9631.6333001241146,10243.810068241859,10867.658925623644,11534.872281652684,11503.356237167292,11522.60647979864,11541.888936666746,11592.878192260338,11580.550708838566,null,null,9277.561546938794,10109.364719718596,11015.327295989358,11972.472574176052,13018.849421660476,13301.369125298559,13650.057136961501,14007.88581138872,14414.478587259755,14751.92989958476]
[null,{"$f":"Inputs!$C97","v":"70W Sodium Vapour"},"Offered",{"$f":"IF($C103=\"NA\",\"\",'Unsmoothed Prices'!E101)","v":54.900272680769135},55.470194004144382,56.0460316973112,56.627847178276035,57.215702502627444,57.215702502627444,57.311449876940678,57.407357479290738,57.50342557781056,57.599654441081775,null,null,56.245329361447979,58.221529494298437,60.267164138590388,62.384672901172848,64.576581105370039,66.158707342451606,67.893021148806653,69.672799029351424,71.49923279956613,73.3735455177125,null,{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":236},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":248},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":260},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":273},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":287},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":287},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":287},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":287},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":287},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":287},null,200.93499801161502,202.46620811512702,204.56801569518589,206.69164220070755,209.40947115961643,208.83731413459017,209.18679205083347,209.5368547994112,210.46253761478664,210.23873870994848,null,205.85790546289962,212.5085826541893,219.97514910585491,227.7040560892809,236.35028684565432,241.47928179994835,247.80952719314428,254.30571645713269,261.68719204641201,267.81344113965065,null,null,47420.659530741148,50211.619612551498,53187.684080748331,56426.818320793158,60100.518222809915,59936.30915662738,60036.60931858921,60137.077327431012,60402.748295443766,60338.518009755215,null,null,48582.465689244309,52702.128498238948,57193.538767522274,62163.207312373685,67832.532324702785,69304.553876585182,71121.334304432414,72985.740623197082,75104.224117320249,76862.457607079734]
[null,{"$f":"Inputs!$C98","v":0},"NA",{"$f":"IF($C104=\"NA\",\"\",'Unsmoothed Prices'!E102)","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C99","v":"100W Incandescent"},"Old light no volumes",{"$f":"IF($C105=\"NA\",\"\",'Unsmoothed Prices'!E103)","v":58.499344202628144},59.106627591882138,59.720215207617478,60.34017249419216,60.966565575343949,60.966565575343949,61.068589815533372,61.170784787754165,61.27315077771712,61.375688071611151,null,null,59.932578135592529,62.038331097096382,64.218070455862332,66.474395750905614,68.809997856991529,70.495842804487822,72.343852210620938,74.240306158010583,76.186474593427491,78.183660754592339,null,{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,214.107599781619,215.7391907103698,217.97878550780379,220.24162960380139,223.13763000575884,222.52796435000542,222.9003528266968,223.27336447530269,224.25973184644465,224.0212614613807,null,219.35323597626865,226.43990850440179,234.39595716389752,242.63154449080551,251.84459215658899,257.30982623638056,264.05506056876641,270.97711747673861,278.8424970119446,285.37036175426203,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C100","v":"60W Incandescent"},"Old light no volumes",{"$f":"IF($C106=\"NA\",\"\",'Unsmoothed Prices'!E104)","v":51.936207945356522},52.475359226724891,53.020107453186114,53.570510726789564,54.126627752743687,54.126627752743687,54.217205728038444,54.307935280661198,54.398816664268388,54.48985013294093,null,null,53.208645040017757,55.078150163210246,57.01334102981933,59.016525532364071,61.090092652007804,62.586799921981999,64.227478157099583,65.911165861858436,67.638990505642397,69.412109113819639,null,{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,190.08652108000487,191.53506117754586,193.52339220412929,195.53236415278192,198.10345757504192,197.56219129751446,197.8928009073403,198.22396377441339,199.0996689912223,198.88795298523439,null,194.74364084646498,201.03524809571741,208.09869475884054,215.41031819312883,223.58973910634856,228.44181971523432,234.43029527341346,240.57575539578332,247.55870525065117,253.35419826544171,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C101","v":"18W LED"},"Offered",{"$f":"IF($C107=\"NA\",\"\",'Unsmoothed Prices'!E105)","v":53.059277799071644},53.610087701172077,54.166615576845402,54.728920784541167,55.297063298910686,55.297063298910686,55.389599934598415,55.482291425326061,55.575138030235131,55.668140008900799,null,null,54.359230105148896,56.269161453672133,58.246198935763033,60.292700349865981,62.411106336532441,63.940178441777483,65.616334743900765,67.336430553507682,69.1016177204081,70.913078289515568,null,{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},null,194.1969567446022,195.67682010927808,197.70814685548572,199.76056086357528,202.3872516740131,201.83428104102401,202.17203976128422,202.51036370244012,203.4050051906606,203.18871103248793,null,198.95478218484496,205.38243930590329,212.59862611553507,220.06835627701082,228.42464919170874,233.3816513124878,239.49962181523782,245.77797152030303,252.91192085669365,258.83273575673184,null,null,69910.90442805679,70443.655239340107,71174.932867974858,71913.801910887094,72859.410602644712,72660.341174768648,72781.934314062324,72903.730932878447,73225.80186863782,73147.935971695653,null,null,71623.721586544183,73937.678150125183,76535.505401592629,79224.6082597239,82232.873709015141,84017.394472495609,86219.863853485615,88480.069747309084,91048.291508409719,93179.784872423465]
[null,{"$f":"Inputs!$C102","v":"18W LED Decorative - Bottom Pole Entry"},"Offered",{"$f":"IF($C108=\"NA\",\"\",'Unsmoothed Prices'!E106)","v":53.059277799071644},53.610087701172077,54.166615576845402,54.728920784541167,55.297063298910686,55.297063298910686,55.389599934598415,55.482291425326061,55.575138030235131,55.668140008900799,null,null,54.359230105148896,56.269161453672133,58.246198935763033,60.292700349865981,62.411106336532441,63.940178441777483,65.616334743900765,67.336430553507682,69.1016177204081,70.913078289515568,null,{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,194.1969567446022,195.67682010927808,197.70814685548572,199.76056086357528,202.3872516740131,201.83428104102401,202.17203976128422,202.51036370244012,203.4050051906606,203.18871103248793,null,198.95478218484496,205.38243930590329,212.59862611553507,220.06835627701082,228.42464919170874,233.3816513124878,239.49962181523782,245.77797152030303,252.91192085669365,258.83273575673184,null,null,6991.0904428056792,7435.7191641525669,7908.3258742194284,8389.9435562701619,8905.0390736565769,8880.708365805056,8895.5697494965061,8910.4560029073655,8949.820228389066,8940.3032854294688,null,null,7162.3721586544189,7804.5326936243255,8503.9450446214032,9242.8709636344538,10050.684564435185,10268.792657749464,10537.983359870464,10814.230746893332,11128.124517694521,11388.640373296201]
[null,{"$f":"Inputs!$C103","v":"18W LED Decorative - Side Entry"},"Offered",{"$f":"IF($C109=\"NA\",\"\",'Unsmoothed Prices'!E107)","v":53.059277799071644},53.610087701172077,54.166615576845402,54.728920784541167,55.297063298910686,55.297063298910686,55.389599934598415,55.482291425326061,55.575138030235131,55.668140008900799,null,null,54.359230105148896,56.269161453672133,58.246198935763033,60.292700349865981,62.411106336532441,63.940178441777483,65.616334743900765,67.336430553507682,69.1016177204081,70.913078289515568,null,{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,194.1969567446022,195.67682010927808,197.70814685548572,199.76056086357528,202.3872516740131,201.83428104102401,202.17203976128422,202.51036370244012,203.4050051906606,203.18871103248793,null,198.95478218484496,205.38243930590329,212.59862611553507,220.06835627701082,228.42464919170874,233.3816513124878,239.49962181523782,245.77797152030303,252.91192085669365,258.83273575673184,null,null,6991.0904428056792,7435.7191641525669,7908.3258742194284,8389.9435562701619,8905.0390736565769,8880.708365805056,8895.5697494965061,8910.4560029073655,8949.820228389066,8940.3032854294688,null,null,7162.3721586544189,7804.5326936243255,8503.9450446214032,9242.8709636344538,10050.684564435185,10268.792657749464,10537.983359870464,10814.230746893332,11128.124517694521,11388.640373296201]
[null,{"$f":"Inputs!$C104","v":"18W LED Decorative - Top Entry"},"Offered",{"$f":"IF($C110=\"NA\",\"\",'Unsmoothed Prices'!E108)","v":53.059277799071644},53.610087701172077,54.166615576845402,54.728920784541167,55.297063298910686,55.297063298910686,55.389599934598415,55.482291425326061,55.575138030235131,55.668140008900799,null,null,54.359230105148896,56.269161453672133,58.246198935763033,60.292700349865981,62.411106336532441,63.940178441777483,65.616334743900765,67.336430553507682,69.1016177204081,70.913078289515568,null,{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,194.1969567446022,195.67682010927808,197.70814685548572,199.76056086357528,202.3872516740131,201.83428104102401,202.17203976128422,202.51036370244012,203.4050051906606,203.18871103248793,null,198.95478218484496,205.38243930590329,212.59862611553507,220.06835627701082,228.42464919170874,233.3816513124878,239.49962181523782,245.77797152030303,252.91192085669365,258.83273575673184,null,null,6991.0904428056792,7435.7191641525669,7908.3258742194284,8389.9435562701619,8905.0390736565769,8880.708365805056,8895.5697494965061,8910.4560029073655,8949.820228389066,8940.3032854294688,null,null,7162.3721586544189,7804.5326936243255,8503.9450446214032,9242.8709636344538,10050.684564435185,10268.792657749464,10537.983359870464,10814.230746893332,11128.124517694521,11388.640373296201]
[null,{"$f":"Inputs!$C105","v":"25W LED"},"Offered",{"$f":"IF($C111=\"NA\",\"\",'Unsmoothed Prices'!E109)","v":53.298586141732436},53.85188031068045,54.410918242447572,54.975759563202253,55.546464518093934,55.546464518093934,55.63941851319251,55.732528061759332,55.825793424104695,55.919214860974506,null,null,54.60440150220488,56.52294703706027,58.508901368057586,60.564632927800965,62.692593364636757,64.228561902070354,65.912278016602329,67.640131814905843,69.413280341872209,71.232910973682579,null,{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},null,195.07282527874071,196.55936313398365,198.59985158493365,200.66152240568823,203.30006013622381,202.74459549104284,203.08387757315268,203.42372742542156,204.32240393222318,204.10513424255697,null,199.85210949806986,206.30875668526997,213.5574899934102,221.06091018647351,229.45489171457052,234.43425094255679,240.57981476059848,246.88648112440632,254.0526060512523,260.00012505394142,null,null,4096.5293308535547,4127.7466258136565,4170.596883283607,4213.891970519453,4269.3012628607003,4257.6365053118998,4264.7614290362062,4271.8982759338523,4290.7704825766868,4286.2078190936963,null,null,4196.8942994594672,4332.4838903906693,4484.7072898616143,4642.2791139159435,4818.5527260059807,4923.1192697936922,5052.1761099725682,5184.6161036125322,5335.1047270762983,5460.0026261327694]
[null,{"$f":"Inputs!$C106","v":"25W LED Decorative - Bottom Pole Entry"},"Offered",{"$f":"IF($C112=\"NA\",\"\",'Unsmoothed Prices'!E110)","v":53.298586141732436},53.85188031068045,54.410918242447572,54.975759563202253,55.546464518093934,55.546464518093934,55.63941851319251,55.732528061759332,55.825793424104695,55.919214860974506,null,null,54.60440150220488,56.52294703706027,58.508901368057586,60.564632927800965,62.692593364636757,64.228561902070354,65.912278016602329,67.640131814905843,69.413280341872209,71.232910973682579,null,{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,195.07282527874071,196.55936313398365,198.59985158493365,200.66152240568823,203.30006013622381,202.74459549104284,203.08387757315268,203.42372742542156,204.32240393222318,204.10513424255697,null,199.85210949806986,206.30875668526997,213.5574899934102,221.06091018647351,229.45489171457052,234.43425094255679,240.57981476059848,246.88648112440632,254.0526060512523,260.00012505394142,null,null,7022.6217100346657,7469.2557990913792,7943.9940633973456,8427.7839410389061,8945.2026459938479,8920.7622016058849,8935.6906132187178,8950.6440067185486,8990.1857730178199,8980.625906672507,null,null,7194.6759419305154,7839.7327540402584,8542.2995997364087,9284.5582278318871,10096.015235441104,10315.107041472498,10585.511849466333,10863.005169473878,11178.314666255101,11440.005502373422]
[null,{"$f":"Inputs!$C107","v":"25W LED Decorative - Side Entry"},"Offered",{"$f":"IF($C113=\"NA\",\"\",'Unsmoothed Prices'!E111)","v":53.298586141732436},53.85188031068045,54.410918242447572,54.975759563202253,55.546464518093934,55.546464518093934,55.63941851319251,55.732528061759332,55.825793424104695,55.919214860974506,null,null,54.60440150220488,56.52294703706027,58.508901368057586,60.564632927800965,62.692593364636757,64.228561902070354,65.912278016602329,67.640131814905843,69.413280341872209,71.232910973682579,null,{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,195.07282527874071,196.55936313398365,198.59985158493365,200.66152240568823,203.30006013622381,202.74459549104284,203.08387757315268,203.42372742542156,204.32240393222318,204.10513424255697,null,199.85210949806986,206.30875668526997,213.5574899934102,221.06091018647351,229.45489171457052,234.43425094255679,240.57981476059848,246.88648112440632,254.0526060512523,260.00012505394142,null,null,7022.6217100346657,7469.2557990913792,7943.9940633973456,8427.7839410389061,8945.2026459938479,8920.7622016058849,8935.6906132187178,8950.6440067185486,8990.1857730178199,8980.625906672507,null,null,7194.6759419305154,7839.7327540402584,8542.2995997364087,9284.5582278318871,10096.015235441104,10315.107041472498,10585.511849466333,10863.005169473878,11178.314666255101,11440.005502373422]
[null,{"$f":"Inputs!$C108","v":"25W LED Decorative - Top Entry"},"Offered",{"$f":"IF($C114=\"NA\",\"\",'Unsmoothed Prices'!E112)","v":53.298586141732436},53.85188031068045,54.410918242447572,54.975759563202253,55.546464518093934,55.546464518093934,55.63941851319251,55.732528061759332,55.825793424104695,55.919214860974506,null,null,54.60440150220488,56.52294703706027,58.508901368057586,60.564632927800965,62.692593364636757,64.228561902070354,65.912278016602329,67.640131814905843,69.413280341872209,71.232910973682579,null,{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,195.07282527874071,196.55936313398365,198.59985158493365,200.66152240568823,203.30006013622381,202.74459549104284,203.08387757315268,203.42372742542156,204.32240393222318,204.10513424255697,null,199.85210949806986,206.30875668526997,213.5574899934102,221.06091018647351,229.45489171457052,234.43425094255679,240.57981476059848,246.88648112440632,254.0526060512523,260.00012505394142,null,null,7022.6217100346657,7469.2557990913792,7943.9940633973456,8427.7839410389061,8945.2026459938479,8920.7622016058849,8935.6906132187178,8950.6440067185486,8990.1857730178199,8980.625906672507,null,null,7194.6759419305154,7839.7327540402584,8542.2995997364087,9284.5582278318871,10096.015235441104,10315.107041472498,10585.511849466333,10863.005169473878,11178.314666255101,11440.005502373422]
[null,{"$f":"Inputs!$C109","v":"30W LED"},"Not Offered",{"$f":"IF($C115=\"NA\",\"\",'Unsmoothed Prices'!E113)","v":53.298586141732436},53.85188031068045,54.410918242447572,54.975759563202253,55.546464518093934,55.546464518093934,55.63941851319251,55.732528061759332,55.825793424104695,55.919214860974506,null,null,54.60440150220488,56.52294703706027,58.508901368057586,60.564632927800965,62.692593364636757,64.228561902070354,65.912278016602329,67.640131814905843,69.413280341872209,71.232910973682579,null,{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,195.07282527874071,196.55936313398365,198.59985158493365,200.66152240568823,203.30006013622381,202.74459549104284,203.08387757315268,203.42372742542156,204.32240393222318,204.10513424255697,null,199.85210949806986,206.30875668526997,213.5574899934102,221.06091018647351,229.45489171457052,234.43425094255679,240.57981476059848,246.88648112440632,254.0526060512523,260.00012505394142,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C110","v":"88 LED Light"},"Not Offered",{"$f":"IF($C116=\"NA\",\"\",'Unsmoothed Prices'!E114)","v":53.298586141732436},53.85188031068045,54.410918242447572,54.975759563202253,55.546464518093934,55.546464518093934,55.63941851319251,55.732528061759332,55.825793424104695,55.919214860974506,null,null,54.60440150220488,56.52294703706027,58.508901368057586,60.564632927800965,62.692593364636757,{"$f":"IF($C116=\"NA\",\"\",I116*U$9)","v":64.228561902070354},65.912278016602329,67.640131814905843,69.413280341872209,71.232910973682579,null,{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,195.07282527874071,196.55936313398365,198.59985158493365,200.66152240568823,203.30006013622381,202.74459549104284,203.08387757315268,203.42372742542156,204.32240393222318,204.10513424255697,null,199.85210949806986,206.30875668526997,213.5574899934102,221.06091018647351,229.45489171457052,234.43425094255679,240.57981476059848,246.88648112440632,254.0526060512523,260.00012505394142,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C111","v":"100W Metal Halide"},"Offered",{"$f":"IF($C117=\"NA\",\"\",'Unsmoothed Prices'!E115)","v":62.061679794692736},62.705943893072558,63.356896115747986,64.01460589233136,64.679143373185838,64.679143373185838,64.787380410920846,64.895798577466877,65.004398175933176,65.113179509936231,null,null,63.582190949662703,65.816174386654922,68.128649645369777,70.522374564551868,73.000203880614563,74.788708875689622,76.749253384081925,78.761192478998979,80.825873441011453,82.94467886890267,null,{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":18},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},null,227.1457480485754,228.87669520971485,231.25267082248013,233.65331150700945,236.72566474586017,236.07887331212831,236.47393849986111,236.86966480775408,237.91609732391541,237.66310521126724,null,232.71081887576551,240.22903651129047,248.66957120559968,257.40666716061429,267.1807462030493,272.97878739626708,280.13477485189901,287.47835254834627,295.82269679410189,302.74807787149473,null,null,4088.6234648743571,4348.6572089845822,4625.0534164496021,4906.7195416471986,5207.9646244089236,5193.7352128668226,5202.4266469969443,5211.1326257705896,5234.1541411261387,5228.5883146478791,null,null,4188.794739763779,4564.3516937145187,4973.3914241119937,5405.5400103728998,5877.9764164670842,6005.5333227178762,6162.9650467417778,6324.5237560636178,6508.0993294702412,6660.4577131728838]
[null,{"$f":"Inputs!$C112","v":"150W Metal Halide"},"Offered",{"$f":"IF($C118=\"NA\",\"\",'Unsmoothed Prices'!E116)","v":64.922883926680967},65.596850268159486,66.277813073780905,66.96584497404244,67.661019353420642,67.661019353420642,67.774246398848419,67.887662923594391,68.001269244741934,68.11506567990503,null,null,66.513494582884647,68.850470440672751,71.269556796400195,73.773638632318409,76.365702295581059,78.236662001822793,80.287592688399712,82.392287385013802,84.552155485358497,86.76864332960092,null,{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":15},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":15},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":15},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},null,237.61775517165236,239.42850347878212,241.91401771930032,244.42533415525489,247.63933083351955,246.96272063998535,247.37599935579675,247.78996967111954,248.88464543575549,248.61998973165336,null,243.43939017335782,251.30421710845556,260.1338823068607,269.27378100796221,279.49847040182669,285.56381630665322,293.04971331265892,300.73184895530039,309.46088907641212,316.70554815304337,null,null,3564.2663275747855,3591.4275521817317,3628.7102657895048,3910.8053464840782,3962.2292933363128,3951.4035302397656,3958.015989692748,3964.6395147379126,3982.1543269720878,3977.9198357064538,null,null,3651.5908526003673,3769.5632566268332,3902.0082346029103,4308.3804961273954,4471.9755264292271,4569.0210609064516,4688.7954130025428,4811.7095832848063,4951.3742252225939,5067.2887704486939]
[null,{"$f":"Inputs!$C113","v":"250W Metal Halide"},"Offered",{"$f":"IF($C119=\"NA\",\"\",'Unsmoothed Prices'!E117)","v":65.903208453194921},66.58735157202274,67.278596800414348,67.977017865575164,68.682689260074852,68.682689260074852,68.797626014668083,68.912755109685065,69.028076866997054,69.143591609013953,null,null,67.517837060298191,69.890100856832959,72.345715005887513,74.887608052455604,77.51881143702596,79.418022317233095,81.499921709028058,83.63639693828523,85.828878680303561,88.078835114741153,null,{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":91},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":93},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":95},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":97},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},null,241.20574293869339,243.04383323788301,245.56687832151238,248.11611520934935,251.37864269187398,250.6918157992732,251.11133495353849,251.53155615035047,252.64276133320919,252.37410937290093,null,247.11528364069139,255.09886812744028,264.06185977148942,273.33976939146294,283.71884985951505,289.87578145790081,297.47471423795241,305.27284882474106,314.133695969911,321.48774816880518,null,null,21949.722607421099,22603.07649112312,23328.853440543677,24067.263175306885,24886.485626495523,24818.489764128048,24860.022160400309,24901.624058884696,25011.633371987711,24985.036827917193,null,null,22487.490811302916,23724.194735851946,25085.876678291494,26513.957630971905,28088.16613609199,28697.702364332181,29449.99670955729,30222.012033649364,31099.235901021188,31827.287068711714]
[null,{"$f":"Inputs!$C114","v":"400W Metal Halide"},"Not Offered",{"$f":"IF($C120=\"NA\",\"\",'Unsmoothed Prices'!E118)","v":70.747103196087693},71.481530926764577,72.223582773019615,72.973337881017812,73.730876218542804,73.730876218542804,73.854260840158091,73.977851939244303,74.101649861330301,74.225654952523143,null,null,72.48040722439184,75.027032731114829,77.663134852551266,80.391857382148416,83.216454571681297,85.255257708687481,87.490176987614475,89.783683435445326,92.137312882307086,94.552641419261519,null,{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":18},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},null,258.93439769768094,260.90758788269073,263.61607712152158,266.35268326571503,269.85500695986667,269.11769819768125,269.56805206657702,270.01915957824173,271.21203849246888,270.92364057670949,null,265.27829044127412,273.84866946856914,283.4704422118121,293.43027944484174,304.57222373235356,311.18169063670933,319.33914600479284,327.71044453937543,337.22256514924396,345.11714118030454,null,null,4660.8191585582572,4957.2441697711238,5272.3215424304317,5593.4063485800152,5936.8101531170669,5920.5893603489876,5930.4971454646948,5940.4215107213176,5966.6648468343155,5960.3200926876088,null,null,4775.0092279429346,5203.1247199028139,5669.4088442362417,6162.0358683416762,6700.5889221117786,6845.9971940076057,7025.4612121054424,7209.6297798662599,7418.8964332833675,7592.5771059667004]
[null,{"$f":"Inputs!$C115","v":"70W Metal Halide"},"Old light no volumes",{"$f":"IF($C121=\"NA\",\"\",'Unsmoothed Prices'!E119)","v":53.915749762278686},54.475450724675724,55.040961959000526,55.612343781854534,56.189657135987581,56.189657135987581,56.283687479040424,56.377875176771433,56.472220492505116,56.566723690006661,null,null,55.236685631454513,57.177446699482317,59.18639711450141,61.265932734054353,63.418533595011048,64.972287668088825,66.675500140937942,68.42336138377479,70.217041839332239,72.057742632850065,null,{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,197.33164412994,198.8353951450664,200.89951115035194,202.98505480376906,205.65414511771453,205.09224854635468,205.43545929849756,205.77924439521573,206.68832700256874,206.46854146852431,null,202.16626941112349,208.69768045311045,216.03034946793014,223.62065447929839,232.11183295774043,237.1488499885242,243.36557551442348,249.74526905077798,256.99437313195597,263.01076060990277,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C116","v":"250W Metal Halide - Flood Light"},"Obsolete, no new Connections",{"$f":"IF($C122=\"NA\",\"\",'Unsmoothed Prices'!E120)","v":71.077726564237466},71.815586505690604,72.561106192601542,73.3143651410101,74.075443692414396,74.075443692414396,74.199404929005183,74.323573608000785,74.447950076544814,74.572534682361805,null,null,72.819130865061283,75.377657550269475,78.026079002431871,80.767553706927004,83.605351123667518,85.653682226197375,87.899045982794263,90.20327070448225,92.567899398803533,94.994515522386962,null,{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,260.14447922510914,262.12689074577071,264.84803760299565,267.59743276468686,271.11612391423671,270.37536947731257,270.82782799086891,271.28104366920286,272.47949728015402,272.18975159062057,null,266.51801896612432,275.12845005848357,284.79518835887632,294.80157103028358,305.99558511262313,312.63594012562044,320.83151783719904,329.24193807136021,338.79851179962088,346.72998165671243,null,null,9365.2012521039287,9960.8218483392866,10593.921504119826,11239.092176116848,11929.109452226416,11896.516257001753,11916.424431598232,11936.365921444925,11989.097880326777,11976.349069987305,null,null,9594.6486827804747,10454.881102222376,11391.807534355052,12381.665983271911,13463.805744955418,13755.981365527299,14116.586784836758,14486.64527513985,14907.134519183319,15256.119192895347]
[null,{"$f":"Inputs!$C117","v":"400W Metal Halide - Flood Light"},"Obsolete, no new Connections",{"$f":"IF($C123=\"NA\",\"\",'Unsmoothed Prices'!E121)","v":70.747103196087693},71.481530926764577,72.223582773019615,72.973337881017812,73.730876218542804,73.730876218542804,73.854260840158091,73.977851939244303,74.101649861330301,74.225654952523143,null,null,72.48040722439184,75.027032731114829,77.663134852551266,80.391857382148416,83.216454571681297,85.255257708687481,87.490176987614475,89.783683435445326,92.137312882307086,94.552641419261519,null,{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},null,258.93439769768094,260.90758788269073,263.61607712152158,266.35268326571503,269.85500695986667,269.11769819768125,269.56805206657702,270.01915957824173,271.21203849246888,270.92364057670949,null,265.27829044127412,273.84866946856914,283.4704422118121,293.43027944484174,304.57222373235356,311.18169063670933,319.33914600479284,327.71044453937543,337.22256514924396,345.11714118030454,null,null,9321.6383171165144,9914.4883395422476,10544.643084860863,11186.81269716003,11873.620306234134,11841.178720697975,11860.99429092939,11880.843021442635,11933.329693668631,11920.640185375218,null,null,9550.0184558858691,10406.249439805628,11338.817688472483,12324.071736683352,13401.177844223557,13691.994388015211,14050.922424210885,14419.25955973252,14837.792866566735,15185.154211933401]
[null,{"$f":"Inputs!$C118","v":"125W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C124=\"NA\",\"\",'Unsmoothed Prices'!E122)","v":62.098415724487154},62.743061179619893,63.394398717923757,64.052497810108278,64.717428648060448,64.717428648060448,64.825729754126058,64.934212096217578,65.042875977623666,65.151721702140506,null,null,63.619826909737085,65.855132699894327,68.16897677313429,70.56411860063838,73.04341460861302,74.832978266524037,76.794683272435208,78.807813286669727,80.873716387288823,82.993775991472134,null,{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,227.28020155162301,229.01217330561261,231.38955532042172,233.79161700689522,236.86578885190124,236.21861456542064,236.6139136025601,237.00987415119417,238.05692607810263,237.80378421281287,null,232.84856648963773,240.37123435461427,248.81676522194016,257.55903289233009,267.33889746752362,273.14037067281276,280.30059394438848,287.64851849634454,295.99780197747708,302.92728236887325,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C119","v":"250W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C125=\"NA\",\"\",'Unsmoothed Prices'!E123)","v":62.552891655943839},63.202255038905534,63.858359481984017,64.521274964319915,65.191072191509349,65.191072191509349,65.300165914350814,65.409442199619363,65.518901352823306,65.628543679982229,null,null,64.085437501514463,66.337102689399003,68.667880953763856,71.080551961365785,73.577993043565527,75.380653873132886,77.356715891206179,79.384579278710987,81.465601979806181,83.601177536403313,null,{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":386},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":366},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":348},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":331},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":314},null,228.94358346075444,230.68823089200521,233.08301210924165,235.5026536197677,238.59932422092422,237.94741349900912,238.34560558738048,238.74446402861068,239.79917895133332,239.54418443193515,null,234.55270125554293,242.13042481630637,250.63776548123806,259.44401465898511,269.29545453944979,275.13938663693506,282.35201300290259,289.75371436729512,298.16410324609063,305.14429800787207,null,null,88372.22321585122,84431.892506473901,81112.8882140161,77951.378348143102,74920.187805370209,74715.487838688859,74840.520154437472,74965.761704983757,75296.942190718662,75216.873911627641,null,null,90537.342684639574,88619.735482768127,87221.942387470845,85875.968852124075,84558.772725387229,86393.767403997612,88658.532082911421,90982.666311330671,93623.528419272465,95815.30957447183]
[null,{"$f":"Inputs!$C120","v":0},"NA",{"$f":"IF($C126=\"NA\",\"\",'Unsmoothed Prices'!E124)","v":""},"","","","","","","","","",null,null,"","","","","","","","","","",null,{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,"","","","","","","","","","",null,"","","","","","","","","","",null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C121","v":"400W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C127=\"NA\",\"\",'Unsmoothed Prices'!E125)","v":64.135685431086259},64.801479842145113,65.474185884300098,66.153875307394131,66.840620606107336,66.840620606107336,66.952474758736287,67.064516093221826,67.176744922802627,67.289161561241571,null,null,65.707009724147866,68.015649442685472,70.405404058589184,72.879123573321749,75.439758124185303,77.288032198227839,79.314095080828793,81.393270077783029,83.5269494937003,85.716562131683219,null,{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":26},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":24},null,234.73660867777571,236.52540142382969,238.98077847769534,241.46164487198857,244.63667141835285,243.96826521229178,244.37653286938746,244.78548374025965,245.86688641745761,245.60543969853174,null,240.48765559038119,248.25712046580196,256.97972481385051,266.00880104262438,276.1095147345182,282.10131752353163,289.49644704502509,297.08543578390805,305.7086351469431,312.86545178064375,null,null,6807.3616516554957,6622.7112398672316,6213.5002404200786,6036.5411217997143,5871.2801140404681,5855.2383650950032,5865.0367888652991,5874.8516097662314,5900.8052740189823,5894.5305527647615,null,null,6974.1420121210549,6951.1993730424547,6681.4728451601131,6650.22002606561,6626.6283536284373,6770.4316205647592,6947.9147290806022,7130.0504588137937,7337.0072435266338,7508.7708427354501]
[null,{"$f":"Inputs!$C122","v":"50W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C128=\"NA\",\"\",'Unsmoothed Prices'!E126)","v":52.430568600590007},52.974851854261928,53.524785328180066,54.08042767744471,54.641838166056452,54.641838166056452,54.733278318028866,54.824871490135173,54.916617938446279,55.008517919461589,null,null,53.715117531304458,55.602417749946277,57.556028949164642,59.578280989413983,61.671585591644352,63.182539438639637,64.838834654654136,66.538548730799377,68.282819868403749,70.072816106111972,null,{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,191.89588107815945,193.35820926805604,195.36546644785724,197.3935610226732,199.98912768776663,199.44270930610605,199.77646586080536,200.11078093899337,200.99482165471338,200.78109040603479,null,196.59733016457432,202.94882478730389,210.07950566445095,217.46072561136106,225.71800326541833,230.6162689510347,236.6617464894876,242.86570286741772,249.91512071835771,255.7657787873087,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C123","v":"80W Mercury Vapour Art decorative"},"Obsolete, no new Connections",{"$f":"IF($C129=\"NA\",\"\",'Unsmoothed Prices'!E127)","v":69.30285635616994},70.022291318503534,70.749194756052162,71.483644199273712,72.225717983471981,72.225717983471981,72.34658380443237,72.46765188778744,72.588922572012322,72.710396196148594,null,null,71.000776336896095,73.495414473474128,76.077702629580671,78.750720420575874,81.517655665227196,83.514838229025258,85.704133376924375,87.950819682445939,90.25640162294485,92.622423114815163,null,{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},null,253.64845426358198,255.58136331253792,258.23456085959037,260.91530132734903,264.34612781950744,263.6238706396727,264.06503088617814,264.50692939042415,265.67545661356513,265.39294611594238,null,259.86284139303973,268.25826282818053,277.68361459796944,287.44012953510196,298.35461973473156,304.82915953594221,312.82008682577396,321.02049184092766,330.33842993997814,338.07184436907534,null,null,10145.938170543279,10223.254532501516,10329.382434383615,10436.612053093961,10573.845112780298,10544.954825586909,10562.601235447126,10580.277175616966,10627.018264542605,10615.717844637695,null,null,10394.513655721588,{"$f":"IFERROR(AX129*AB129,0)","v":10730.330513127221},11107.344583918777,11497.605181404078,11934.184789389263,12193.166381437688,12512.803473030959,12840.819673637106,13213.537197599126,13522.873774763013]
[null,{"$f":"Inputs!$C124","v":"80W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C130=\"NA\",\"\",'Unsmoothed Prices'!E128)","v":52.428469404601749},52.972730866459216,53.522642322341447,54.078262425000311,54.639650436063611,54.639650436063611,54.73108692698856,54.82267643192084,54.914419206921103,55.006315508478487,null,null,53.71296690501449,55.600191560618306,57.553724541863808,59.575895615923322,61.669116407187289,63.180009759163383,64.836238661033931,66.535884684646746,68.280085985759328,70.07001055625085,null,{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":3200},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,191.8881980208424,193.35046766257611,195.35764447654626,197.38565785125112,199.98112059599282,199.43472409163221,199.76846728350824,200.10276897651107,200.98677429733124,200.77305160594651,null,196.58945887235302,202.94069919625682,210.07109457780291,217.45201899812011,225.70896605030546,230.60703562094633,236.65227111277386,242.85597909896063,249.90511470787914,255.75553853031562,null,null,614042.23366669565,0,0,0,0,0,0,0,0,0,null,null,629086.26839152968,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C125","v":"14W LED"},"Offered",{"$f":"IF($C131=\"NA\",\"\",'Unsmoothed Prices'!E129)","v":51.146910253773562},51.677867812907806,52.214337257866688,52.756375807696855,53.304041275437534,53.304041275437534,53.393242696886006,53.482593392074293,53.572093610803904,53.661743603294369,null,null,52.400009554991016,{"$f":"IF($C131=\"NA\",\"\",E131*Q$9)","v":54.241102975894982},56.146883884707492,58.119625099876757,60.161679296154979,61.635640438910777,63.251384555908466,64.909484508475032,66.611050631339765,68.357222366040816,null,{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":18300},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20010},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20100},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20200},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":20300},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":20300},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":20300},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":20300},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":20300},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":20300},null,187.19769152881122,188.62421751711349,190.58233099121341,192.56077169809353,195.09279106810135,194.55975065534702,194.88533584363392,195.21146588107115,196.07386261554228,195.86536415202445,null,191.78403497126709,{"$f":"IF($C131=\"NA\",\"\",(Q131*AX$9)/100)","v":197.9800258620167},204.93612617918237,212.13663161455017,220.19174622392723,224.97008760202434,230.86755362906592,236.91961845593386,243.79644531070352,249.50386163604898,null,null,3425717.7549772453,3774370.5925174411,3830704.8529233895,3889727.5883014891,3960383.6586824572,3949562.9383035447,3956172.3176257685,3962792.7573857442,3980299.4110955084,3976066.8922860962,null,null,3509647.8399741878,{"$f":"IFERROR(AX131*AB131,0)","v":3961580.317498954},4119216.1362015656,4285159.9586139135,4469892.4483457226,4566892.7783210939,4686611.3386700386,4809468.2546554571,4949067.8398072813,5064928.3912117947]
[null,{"$f":"Inputs!$C126","v":"New technology - Minor"},"Offered",{"$f":"IF($C132=\"NA\",\"\",'Unsmoothed Prices'!E130)","v":51.146910253773562},51.677867812907806,52.214337257866688,52.756375807696855,53.304041275437534,53.304041275437534,53.393242696886006,53.482593392074293,53.572093610803904,53.661743603294369,null,null,52.400009554991016,54.241102975894982,56.146883884707492,58.119625099876757,60.161679296154979,61.635640438910777,63.251384555908466,64.909484508475032,66.611050631339765,68.357222366040816,null,{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B132,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,187.19769152881122,188.62421751711349,190.58233099121341,192.56077169809353,195.09279106810135,194.55975065534702,194.88533584363392,195.21146588107115,196.07386261554228,195.86536415202445,null,191.78403497126709,197.9800258620167,204.93612617918237,212.13663161455017,220.19174622392723,224.97008760202434,230.86755362906592,236.91961845593386,243.79644531070352,249.50386163604898,null,null,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$C127","v":"New technology - Major"},"Offered",{"$f":"IF($C133=\"NA\",\"\",'Unsmoothed Prices'!E131)","v":63.432454775021661},64.090948928238944,64.756278928363912,65.428515738521639,66.10773105850744,66.10773105850744,66.218358760236114,66.329171591422323,66.440169861870174,66.551353881902216,null,null,{"$f":"IF($C133=\"NA\",\"\",D133*P$9)","v":64.986549917009683},67.269876017816827,69.633427612811346,72.080023453951398,74.612581331071752,76.440589573683013,78.444437218065431,80.500814616656854,82.611098807818962,84.776702928210057,null,{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$H$81,MATCH(AA$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$H$81,MATCH(AB$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$H$81,MATCH(AC$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$H$81,MATCH(AD$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$H$81,MATCH(AE$11,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$M$81,MATCH(AF$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$M$81,MATCH(AG$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$M$81,MATCH(AH$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$M$81,MATCH(AI$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B133,Volumes!$B$39:$M$81,MATCH(AJ$11,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},null,{"$f":"IF($C133=\"NA\",\"\",(D133*AL$9)/100)","v":232.1627844765793},233.93196358807214,236.36041808852826,238.81408244560399,241.95429567413726,241.29321836355214,241.6970094748618,242.1014763086915,243.17102169444482,242.9124416689431,null,{"$f":"IF($C133=\"NA\",\"\",(P133*AW$9)/100)","v":237.85077269625543},245.53504746503143,254.16201078676141,263.09208560692258,273.08204767172259,279.00815194394301,286.32219584593884,293.82797335079749,302.35662163661743,309.43496568796672,null,null,{"$f":"IFERROR(AL133*AA133,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(AW133*AA133,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA75:AA131)","v":41064},40142,40632,41356,41995,41995,41995,41995,41995,41995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI75:BI133)","v":8474749.3032710049},8382540.224340748,8594587.7043920085,8859584.045078896,9137847.4048726764,9112880.6086845044,9128130.5200295784,9143405.9512740243,9183799.2929188553,9174033.5443571266,null,null,{"$f":"SUM(BU75:BU133)","v":8682380.6612011455},8798316.3151031081,9241892.9975546114,9760255.4261453189,10313444.00677694,10537254.19536663,10813482.467746595,11096951.911028136,11419051.943964155,11686378.57951821]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Volumes!D82=AA134","v":true},{"$f":"Volumes!E82=AB134","v":true},{"$f":"Volumes!F82=AC134","v":true},{"$f":"Volumes!G82=AD134","v":true},{"$f":"Volumes!H82=AE134","v":true},{"$f":"Volumes!I82=AF134","v":true},{"$f":"Volumes!J82=AG134","v":true},{"$f":"Volumes!K82=AH134","v":true},{"$f":"Volumes!L82=AI134","v":true},{"$f":"Volumes!M82=AJ134","v":true}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P10","v":"Price (cents) per Light per day Nominal Smoothed"},{"$f":"SUM(P71,P134)","v":0},{"$f":"SUM(Q71,Q134)","v":0},{"$f":"SUM(R71,R134)","v":0},0,0,{"$f":"SUM(U71,U134)","v":0},{"$f":"SUM(V71,V134)","v":0},{"$f":"SUM(W71,W134)","v":0},0,0,null,{"$f":"SUM(AA71,AA134)","v":53675},53635,54128,54855,55487,55487,55487,55487,55487,55487,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI134+BI71","v":9649313.581809558},9645669.9804875366,9870682.0985048339,10148788.879348181,10442900.276695453,10414367.762278255,10431795.641772078,10449252.68587682,10495414.940503061,10484254.463222269,null,null,{"$f":"BU134+BU71","v":9885721.764563892},10124097.622937217,10614097.0230186,11180521.706713969,11786393.720541084,12042168.125255287,12357846.881340625,12681800.980869688,13049902.82959147,13355408.631199284]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Volumes!D86=AA136","v":true},{"$f":"Volumes!E86=AB136","v":true},{"$f":"Volumes!F86=AC136","v":true},{"$f":"Volumes!G86=AD136","v":true},{"$f":"Volumes!H86=AE136","v":true},{"$f":"Volumes!I86=AF136","v":true},{"$f":"Volumes!J86=AG136","v":true},{"$f":"Volumes!K86=AH136","v":true},{"$f":"Volumes!L86=AI136","v":true},{"$f":"Volumes!M86=AJ136","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Vanilla WACC",{"$f":"'Master Data'!B49","v":5.8900000000000001E-2},null,null,null,null,{"$f":"P138","v":5.8900000000000001E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D11","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unsmoothed Nominal Revenue",{"$f":"'Unsmoothed Prices'!Q137*10^6","v":10376033.734576758},{"$f":"'Unsmoothed Prices'!R137*10^6","v":10606340.502983086},{"$f":"'Unsmoothed Prices'!S137*10^6","v":10508421.95787329},{"$f":"'Unsmoothed Prices'!T137*10^6","v":10790041.217644837},{"$f":"'Unsmoothed Prices'!U137*10^6","v":11129348.868822085},{"$f":"'Unsmoothed Prices'!V137*10^6","v":11809523.398977615},{"$f":"'Unsmoothed Prices'!W137*10^6","v":12434815.851457436},{"$f":"'Unsmoothed Prices'!X137*10^6","v":12804680.305092778},{"$f":"'Unsmoothed Prices'!Y137*10^6","v":13197163.626378218},{"$f":"'Unsmoothed Prices'!Z137*10^6","v":13262798.526856186}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"NPV($P$138,P141:T141)","v":45050781.729809456},null,null,null,null,{"$f":"NPV($U$138,U141:Y141)","v":53486389.034313776}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smoothed Nominal Revenue",{"$f":"BU136","v":9885721.764563892},{"$f":"BV136","v":10124097.622937217},{"$f":"BW136","v":10614097.0230186},11180521.706713969,11786393.720541084,{"$f":"BZ136","v":12042168.125255287},{"$f":"CA136","v":12357846.881340625},12681800.980869688,13049902.82959147,13355408.631199284]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV($P$138,P144:T144)","v":45050781.729300603},null,null,null,null,{"$f":"NPV($U$138,U144:Y144)","v":53486389.034313843}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference in NPVs",{"$f":"P145-P142","v":-5.0885230302810669E-4},null,null,null,null,{"$f":"U145-U142","v":6.7055225372314453E-8}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X Factor 2019-20",1.0381029010351038E-2,null,null,null,null,1.6734457522187955E-3]

{"sheet":"Unsmoothed Prices","index":5,"n_rows":140,"n_cols":38,"rows_kept":140,"cut":false,"hidden":false,"merged":[[7,2,7,8],[7,15,7,20],[7,27,7,32],[70,2,70,8],[70,15,70,20],[70,27,70,32]]}
[]
[null,"$2018/19"]
[]
[null,"Private Contract Lights"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Days",null,{"$f":"'Master Data'!K28","v":366},{"$f":"'Master Data'!L28","v":365},{"$f":"'Master Data'!M28","v":365},{"$f":"'Master Data'!N28","v":365},{"$f":"'Master Data'!O28","v":366},{"$f":"'Master Data'!P28","v":365},{"$f":"'Master Data'!Q28","v":365},{"$f":"'Master Data'!R28","v":365},{"$f":"'Master Data'!S28","v":366},{"$f":"'Master Data'!T28","v":365}]
[null,null,null,2,16,{"$f":"E7+1","v":17},18,19,20,{"$f":"I7+1","v":21},{"$f":"J7+1","v":22},{"$f":"K7+1","v":23},{"$f":"L7+1","v":24},25,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup",5,{"$f":"AC7+1","v":6},7,8,9,{"$f":"AG7+1","v":10},{"$f":"AH7+1","v":11},{"$f":"AI7+1","v":12},{"$f":"AJ7+1","v":13},{"$f":"AK7+1","v":14}]
[null,null,"Price (cents) per Light per day",null,null,null,null,null,null,null,null,null,null,null,null,"Revenue ($m)  - Real",null,null,null,null,null,null,null,null,null,null,null,"Volumes"]
[null,"Private Contract Lights","Offered / No Longer Offered / NA",{"$f":"'Master Data'!J$34","v":"2018-19"},{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"E9","v":"2019-20"},{"$f":"F9","v":"2020-21"},{"$f":"G9","v":"2021-22"},{"$f":"H9","v":"2022-23"},{"$f":"I9","v":"2023-24"},{"$f":"J9","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29",null,null,{"$f":"Q9","v":"2019-20"},{"$f":"R9","v":"2020-21"},{"$f":"S9","v":"2021-22"},{"$f":"T9","v":"2022-23"},{"$f":"U9","v":"2023-24"},{"$f":"V9","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29"]
[{"$f":"IFERROR(((E10-D10)/D10),0)","v":0.64014429913364757},{"$f":"Inputs!$C69","v":"32W Compact Fluorescent"},"Not Offered",{"$f":"IF($C10=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B10,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":18.317713264461059},{"$f":"IF($C10=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B10,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":30.043692983870603},{"$f":"IF($C10=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B10,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":30.236819014789837},{"$f":"IF($C10=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B10,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":29.17882423671055},{"$f":"IF($C10=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B10,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":28.746389863130524},{"$f":"IF($C10=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B10,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":28.513379108434489},{"$f":"IF($C10=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B10,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":30.280902130543144},{"$f":"IF($C10=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B10,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":31.64747871889556},{"$f":"IF($C10=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B10,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":31.931919775303776},{"$f":"IF($C10=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B10,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":32.17437691194695},{"$f":"IF($C10=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B10,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":31.34204570260481},null,null,{"$f":"IF($C10=\"NA\",\"\",E10*AC10*Q$6/100/10^6)","v":0},{"$f":"IF($C10=\"NA\",\"\",F10*AD10*R$6/100/10^6)","v":0},{"$f":"IF($C10=\"NA\",\"\",G10*AE10*S$6/100/10^6)","v":0},{"$f":"IF($C10=\"NA\",\"\",H10*AF10*T$6/100/10^6)","v":0},{"$f":"IF($C10=\"NA\",\"\",I10*AG10*U$6/100/10^6)","v":0},{"$f":"IF($C10=\"NA\",\"\",J10*AH10*V$6/100/10^6)","v":0},0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B10,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[{"$f":"IFERROR(((E11-D11)/D11),0)","v":0.64014429913364757},{"$f":"Inputs!$C70","v":"42W Compact Fluorescent"},"Offered",{"$f":"IF($C11=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B11,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":18.317713264461059},{"$f":"IF($C11=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B11,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":30.043692983870603},{"$f":"IF($C11=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B11,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":30.236819014789837},{"$f":"IF($C11=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B11,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":29.17882423671055},{"$f":"IF($C11=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B11,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":28.746389863130524},{"$f":"IF($C11=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B11,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":28.513379108434489},{"$f":"IF($C11=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B11,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":30.280902130543144},{"$f":"IF($C11=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B11,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":31.64747871889556},{"$f":"IF($C11=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B11,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":31.931919775303776},{"$f":"IF($C11=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B11,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":32.17437691194695},{"$f":"IF($C11=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B11,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":31.34204570260481},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B11,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.64014429913364757,{"$f":"Inputs!$C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},"Offered",{"$f":"IF($C12=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B12,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":18.317713264461059},{"$f":"IF($C12=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B12,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":30.043692983870603},{"$f":"IF($C12=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B12,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":30.236819014789837},{"$f":"IF($C12=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B12,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":29.17882423671055},{"$f":"IF($C12=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B12,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":28.746389863130524},{"$f":"IF($C12=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B12,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":28.513379108434489},{"$f":"IF($C12=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B12,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":30.280902130543144},{"$f":"IF($C12=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B12,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":31.64747871889556},{"$f":"IF($C12=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B12,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":31.931919775303776},{"$f":"IF($C12=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B12,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":32.17437691194695},{"$f":"IF($C12=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B12,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":31.34204570260481},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B12,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.6284179140557592,{"$f":"Inputs!$C72","v":"2x24W Compact Fluorescent"},"Not Offered",{"$f":"IF($C13=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B13,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":18.64298600504647},{"$f":"IF($C13=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B13,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":30.358572382108484},{"$f":"IF($C13=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B13,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":30.552748011021851},{"$f":"IF($C13=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B13,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":29.494753232942557},{"$f":"IF($C13=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B13,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":29.062318859362531},{"$f":"IF($C13=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B13,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":28.828258506672373},{"$f":"IF($C13=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B13,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":30.59683112677515},{"$f":"IF($C13=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B13,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":31.963407715127566},{"$f":"IF($C13=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B13,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":32.247848771535786},{"$f":"IF($C13=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B13,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":32.489256310184835},{"$f":"IF($C13=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B13,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":31.657974698836817},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B13,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.64164585428614729,{"$f":"Inputs!$C73","v":"1x20W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C14=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B14,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":18.284974774337201},{"$f":"IF($C14=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B14,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":30.017453034017446},{"$f":"IF($C14=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B14,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":30.210579064936681},{"$f":"IF($C14=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B14,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":29.15258428685739},{"$f":"IF($C14=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B14,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":28.721199511271493},{"$f":"IF($C14=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B14,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":28.487139158581329},{"$f":"IF($C14=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B14,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":30.255711778684113},{"$f":"IF($C14=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B14,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":31.621238769042399},{"$f":"IF($C14=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B14,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":31.906729423444748},{"$f":"IF($C14=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B14,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":32.148136962093794},{"$f":"IF($C14=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B14,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":31.316855350745779},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B14,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.64097310380865125,{"$f":"Inputs!$C74","v":"1x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C15=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B15,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":18.303984220215572},{"$f":"IF($C15=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B15,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":30.036345797911721},{"$f":"IF($C15=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B15,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":30.229471828830953},{"$f":"IF($C15=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B15,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":29.171477050751665},{"$f":"IF($C15=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B15,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":28.740092275165765},{"$f":"IF($C15=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B15,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":28.506031922475604},{"$f":"IF($C15=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B15,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":30.274604542578384},{"$f":"IF($C15=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B15,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":31.640131532936671},{"$f":"IF($C15=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B15,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":31.925622187339023},{"$f":"IF($C15=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B15,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":32.167029725988066},{"$f":"IF($C15=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B15,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":31.335748114640051},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B15,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.63138890364364109,{"$f":"Inputs!$C75","v":"2x20W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C16=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B16,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":18.577509024798761},{"$f":"IF($C16=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B16,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":30.3071420803963},{"$f":"IF($C16=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B16,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":30.50131770930966},{"$f":"IF($C16=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B16,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":29.443322931230369},{"$f":"IF($C16=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B16,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":29.010888557650347},{"$f":"IF($C16=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B16,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":28.776828204960186},{"$f":"IF($C16=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B16,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":30.545400825062963},{"$f":"IF($C16=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B16,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":31.911977413415379},{"$f":"IF($C16=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B16,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":32.196418469823598},{"$f":"IF($C16=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B16,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":32.437826008472648},{"$f":"IF($C16=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B16,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":31.60654439712463},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B16,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.63645287630551051,{"$f":"Inputs!$C76","v":"2x24W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C17=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B17,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":18.418040895485777},{"$f":"IF($C17=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B17,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":30.140255999330222},{"$f":"IF($C17=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B17,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":30.334431628243582},{"$f":"IF($C17=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B17,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":29.276436850164295},{"$f":"IF($C17=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B17,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":28.844002476584269},{"$f":"IF($C17=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B17,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":28.609942123894104},{"$f":"IF($C17=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B17,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":30.378514743996888},{"$f":"IF($C17=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B17,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":31.7450913323493},{"$f":"IF($C17=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B17,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":32.029532388757524},{"$f":"IF($C17=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B17,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":32.270939927406566},{"$f":"IF($C17=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B17,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":31.439658316058555},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.63138890364364109,{"$f":"Inputs!$C77","v":"T5 Fluorescent 2 x 24W"},"Obsolete, no new Connections",{"$f":"IF($C18=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B18,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":18.577509024798761},{"$f":"IF($C18=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B18,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":30.3071420803963},{"$f":"IF($C18=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B18,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":30.50131770930966},{"$f":"IF($C18=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B18,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":29.443322931230369},{"$f":"IF($C18=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B18,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":29.010888557650347},{"$f":"IF($C18=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B18,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":28.776828204960186},{"$f":"IF($C18=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B18,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":30.545400825062963},{"$f":"IF($C18=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B18,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":31.911977413415379},{"$f":"IF($C18=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B18,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":32.196418469823598},{"$f":"IF($C18=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B18,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":32.437826008472648},{"$f":"IF($C18=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B18,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":31.60654439712463},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.64164585428614729,{"$f":"Inputs!$C78","v":"20 Fluorescent 1X20FL"},"Obsolete, no new Connections",{"$f":"IF($C19=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B19,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":18.284974774337201},{"$f":"IF($C19=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B19,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":30.017453034017446},{"$f":"IF($C19=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B19,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":30.210579064936681},{"$f":"IF($C19=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B19,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":29.15258428685739},{"$f":"IF($C19=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B19,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":28.721199511271493},{"$f":"IF($C19=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B19,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":28.487139158581329},{"$f":"IF($C19=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B19,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":30.255711778684113},{"$f":"IF($C19=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B19,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":31.621238769042399},{"$f":"IF($C19=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B19,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":31.906729423444748},{"$f":"IF($C19=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B19,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":32.148136962093794},{"$f":"IF($C19=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B19,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":31.316855350745779},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.63008686856513774,{"$f":"Inputs!$C79","v":"2x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C20=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B20,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":18.615527916555493},{"$f":"IF($C20=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B20,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":30.344927608184847},{"$f":"IF($C20=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B20,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":30.539103237098207},{"$f":"IF($C20=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B20,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":29.48110845901892},{"$f":"IF($C20=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B20,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":29.04867408543889},{"$f":"IF($C20=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B20,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":28.814613732748729},{"$f":"IF($C20=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B20,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":30.583186352851513},{"$f":"IF($C20=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B20,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":31.949762941203925},{"$f":"IF($C20=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B20,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":32.234203997612148},{"$f":"IF($C20=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B20,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":32.475611536261191},{"$f":"IF($C20=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B20,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":31.64432992491318},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.51201168840060851,{"$f":"Inputs!$C80","v":"3x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C21=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B21,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":22.531473767499378},{"$f":"IF($C21=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B21,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":34.067851693350754},{"$f":"IF($C21=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B21,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":34.272523302205379},{"$f":"IF($C21=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B21,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":33.21557812212022},{"$f":"IF($C21=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B21,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":32.784193346534316},{"$f":"IF($C21=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B21,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":32.540686611897023},{"$f":"IF($C21=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B21,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":34.319755211941064},{"$f":"IF($C21=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B21,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":35.68633180029348},{"$f":"IF($C21=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B21,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":35.9707728567017},{"$f":"IF($C21=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B21,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":36.201684415409481},{"$f":"IF($C21=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B21,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":35.380898784002731},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.61190332725778118,{"$f":"Inputs!$C81","v":"4x20 Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C22=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B22,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":19.161521445395294},{"$f":"IF($C22=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B22,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":30.886520173154004},{"$f":"IF($C22=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B22,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":31.081745400061493},{"$f":"IF($C22=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B22,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":30.023750621982202},{"$f":"IF($C22=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B22,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":29.59131624840218},{"$f":"IF($C22=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B22,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":29.355156699723764},{"$f":"IF($C22=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B22,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":31.125828515814796},{"$f":"IF($C22=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B22,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":32.492405104167212},{"$f":"IF($C22=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B22,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":32.776846160575431},{"$f":"IF($C22=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B22,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":33.016154503236223},{"$f":"IF($C22=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B22,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":32.186972087876462},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.50492259961711616,{"$f":"Inputs!$C82","v":"4x40W Fluorescent"},"Obsolete, no new Connections",{"$f":"IF($C23=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B23,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":22.841961383512729},{"$f":"IF($C23=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B23,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":34.375383905629754},{"$f":"IF($C23=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B23,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":34.582154710472629},{"$f":"IF($C23=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B23,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":33.524159932393346},{"$f":"IF($C23=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B23,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":33.093824754801567},{"$f":"IF($C23=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B23,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":32.849268422170148},{"$f":"IF($C23=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B23,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":34.629386620208315},{"$f":"IF($C23=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B23,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":35.994913610566599},{"$f":"IF($C23=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B23,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":36.280404264968951},{"$f":"IF($C23=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B23,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":36.510266225682599},{"$f":"IF($C23=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B23,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":35.690530192269982},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.50763952750697272,{"$f":"Inputs!$C83","v":"100W Sodium Vapour"},"Offered",{"$f":"IF($C24=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B24,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":22.678268932893445},{"$f":"IF($C24=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B24,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":34.190654658663533},{"$f":"IF($C24=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B24,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":34.396375865512283},{"$f":"IF($C24=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B24,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":33.338381087432992},{"$f":"IF($C24=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B24,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":32.908045909841221},{"$f":"IF($C24=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B24,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":32.663489577209795},{"$f":"IF($C24=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B24,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":34.443607775247969},{"$f":"IF($C24=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B24,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":35.809134765606252},{"$f":"IF($C24=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B24,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":36.094625420008605},{"$f":"IF($C24=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B24,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":36.324487380722253},{"$f":"IF($C24=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B24,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":35.504751347309629},null,null,6.2568898025354273E-4,6.277338595455992E-4,6.0842545484565214E-4,6.0057183785460237E-4,5.9774185926293917E-4,6.2859584189827551E-4,6.5351670947231416E-4,6.5872691391515709E-4,6.6473811906721724E-4,6.4796171208840068E-4,null,null,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":5}]
[0,{"$f":"Inputs!$C84","v":0},"NA",{"$f":"IF($C25=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B25,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":""},{"$f":"IF($C25=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B25,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C25=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B25,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C25=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B25,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C25=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B25,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C25=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B25,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C25=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B25,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C25=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B25,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C25=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B25,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C25=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B25,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C25=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B25,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.50773524760627364,{"$f":"Inputs!$C85","v":"150W Sodium Vapour"},"Offered",{"$f":"IF($C26=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B26,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":22.674044611587135},{"$f":"IF($C26=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B26,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":34.186456266687024},{"$f":"IF($C26=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B26,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":34.392177473535781},{"$f":"IF($C26=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B26,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":33.335232293450616},{"$f":"IF($C26=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B26,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":32.903847517864712},{"$f":"IF($C26=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B26,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":32.659291185233286},{"$f":"IF($C26=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B26,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":34.439409383271453},{"$f":"IF($C26=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B26,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":35.805985971623869},{"$f":"IF($C26=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B26,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":36.090427028032096},{"$f":"IF($C26=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B26,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":36.32133858673987},{"$f":"IF($C26=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B26,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":35.500552955333127},null,null,2.0394956079580143E-2,2.0461625987880115E-2,1.9832796452988445E-2,1.9576144080753609E-2,1.9483879935286476E-2,{"$f":"IF($C26=\"NA\",\"\",J26*AH26*V$6/100/10^6)","v":2.0489726612577353E-2},2.1302771353817619E-2,2.1471999560327699E-2,2.1668584174077275E-2,2.1121053980775444E-2,null,null,{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":163}]
[0,{"$f":"Inputs!$C86","v":0},"NA",{"$f":"IF($C27=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B27,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":""},{"$f":"IF($C27=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B27,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C27=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B27,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C27=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B27,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C27=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B27,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C27=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B27,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C27=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B27,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C27=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B27,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C27=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B27,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C27=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B27,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C27=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B27,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0,{"$f":"Inputs!$C87","v":0},"NA",{"$f":"IF($C28=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B28,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":""},{"$f":"IF($C28=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B28,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C28=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B28,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C28=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B28,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C28=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B28,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C28=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B28,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C28=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B28,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C28=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B28,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C28=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B28,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C28=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B28,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C28=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B28,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0,{"$f":"Inputs!$C88","v":0},"NA",{"$f":"IF($C29=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B29,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":""},{"$f":"IF($C29=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B29,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C29=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B29,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C29=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B29,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C29=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B29,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C29=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B29,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C29=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B29,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C29=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B29,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C29=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B29,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C29=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B29,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C29=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B29,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.50457538736982011,{"$f":"Inputs!$C89","v":"250W Sodium Vapour"},"Offered",{"$f":"IF($C30=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B30,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":22.808166813062297},{"$f":"IF($C30=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B30,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":34.316606417958681},{"$f":"IF($C30=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B30,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":34.522327624807431},{"$f":"IF($C30=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B30,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":33.465382444722273},{"$f":"IF($C30=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B30,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":33.033997669136369},{"$f":"IF($C30=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B30,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":32.789441336504943},{"$f":"IF($C30=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B30,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":34.569559534543117},{"$f":"IF($C30=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B30,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":35.936136122895533},{"$f":"IF($C30=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B30,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":36.220577179303753},{"$f":"IF($C30=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B30,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":36.450439140017409},{"$f":"IF($C30=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B30,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":35.630703106604784},null,null,2.0723798615805249E-2,2.0791071812040273E-2,2.0154526577333989E-2,1.9894725096237381E-2,1.9801543623115335E-2,2.0819517229678588E-2,2.1642537980013834E-2,2.181384260623569E-2,2.2012420196656515E-2,2.1458590945952732E-2,null,null,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":165}]
[0,{"$f":"Inputs!$C90","v":0},"NA",{"$f":"IF($C31=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B31,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":""},{"$f":"IF($C31=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B31,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C31=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B31,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C31=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B31,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C31=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B31,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C31=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B31,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C31=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B31,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C31=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B31,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C31=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B31,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C31=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B31,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C31=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B31,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0,{"$f":"Inputs!$C91","v":0},"NA",{"$f":"IF($C32=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B32,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":""},{"$f":"IF($C32=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B32,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C32=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B32,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C32=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B32,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C32=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B32,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C32=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B32,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C32=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B32,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C32=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B32,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C32=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B32,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C32=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B32,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C32=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B32,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0,{"$f":"Inputs!$C92","v":0},"NA",{"$f":"IF($C33=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B33,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":""},{"$f":"IF($C33=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B33,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C33=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B33,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C33=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B33,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C33=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B33,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C33=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B33,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C33=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B33,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C33=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B33,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C33=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B33,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C33=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B33,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C33=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B33,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.50457538736982011,{"$f":"Inputs!$C93","v":"250W Sodium Vapour - Flood Light"},"Old light no volumes",{"$f":"IF($C34=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B34,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":22.808166813062297},{"$f":"IF($C34=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B34,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":34.316606417958681},{"$f":"IF($C34=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B34,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":34.522327624807431},{"$f":"IF($C34=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B34,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":33.465382444722273},{"$f":"IF($C34=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B34,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":33.033997669136369},{"$f":"IF($C34=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B34,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":32.789441336504943},{"$f":"IF($C34=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B34,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":34.569559534543117},{"$f":"IF($C34=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B34,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":35.936136122895533},{"$f":"IF($C34=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B34,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":36.220577179303753},{"$f":"IF($C34=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B34,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":36.450439140017409},{"$f":"IF($C34=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B34,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":35.630703106604784},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.50351464143232261,{"$f":"Inputs!$C94","v":"400W Sodium Vapour"},"Offered",{"$f":"IF($C35=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B35,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":22.853578267105064},{"$f":"IF($C35=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B35,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":34.360689533711991},{"$f":"IF($C35=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B35,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":34.566410740560741},{"$f":"IF($C35=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B35,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":33.509465560475576},{"$f":"IF($C35=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B35,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":33.078080784889679},{"$f":"IF($C35=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B35,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":32.833524452258253},{"$f":"IF($C35=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B35,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":34.61364265029642},{"$f":"IF($C35=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B35,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":35.980219238648836},{"$f":"IF($C35=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B35,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":36.264660295057062},{"$f":"IF($C35=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B35,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":36.494522255770718},{"$f":"IF($C35=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B35,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":35.674786222358087},null,null,1.3079052864112133E-2,1.3121409517116855E-2,1.2720193126756528E-2,1.2556439465944123E-2,1.2497752747507583E-2,1.3139338750052522E-2,1.3658091222991097E-2,1.3766065048003661E-2,1.3891274951436565E-2,1.3542148850007129E-2,null,null,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":104}]
[0,{"$f":"Inputs!$C95","v":0},"NA",{"$f":"IF($C36=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B36,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":""},{"$f":"IF($C36=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B36,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C36=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B36,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C36=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B36,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C36=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B36,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C36=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B36,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C36=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B36,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C36=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B36,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C36=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B36,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C36=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B36,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C36=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B36,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.50351464143232261,{"$f":"Inputs!$C96","v":"400W Sodium Vapour - Flood Light"},"Old light no volumes",{"$f":"IF($C37=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B37,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":22.853578267105064},{"$f":"IF($C37=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B37,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":34.360689533711991},{"$f":"IF($C37=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B37,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":34.566410740560741},{"$f":"IF($C37=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B37,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":33.509465560475576},{"$f":"IF($C37=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B37,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":33.078080784889679},{"$f":"IF($C37=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B37,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":32.833524452258253},{"$f":"IF($C37=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B37,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":34.61364265029642},{"$f":"IF($C37=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B37,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":35.980219238648836},{"$f":"IF($C37=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B37,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":36.264660295057062},{"$f":"IF($C37=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B37,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":36.494522255770718},{"$f":"IF($C37=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B37,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":35.674786222358087},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.63242113533320354,{"$f":"Inputs!$C97","v":"70W Sodium Vapour"},"Offered",{"$f":"IF($C38=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B38,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":18.531041490429413},{"$f":"IF($C38=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B38,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":30.250463788713482},{"$f":"IF($C38=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B38,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":30.444639417626842},{"$f":"IF($C38=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B38,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":29.386644639547555},{"$f":"IF($C38=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B38,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":28.954210265967525},{"$f":"IF($C38=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B38,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":28.720149913277364},{"$f":"IF($C38=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B38,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":30.488722533380145},{"$f":"IF($C38=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B38,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":31.855299121732561},{"$f":"IF($C38=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B38,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":32.139740178140777},{"$f":"IF($C38=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B38,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":32.381147716789826},{"$f":"IF($C38=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B38,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":31.549866105441815},null,null,8.082318915068467E-3,8.1119741728266706E-3,7.830071464207446E-3,7.714849325367046E-3,7.6734496538294469E-3,8.1237201190191392E-3,8.4878444509856408E-3,8.5636337704656108E-3,8.6515950469719053E-3,8.4064618237949702E-3,null,null,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":73}]
[0,{"$f":"Inputs!$C98","v":0},"NA",{"$f":"IF($C39=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B39,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":""},{"$f":"IF($C39=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B39,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C39=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B39,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C39=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B39,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C39=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B39,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C39=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B39,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C39=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B39,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C39=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B39,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C39=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B39,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C39=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B39,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C39=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B39,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.53133003814393964,{"$f":"Inputs!$C99","v":"100W Incandescent"},"Obsolete, no new Connections",{"$f":"IF($C40=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B40,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":21.723572317668722},{"$f":"IF($C40=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B40,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":33.265958825838275},{"$f":"IF($C40=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B40,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":33.469580836698775},{"$f":"IF($C40=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B40,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":32.412635656613617},{"$f":"IF($C40=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B40,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":31.981250881027712},{"$f":"IF($C40=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B40,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":31.739843342378666},{"$f":"IF($C40=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B40,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":33.516812746434461},{"$f":"IF($C40=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B40,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":34.882339736792751},{"$f":"IF($C40=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B40,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":35.167830391195096},{"$f":"IF($C40=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B40,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":35.400841145891128},{"$f":"IF($C40=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B40,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":34.577956318496128},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.64761168930856061,{"$f":"Inputs!$C100","v":"60W Incandescent"},"Obsolete, no new Connections",{"$f":"IF($C41=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B41,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":18.118114082738192},{"$f":"IF($C41=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B41,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":29.851616550945494},{"$f":"IF($C41=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B41,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":30.044742581864728},{"$f":"IF($C41=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B41,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":28.986747803785441},{"$f":"IF($C41=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B41,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":28.554313430205411},{"$f":"IF($C41=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B41,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":28.321302675509379},{"$f":"IF($C41=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B41,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":30.088825697618034},{"$f":"IF($C41=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B41,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":31.45540228597045},{"$f":"IF($C41=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B41,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":31.739843342378666},{"$f":"IF($C41=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B41,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":31.982300479021841},{"$f":"IF($C41=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B41,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":31.149969269679701},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.9699687062610266,{"$f":"Inputs!$C101","v":"18W LED"},"Offered",{"$f":"IF($C42=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B42,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":12.414224238901109},{"$f":"IF($C42=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B42,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":24.455633263142296},{"$f":"IF($C42=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B42,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":24.63196572615551},{"$f":"IF($C42=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B42,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":23.571871752087965},{"$f":"IF($C42=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B42,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":23.138387780513817},{"$f":"IF($C42=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B42,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.919021799741422},{"$f":"IF($C42=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B42,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":24.671850449932307},{"$f":"IF($C42=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B42,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.037377440290594},{"$f":"IF($C42=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B42,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":26.322868094692947},{"$f":"IF($C42=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B42,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":26.580019603253884},{"$f":"IF($C42=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B42,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":25.732994021993974},null,null,{"$f":"IF($C42=\"NA\",\"\",E42*AC42*Q$6/100/10^6)","v":0.44574793636064203},{"$f":"IF($C42=\"NA\",\"\",F42*AD42*R$6/100/10^6)","v":0.44773524100432871},{"$f":"IF($C42=\"NA\",\"\",G42*AE42*S$6/100/10^6)","v":0.42846591283770297},{"$f":"IF($C42=\"NA\",\"\",H42*AF42*T$6/100/10^6)","v":0.42058647468639965},{"$f":"IF($C42=\"NA\",\"\",I42*AG42*U$6/100/10^6)","v":0.41774042653952698},{"$f":"IF($C42=\"NA\",\"\",J42*AH42*V$6/100/10^6)","v":0.44846022562841958},0.47328140973216215,0.47847077335723376,0.48446870130458797,0.46774863233778446,null,null,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":4980}]
[0.9699687062610266,{"$f":"Inputs!$C102","v":"18W LED Decorative - Bottom Pole Entry"},"Not Offered",{"$f":"IF($C43=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B43,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":12.414224238901109},{"$f":"IF($C43=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B43,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":24.455633263142296},{"$f":"IF($C43=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B43,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":24.63196572615551},{"$f":"IF($C43=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B43,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":23.571871752087965},{"$f":"IF($C43=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B43,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":23.138387780513817},{"$f":"IF($C43=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B43,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.919021799741422},{"$f":"IF($C43=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B43,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":24.671850449932307},{"$f":"IF($C43=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B43,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.037377440290594},{"$f":"IF($C43=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B43,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":26.322868094692947},{"$f":"IF($C43=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B43,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":26.580019603253884},{"$f":"IF($C43=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B43,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":25.732994021993974},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.9699687062610266,{"$f":"Inputs!$C103","v":"18W LED Decorative - Side Entry"},"Not Offered",{"$f":"IF($C44=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B44,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":12.414224238901109},{"$f":"IF($C44=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B44,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":24.455633263142296},{"$f":"IF($C44=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B44,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":24.63196572615551},{"$f":"IF($C44=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B44,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":23.571871752087965},{"$f":"IF($C44=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B44,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":23.138387780513817},{"$f":"IF($C44=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B44,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.919021799741422},{"$f":"IF($C44=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B44,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":24.671850449932307},{"$f":"IF($C44=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B44,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.037377440290594},{"$f":"IF($C44=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B44,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":26.322868094692947},{"$f":"IF($C44=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B44,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":26.580019603253884},{"$f":"IF($C44=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B44,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":25.732994021993974},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.9699687062610266,{"$f":"Inputs!$C104","v":"18W LED Decorative - Top Entry"},"Not Offered",{"$f":"IF($C45=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B45,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":12.414224238901109},{"$f":"IF($C45=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B45,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":24.455633263142296},{"$f":"IF($C45=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B45,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":24.63196572615551},{"$f":"IF($C45=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B45,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":23.571871752087965},{"$f":"IF($C45=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B45,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":23.138387780513817},{"$f":"IF($C45=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B45,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.919021799741422},{"$f":"IF($C45=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B45,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":24.671850449932307},{"$f":"IF($C45=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B45,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.037377440290594},{"$f":"IF($C45=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B45,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":26.322868094692947},{"$f":"IF($C45=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B45,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":26.580019603253884},{"$f":"IF($C45=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B45,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":25.732994021993974},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.9699687062610266,{"$f":"Inputs!$C105","v":"25W LED"},"Offered",{"$f":"IF($C46=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B46,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":12.414224238901109},{"$f":"IF($C46=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B46,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":24.455633263142296},{"$f":"IF($C46=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B46,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":24.63196572615551},{"$f":"IF($C46=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B46,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":23.571871752087965},{"$f":"IF($C46=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B46,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":23.138387780513817},{"$f":"IF($C46=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B46,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.919021799741422},{"$f":"IF($C46=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B46,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":24.671850449932307},{"$f":"IF($C46=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B46,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.037377440290594},{"$f":"IF($C46=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B46,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":26.322868094692947},{"$f":"IF($C46=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B46,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":26.580019603253884},{"$f":"IF($C46=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B46,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":25.732994021993974},null,null,2.5957209145499238E-3,2.6072935721135611E-3,2.4950826249585112E-3,2.4491983465673873E-3,2.4326249738245548E-3,2.6115153701253349E-3,2.7560564020547595E-3,2.7862755878232484E-3,2.8212032806893671E-3,2.7238374172280622E-3,null,null,{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":29}]
[0.9699687062610266,{"$f":"Inputs!$C106","v":"25W LED Decorative - Bottom Pole Entry"},"Not Offered",{"$f":"IF($C47=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B47,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":12.414224238901109},{"$f":"IF($C47=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B47,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":24.455633263142296},{"$f":"IF($C47=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B47,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":24.63196572615551},{"$f":"IF($C47=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B47,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":23.571871752087965},{"$f":"IF($C47=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B47,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":23.138387780513817},{"$f":"IF($C47=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B47,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.919021799741422},{"$f":"IF($C47=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B47,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":24.671850449932307},{"$f":"IF($C47=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B47,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.037377440290594},{"$f":"IF($C47=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B47,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":26.322868094692947},{"$f":"IF($C47=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B47,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":26.580019603253884},{"$f":"IF($C47=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B47,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":25.732994021993974},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.9699687062610266,{"$f":"Inputs!$C107","v":"25W LED Decorative - Side Entry"},"Not Offered",{"$f":"IF($C48=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B48,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":12.414224238901109},{"$f":"IF($C48=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B48,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":24.455633263142296},{"$f":"IF($C48=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B48,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":24.63196572615551},{"$f":"IF($C48=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B48,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":23.571871752087965},{"$f":"IF($C48=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B48,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":23.138387780513817},{"$f":"IF($C48=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B48,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.919021799741422},{"$f":"IF($C48=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B48,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":24.671850449932307},{"$f":"IF($C48=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B48,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.037377440290594},{"$f":"IF($C48=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B48,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":26.322868094692947},{"$f":"IF($C48=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B48,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":26.580019603253884},{"$f":"IF($C48=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B48,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":25.732994021993974},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.9699687062610266,{"$f":"Inputs!$C108","v":"25W LED Decorative - Top Entry"},"Not Offered",{"$f":"IF($C49=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B49,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":12.414224238901109},{"$f":"IF($C49=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B49,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":24.455633263142296},{"$f":"IF($C49=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B49,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":24.63196572615551},{"$f":"IF($C49=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B49,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":23.571871752087965},{"$f":"IF($C49=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B49,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":23.138387780513817},{"$f":"IF($C49=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B49,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.919021799741422},{"$f":"IF($C49=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B49,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":24.671850449932307},{"$f":"IF($C49=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B49,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.037377440290594},{"$f":"IF($C49=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B49,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":26.322868094692947},{"$f":"IF($C49=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B49,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":26.580019603253884},{"$f":"IF($C49=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B49,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":25.732994021993974},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.9699687062610266,{"$f":"Inputs!$C109","v":"30W LED"},"Offered",{"$f":"IF($C50=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B50,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":12.414224238901109},{"$f":"IF($C50=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B50,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":24.455633263142296},{"$f":"IF($C50=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B50,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":24.63196572615551},{"$f":"IF($C50=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B50,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":23.571871752087965},{"$f":"IF($C50=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B50,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":23.138387780513817},{"$f":"IF($C50=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B50,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.919021799741422},{"$f":"IF($C50=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B50,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":24.671850449932307},{"$f":"IF($C50=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B50,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.037377440290594},{"$f":"IF($C50=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B50,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":26.322868094692947},{"$f":"IF($C50=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B50,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":26.580019603253884},{"$f":"IF($C50=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B50,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":25.732994021993974},null,null,2.8642437677792254E-3,2.8770135968149632E-3,2.7531946206438749E-3,2.7025636927640135E-3,2.6842758331857156E-3,2.8816721325520935E-3,3.0411656850259415E-3,3.0745109934601366E-3,3.113051895933095E-3,3.0056137017688968E-3,null,null,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":32}]
[0.9699687062610266,{"$f":"Inputs!$C110","v":"88 LED Light"},"Not Offered",{"$f":"IF($C51=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B51,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":12.414224238901109},{"$f":"IF($C51=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B51,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":24.455633263142296},{"$f":"IF($C51=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B51,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":24.63196572615551},{"$f":"IF($C51=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B51,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":23.571871752087965},{"$f":"IF($C51=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B51,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":23.138387780513817},{"$f":"IF($C51=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B51,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":22.919021799741422},{"$f":"IF($C51=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B51,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":24.671850449932307},{"$f":"IF($C51=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B51,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.037377440290594},{"$f":"IF($C51=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B51,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":26.322868094692947},{"$f":"IF($C51=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B51,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":26.580019603253884},{"$f":"IF($C51=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B51,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":25.732994021993974},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.50771131423786531,{"$f":"Inputs!$C111","v":"100W Metal Halide"},"Offered",{"$f":"IF($C52=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B52,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":22.675100691913716},{"$f":"IF($C52=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B52,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":34.187505864681157},{"$f":"IF($C52=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B52,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":34.392177473535781},{"$f":"IF($C52=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B52,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":33.335232293450616},{"$f":"IF($C52=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B52,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":32.903847517864712},{"$f":"IF($C52=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B52,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":32.660340783227419},{"$f":"IF($C52=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B52,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":34.439409383271453},{"$f":"IF($C52=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B52,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":35.805985971623869},{"$f":"IF($C52=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B52,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":36.090427028032096},{"$f":"IF($C52=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B52,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":36.32133858673987},{"$f":"IF($C52=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B52,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":35.501602553327253},null,null,6.256313573236652E-4,6.2765723889202812E-4,6.0836798935547381E-4,6.0049521720103097E-4,5.9768423633306165E-4,6.28519221244704E-4,6.5345924398213561E-4,6.5865029326158569E-4,6.6468049613733972E-4,6.4790424659822235E-4,null,null,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":5}]
[0.50424453785336931,{"$f":"Inputs!$C112","v":"150W Metal Halide"},"Offered",{"$f":"IF($C53=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B53,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":22.822951937634361},{"$f":"IF($C53=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B53,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":34.331300789876458},{"$f":"IF($C53=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B53,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":34.537021996725201},{"$f":"IF($C53=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B53,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":33.480076816640036},{"$f":"IF($C53=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B53,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":33.048692041054139},{"$f":"IF($C53=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B53,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":32.80413570842272},{"$f":"IF($C53=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B53,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":34.584253906460887},{"$f":"IF($C53=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B53,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":35.950830494813303},{"$f":"IF($C53=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B53,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":36.235271551221523},{"$f":"IF($C53=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B53,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":36.465133511935171},{"$f":"IF($C53=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B53,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":35.645397478522554},null,null,3.3926191440555912E-3,3.4036235177772683E-3,3.2994615702798759E-3,3.2569486006458854E-3,3.2417046907063326E-3,3.4082782224817199E-3,3.542954345263851E-3,3.5709860113728813E-3,3.6034844936494335E-3,3.512853921508398E-3,null,null,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":27}]
[0.50424453785336931,{"$f":"Inputs!$C113","v":"250W Metal Halide"},"Offered",{"$f":"IF($C54=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B54,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":22.822951937634361},{"$f":"IF($C54=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B54,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":34.331300789876458},{"$f":"IF($C54=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B54,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":34.537021996725201},{"$f":"IF($C54=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B54,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":33.480076816640036},{"$f":"IF($C54=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B54,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":33.048692041054139},{"$f":"IF($C54=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B54,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":32.80413570842272},{"$f":"IF($C54=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B54,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":34.584253906460887},{"$f":"IF($C54=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B54,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":35.950830494813303},{"$f":"IF($C54=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B54,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":36.235271551221523},{"$f":"IF($C54=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B54,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":36.465133511935171},{"$f":"IF($C54=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B54,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":35.645397478522554},null,null,5.0261024356379131E-3,5.0424052115218788E-3,4.8880912152294452E-3,4.8251090379939051E-3,4.8025254677130863E-3,5.0493010703432902E-3,5.2488212522427422E-3,5.2903496464783428E-3,5.3384955461473092E-3,5.2042280318642933E-3,null,null,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":40}]
[0.48816121750532443,{"$f":"Inputs!$C114","v":"400W Metal Halide"},"Offered",{"$f":"IF($C55=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B55,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":23.531581836766868},{"$f":"IF($C55=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B55,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":35.018787476029161},{"$f":"IF($C55=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B55,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":35.226607878866162},{"$f":"IF($C55=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B55,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":34.169662698781003},{"$f":"IF($C55=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B55,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":33.738277923195099},{"$f":"IF($C55=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B55,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":33.492671992569555},{"$f":"IF($C55=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B55,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":35.273839788601848},{"$f":"IF($C55=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B55,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":36.640416376954263},{"$f":"IF($C55=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B55,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":36.924857433362483},{"$f":"IF($C55=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B55,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":37.153669796082021},{"$f":"IF($C55=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B55,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":36.336032958657647},null,null,1.1535188594604005E-3,1.1571940688207534E-3,1.1224734196549559E-3,1.1083024297769588E-3,1.1032486154352412E-3,1.1587456370555707E-3,1.2036376779829476E-3,1.2129815666859576E-3,1.2238418830829417E-3,1.1936386826919036E-3,null,null,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":9}]
[0.61434377576677335,{"$f":"Inputs!$C115","v":"70W Metal Halide"},"Old light no volumes",{"$f":"IF($C56=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B56,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":19.050633011104821},{"$f":"IF($C56=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B56,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":30.754270825894093},{"$f":"IF($C56=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B56,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":30.949496052801578},{"$f":"IF($C56=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B56,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":29.891501274722291},{"$f":"IF($C56=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B56,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":29.459066901142265},{"$f":"IF($C56=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B56,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":29.223956950457978},{"$f":"IF($C56=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B56,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":30.993579168554884},{"$f":"IF($C56=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B56,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":32.360155756907297},{"$f":"IF($C56=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B56,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":32.644596813315523},{"$f":"IF($C56=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B56,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":32.88495475397044},{"$f":"IF($C56=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B56,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":32.054722740616555},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.50424453785336931,{"$f":"Inputs!$C116","v":"250W Metal Halide - Flood Light"},"Old light no volumes",{"$f":"IF($C57=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B57,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":22.822951937634361},{"$f":"IF($C57=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B57,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":34.331300789876458},{"$f":"IF($C57=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B57,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":34.537021996725201},{"$f":"IF($C57=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B57,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":33.480076816640036},{"$f":"IF($C57=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B57,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":33.048692041054139},{"$f":"IF($C57=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B57,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":32.80413570842272},{"$f":"IF($C57=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B57,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":34.584253906460887},{"$f":"IF($C57=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B57,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":35.950830494813303},{"$f":"IF($C57=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B57,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":36.235271551221523},{"$f":"IF($C57=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B57,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":36.465133511935171},{"$f":"IF($C57=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B57,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":35.645397478522554},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.48816121750532443,{"$f":"Inputs!$C117","v":"400W Metal Halide - Flood Light"},"Old light no volumes",{"$f":"IF($C58=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B58,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":23.531581836766868},{"$f":"IF($C58=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B58,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":35.018787476029161},{"$f":"IF($C58=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B58,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":35.226607878866162},{"$f":"IF($C58=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B58,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":34.169662698781003},{"$f":"IF($C58=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B58,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":33.738277923195099},{"$f":"IF($C58=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B58,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":33.492671992569555},{"$f":"IF($C58=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B58,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":35.273839788601848},{"$f":"IF($C58=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B58,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":36.640416376954263},{"$f":"IF($C58=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B58,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":36.924857433362483},{"$f":"IF($C58=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B58,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":37.153669796082021},{"$f":"IF($C58=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B58,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":36.336032958657647},null,null,0,0,0,0,0,{"$f":"IF($C58=\"NA\",\"\",J58*AH58*V$6/100/10^6)","v":0},0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.53034665430232875,{"$f":"Inputs!$C118","v":"125W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C59=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B59,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":21.759479048772306},{"$f":"IF($C59=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B59,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":33.299545961650317},{"$f":"IF($C59=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B59,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":33.502118374516691},{"$f":"IF($C59=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B59,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":32.445173194431526},{"$f":"IF($C59=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B59,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":32.013788418845628},{"$f":"IF($C59=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B59,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":31.772380880196586},{"$f":"IF($C59=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B59,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":33.54935028425237},{"$f":"IF($C59=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B59,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":34.915926872604786},{"$f":"IF($C59=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B59,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":35.200367929013012},{"$f":"IF($C59=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B59,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":35.433378683709044},{"$f":"IF($C59=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B59,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":34.610493856314044},null,null,3.8269170200967012E-2,3.7540798744564681E-2,3.5645889530062196E-2,3.4470846679992034E-2,3.3606918152219133E-2,3.5389532147343611E-2,3.6831065461567163E-2,3.7131108109919375E-2,3.7479301968906399E-2,3.6508879444332863E-2,null,null,{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":307},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":301},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":295},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":289},{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":289}]
[0.53034665430232875,{"$f":"Inputs!$C119","v":"250W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C60=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B60,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":21.759479048772306},{"$f":"IF($C60=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B60,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":33.299545961650317},{"$f":"IF($C60=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B60,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":33.502118374516691},{"$f":"IF($C60=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B60,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":32.445173194431526},{"$f":"IF($C60=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B60,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":32.013788418845628},{"$f":"IF($C60=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B60,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":31.772380880196586},{"$f":"IF($C60=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B60,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":33.54935028425237},{"$f":"IF($C60=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B60,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":34.915926872604786},{"$f":"IF($C60=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B60,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":35.200367929013012},{"$f":"IF($C60=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B60,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":35.433378683709044},{"$f":"IF($C60=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B60,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":34.610493856314044},null,null,3.2906611319302843E-3,3.3016337658086201E-3,3.0790469361515515E-3,3.0381085209484505E-3,2.9071728505379872E-3,3.0613782134380286E-3,3.1860783271251869E-3,3.2120335735224374E-3,3.242154149559378E-3,3.1582075643886562E-3,null,null,{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":26},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":26},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":25}]
[0,{"$f":"Inputs!$C120","v":0},"NA",{"$f":"IF($C61=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B61,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":""},{"$f":"IF($C61=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B61,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C61=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B61,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C61=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B61,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C61=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B61,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C61=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B61,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C61=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B61,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C61=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B61,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C61=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B61,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C61=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B61,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":""},{"$f":"IF($C61=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B61,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.52635461983327114,{"$f":"Inputs!$C121","v":"400W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C62=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B62,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":21.91472285677898},{"$f":"IF($C62=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B62,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":33.449638474810378},{"$f":"IF($C62=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B62,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":33.653260485670877},{"$f":"IF($C62=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B62,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":32.595265707591587},{"$f":"IF($C62=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B62,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":32.164930529999815},{"$f":"IF($C62=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B62,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":31.922473393356643},{"$f":"IF($C62=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B62,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":33.700492395406556},{"$f":"IF($C62=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B62,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":35.066019385764847},{"$f":"IF($C62=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B62,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":35.351510040167192},{"$f":"IF($C62=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B62,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":35.583471196869105},{"$f":"IF($C62=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B62,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":34.761635967468223},null,null,2.5709392131739255E-3,2.4566880154539739E-3,2.3794543966541861E-3,2.3480399286899866E-3,2.219888799774021E-3,2.3371291476214444E-3,2.4318284444027924E-3,2.4516272212855945E-3,2.4744745870302776E-3,2.4107194543439214E-3,null,null,{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":19}]
[0.64502672387381133,{"$f":"Inputs!$C122","v":"50W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C63=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B63,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":18.183591062985904},{"$f":"IF($C63=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B63,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":29.912493234604817},{"$f":"IF($C63=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B63,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":30.105619265524052},{"$f":"IF($C63=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B63,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":29.047624487444764},{"$f":"IF($C63=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B63,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":28.615190113864738},{"$f":"IF($C63=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B63,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":28.382179359168703},{"$f":"IF($C63=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B63,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":30.149702381277358},{"$f":"IF($C63=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B63,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":31.516278969629774},{"$f":"IF($C63=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B63,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":31.800720026037993},{"$f":"IF($C63=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B63,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":32.043177162681161},{"$f":"IF($C63=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B63,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":31.210845953339025},null,null,1.9815830268196308E-2,1.9449735326491812E-2,1.8448146311976169E-2,1.7755725465653072E-2,1.7347755667911097E-2,1.8377751086507611E-2,1.921074784593783E-2,1.9384128891871456E-2,1.9585430745373979E-2,1.9024571150857802E-2,null,null,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":181},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":174},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":170},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":167},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":167},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":167},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":167},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":167},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":167}]
[0.64631687535453985,{"$f":"Inputs!$C123","v":"80W Mercury Vapour Art decorative"},"Old light no volumes",{"$f":"IF($C64=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B64,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":18.150852572862046},{"$f":"IF($C64=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B64,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":29.882054892775155},{"$f":"IF($C64=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B64,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":30.074131325700264},{"$f":"IF($C64=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B64,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":29.016136547620974},{"$f":"IF($C64=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B64,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":28.584751772035077},{"$f":"IF($C64=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B64,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":28.350691419344916},{"$f":"IF($C64=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B64,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":30.119264039447696},{"$f":"IF($C64=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B64,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":31.484791029805983},{"$f":"IF($C64=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B64,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":31.770281684208328},{"$f":"IF($C64=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B64,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":32.011689222857378},{"$f":"IF($C64=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B64,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":31.180407611509363},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.64631687535453985,{"$f":"Inputs!$C124","v":"80W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C65=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B65,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":18.150852572862046},{"$f":"IF($C65=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B65,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":29.882054892775155},{"$f":"IF($C65=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B65,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":30.074131325700264},{"$f":"IF($C65=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B65,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":29.016136547620974},{"$f":"IF($C65=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B65,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":28.584751772035077},{"$f":"IF($C65=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B65,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":28.350691419344916},{"$f":"IF($C65=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B65,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":30.119264039447696},{"$f":"IF($C65=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B65,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":31.484791029805983},{"$f":"IF($C65=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B65,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":31.770281684208328},{"$f":"IF($C65=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B65,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":32.011689222857378},{"$f":"IF($C65=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B65,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":31.180407611509363},null,null,3.6747755824939173E-2,3.6224291181805965E-2,3.4208574182817746E-2,3.2969652693865259E-2,3.216669448438874E-2,3.4079947260635068E-2,3.5625041050225473E-2,3.594807372568172E-2,3.632046259225398E-2,3.5280631212422843E-2,null,null,{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":330},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":323},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":316},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":310},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":310},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":310},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":310},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":310},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":310}]
[0,{"$f":"Inputs!$C125","v":"14W LED"},"Obsolete, no new Connections",{"$f":"IF($C66=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B66,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":0},{"$f":"IF($C66=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B66,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":24.615172158249489},{"$f":"IF($C66=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B66,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":24.791504621262703},{"$f":"IF($C66=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B66,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":23.732460245189291},{"$f":"IF($C66=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B66,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":23.29792667562101},{"$f":"IF($C66=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B66,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":23.078560694848615},{"$f":"IF($C66=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B66,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":24.831389345039504},{"$f":"IF($C66=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B66,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.197965933391917},{"$f":"IF($C66=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B66,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":26.48240698980014},{"$f":"IF($C66=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B66,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":26.739558498361077},{"$f":"IF($C66=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B66,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":25.892532917101171},null,null,0.549558333605078,0.63342294307326197,0.60809682886248517,0.59866352385675758,0.59549610160917887,0.63897372632122906,0.67413915838100746,0.68145853786503208,0.6899608279332109,0.66627960328930591,null,null,{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":6100},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":7000},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":7020},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":7040},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":7050},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":7050},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":7050},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":7050},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":7050},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":7050}]
[0,{"$f":"Inputs!$C126","v":"New technology - Minor"},"Offered",{"$f":"IF($C67=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B67,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":{"$error":"#N/A"}},{"$f":"IF($C67=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B67,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":24.615172158249489},{"$f":"IF($C67=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B67,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":24.791504621262703},{"$f":"IF($C67=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B67,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":23.732460245189291},{"$f":"IF($C67=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B67,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":23.29792667562101},{"$f":"IF($C67=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B67,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":23.078560694848615},{"$f":"IF($C67=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B67,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":24.831389345039504},{"$f":"IF($C67=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B67,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.197965933391917},{"$f":"IF($C67=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B67,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":26.48240698980014},{"$f":"IF($C67=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B67,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":26.739558498361077},{"$f":"IF($C67=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B67,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":25.892532917101171},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0,{"$f":"Inputs!$C127","v":"New technology - Major"},"Offered",{"$f":"IF($C68=\"NA\",\"\",OFFSET('Historical Pricing'!A$61,MATCH($B68,'Historical Pricing'!A$61:A$107,0)-1,D$7)*'Master Data'!$J$39)","v":{"$error":"#N/A"}},{"$f":"IF($C68=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B68,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37)","v":25.388725879920557},{"$f":"IF($C68=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B68,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37)","v":25.568207136916151},{"$f":"IF($C68=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B68,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37)","v":24.508113162848609},{"$f":"IF($C68=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B68,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37)","v":24.074629191274457},{"$f":"IF($C68=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B68,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37)","v":23.853164014513808},{"$f":"IF($C68=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B68,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37)","v":25.608091860692948},{"$f":"IF($C68=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B68,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37)","v":26.974668449045364},{"$f":"IF($C68=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B68,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37)","v":27.259109505453587},{"$f":"IF($C68=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B68,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37)","v":27.51416181802627},{"$f":"IF($C68=\"NA\",\"\",OFFSET('Combined Annuity Prices CL'!$B$10,MATCH($B68,'Combined Annuity Prices CL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37)","v":26.669235432754615},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$M$33,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[{"$f":"IFERROR(((E69-D69)/D69),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q10:Q68)","v":1.1745642785385533},{"$f":"SUM(R10:R68)","v":1.2589603336670656},{"$f":"SUM(S10:S68)","v":1.2066365375741044},{"$f":"SUM(T10:T68)","v":1.1851177189634119},{"$f":"SUM(U10:U68)","v":1.1764013897397367},{"$f":"SUM(V10:V68)","v":1.259618620012223},1.3268961855662611,1.3409243047425763,1.3571847233647718,1.3118755377677149,null,null,{"$f":"SUM(AC10:AC68)","v":12611},{"$f":"SUM(AD10:AD68)","v":13493},{"$f":"SUM(AE10:AE68)","v":13496},{"$f":"SUM(AF10:AF68)","v":13499},{"$f":"SUM(AG10:AG68)","v":13492},{"$f":"SUM(AH10:AH68)","v":13492},13492,13492,13492,13492]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Volumes!D34=AC69","v":true},{"$f":"Volumes!E34=AD69","v":true},{"$f":"Volumes!F34=AE69","v":true},{"$f":"Volumes!G34=AF69","v":true},{"$f":"Volumes!H34=AG69","v":true},{"$f":"Volumes!I34=AH69","v":true},{"$f":"Volumes!J34=AI69","v":true},{"$f":"Volumes!K34=AJ69","v":true},{"$f":"Volumes!L34=AK69","v":true},{"$f":"Volumes!M34=AL69","v":true}]
[0]
[0,"Public Road Lights","Offered / No Longer Offered / NA",{"$f":"'Master Data'!J$34","v":"2018-19"},{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,{"$f":"Q9","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",null,null,{"$f":"AC9","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
[0.50954659368352295,{"$f":"Inputs!$C69","v":"32W Compact Fluorescent"},"No Longer Offered",{"$f":"IF($C73=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B73,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":36.210882237638558},{"$f":"IF($C73=\"NA\",\"\",IF($B73=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B73,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":54.662013936102468},{"$f":"IF($C73=\"NA\",\"\",IF($B73=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B73,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":55.150077003371187},{"$f":"IF($C73=\"NA\",\"\",IF($B73=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B73,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":52.533429204014382},{"$f":"IF($C73=\"NA\",\"\",IF($B73=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B73,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":51.722089954554761},{"$f":"IF($C73=\"NA\",\"\",IF($B73=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B73,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":51.087083168108364},{"$f":"IF($C73=\"NA\",\"\",IF($B73=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B73,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":52.874548552105416},{"$f":"IF($C73=\"NA\",\"\",IF($B73=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B73,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":54.198091622698655},{"$f":"IF($C73=\"NA\",\"\",IF($B73=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B73,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":54.44054875934183},{"$f":"IF($C73=\"NA\",\"\",IF($B73=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B73,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":54.579095694566497},{"$f":"IF($C73=\"NA\",\"\",IF($B73=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B73,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":53.766706847112751},null,null,{"$f":"IF($C73=\"NA\",\"\",E73*AC73*Q$6/100/10^6)","v":0},{"$f":"IF($C73=\"NA\",\"\",F73*AD73*R$6/100/10^6)","v":0},{"$f":"IF($C73=\"NA\",\"\",G73*AE73*S$6/100/10^6)","v":0},{"$f":"IF($C73=\"NA\",\"\",H73*AF73*T$6/100/10^6)","v":0},{"$f":"IF($C73=\"NA\",\"\",I73*AG73*U$6/100/10^6)","v":0},{"$f":"IF($C73=\"NA\",\"\",J73*AH73*V$6/100/10^6)","v":0},0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.50912796006935968,{"$f":"Inputs!$C70","v":"42W Compact Fluorescent"},"Offered",{"$f":"IF($C74=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B74,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":36.236228165476383},{"$f":"IF($C74=\"NA\",\"\",IF($B74=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B74,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":54.685105091973249},{"$f":"IF($C74=\"NA\",\"\",IF($B74=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B74,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":55.173168159241968},{"$f":"IF($C74=\"NA\",\"\",IF($B74=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B74,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":52.556520359885155},{"$f":"IF($C74=\"NA\",\"\",IF($B74=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B74,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":51.746230708419674},{"$f":"IF($C74=\"NA\",\"\",IF($B74=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B74,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":51.110174323979145},{"$f":"IF($C74=\"NA\",\"\",IF($B74=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B74,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":52.897639707976197},{"$f":"IF($C74=\"NA\",\"\",IF($B74=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B74,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":54.222232376563554},{"$f":"IF($C74=\"NA\",\"\",IF($B74=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B74,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":54.464689513206729},{"$f":"IF($C74=\"NA\",\"\",IF($B74=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B74,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":54.60218685043727},{"$f":"IF($C74=\"NA\",\"\",IF($B74=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B74,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":53.789798002983531},null,null,0.93028550859101955,0.91588562607704849,0.81451569688546421,0.78023742855615807,0.72842424887232371,0.75183944293343652,0.77066601099133536,0.77411207852015851,0.77819255107990604,0.7645197779962053,null,null,{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":4648},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":4548},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":4246},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":4131},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":3894},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":3894},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":3894},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":3894},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":3894},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":3894}]
[{"$f":"IFERROR(((E75-D75)/D75),0)","v":0.50912796006935968},{"$f":"Inputs!$C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},"No Longer Offered",{"$f":"IF($C75=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B75,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":36.236228165476383},{"$f":"IF($C75=\"NA\",\"\",IF($B75=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B75,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":54.685105091973249},{"$f":"IF($C75=\"NA\",\"\",IF($B75=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B75,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":55.173168159241968},{"$f":"IF($C75=\"NA\",\"\",IF($B75=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B75,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":52.556520359885155},{"$f":"IF($C75=\"NA\",\"\",IF($B75=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B75,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":51.746230708419674},{"$f":"IF($C75=\"NA\",\"\",IF($B75=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B75,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":51.110174323979145},{"$f":"IF($C75=\"NA\",\"\",IF($B75=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B75,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":52.897639707976197},{"$f":"IF($C75=\"NA\",\"\",IF($B75=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B75,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":54.222232376563554},{"$f":"IF($C75=\"NA\",\"\",IF($B75=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B75,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":54.464689513206729},{"$f":"IF($C75=\"NA\",\"\",IF($B75=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B75,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":54.60218685043727},{"$f":"IF($C75=\"NA\",\"\",IF($B75=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B75,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":53.789798002983531},null,null,4.0830086865870911E-2,4.1081941011371567E-2,3.9133585059970485E-2,3.8530243385489285E-2,3.8160900557255795E-2,3.9387582526559085E-2,4.0373874227589222E-2,4.0554407811533723E-2,4.0768176790010491E-2,4.0051883593021538E-2,null,null,{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B75,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":204}]
[0.51251087299731657,{"$f":"Inputs!$C72","v":"2x24W Compact Fluorescent"},"Old light no volumes",{"$f":"IF($C76=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B76,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":36.560444825735217},{"$f":"IF($C76=\"NA\",\"\",IF($B76=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B76,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":55.298070320542998},{"$f":"IF($C76=\"NA\",\"\",IF($B76=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B76,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":55.787182985805842},{"$f":"IF($C76=\"NA\",\"\",IF($B76=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B76,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":53.171584784443155},{"$f":"IF($C76=\"NA\",\"\",IF($B76=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B76,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":52.360245534983541},{"$f":"IF($C76=\"NA\",\"\",IF($B76=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B76,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":51.723139552548894},{"$f":"IF($C76=\"NA\",\"\",IF($B76=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B76,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":53.511654534540064},{"$f":"IF($C76=\"NA\",\"\",IF($B76=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B76,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":54.836247203127428},{"$f":"IF($C76=\"NA\",\"\",IF($B76=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B76,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":55.078704339770603},{"$f":"IF($C76=\"NA\",\"\",IF($B76=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B76,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":55.215152079007019},{"$f":"IF($C76=\"NA\",\"\",IF($B76=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B76,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":54.403812829547405},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B76,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.49665763945112701,{"$f":"Inputs!$C73","v":"1x20W Fluorescent"},"Old light no volumes",{"$f":"IF($C77=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B77,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":37.940741812570074},{"$f":"IF($C77=\"NA\",\"\",IF($B77=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B77,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":56.784301080225802},{"$f":"IF($C77=\"NA\",\"\",IF($B77=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B77,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":57.277612137465155},{"$f":"IF($C77=\"NA\",\"\",IF($B77=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B77,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":54.662013936102468},{"$f":"IF($C77=\"NA\",\"\",IF($B77=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B77,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":53.850674686642854},{"$f":"IF($C77=\"NA\",\"\",IF($B77=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B77,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":53.209370312231698},{"$f":"IF($C77=\"NA\",\"\",IF($B77=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B77,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":55.003133284193517},{"$f":"IF($C77=\"NA\",\"\",IF($B77=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B77,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":56.326676354786748},{"$f":"IF($C77=\"NA\",\"\",IF($B77=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B77,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":56.569133491429923},{"$f":"IF($C77=\"NA\",\"\",IF($B77=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B77,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":56.701382838689831},{"$f":"IF($C77=\"NA\",\"\",IF($B77=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B77,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":55.894241981206719},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B77,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.51418437577189091,{"$f":"Inputs!$C74","v":"1x40W Fluorescent"},"Old light no volumes",{"$f":"IF($C78=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B78,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":36.771660891050423},{"$f":"IF($C78=\"NA\",\"\",IF($B78=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B78,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":55.67907439241084},{"$f":"IF($C78=\"NA\",\"\",IF($B78=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B78,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":56.170286253661935},{"$f":"IF($C78=\"NA\",\"\",IF($B78=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B78,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":53.553638454305123},{"$f":"IF($C78=\"NA\",\"\",IF($B78=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B78,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":52.742299204845509},{"$f":"IF($C78=\"NA\",\"\",IF($B78=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B78,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":52.104143624416736},{"$f":"IF($C78=\"NA\",\"\",IF($B78=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B78,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":53.894757802396157},{"$f":"IF($C78=\"NA\",\"\",IF($B78=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B78,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":55.218300872989403},{"$f":"IF($C78=\"NA\",\"\",IF($B78=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B78,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":55.460758009632571},{"$f":"IF($C78=\"NA\",\"\",IF($B78=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B78,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":55.596156150874862},{"$f":"IF($C78=\"NA\",\"\",IF($B78=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B78,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":54.785866499409373},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B78,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.49279692768111222,{"$f":"Inputs!$C75","v":"2x20W Fluorescent"},"Old light no volumes",{"$f":"IF($C79=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B79,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":38.232219982705054},{"$f":"IF($C79=\"NA\",\"\",IF($B79=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B79,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":57.07294052861053},{"$f":"IF($C79=\"NA\",\"\",IF($B79=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B79,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":57.568350781838134},{"$f":"IF($C79=\"NA\",\"\",IF($B79=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B79,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":54.951702982481322},{"$f":"IF($C79=\"NA\",\"\",IF($B79=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B79,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":54.140363733021708},{"$f":"IF($C79=\"NA\",\"\",IF($B79=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B79,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":53.499059358610552},{"$f":"IF($C79=\"NA\",\"\",IF($B79=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B79,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":55.292822330572363},{"$f":"IF($C79=\"NA\",\"\",IF($B79=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B79,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":56.616365401165602},{"$f":"IF($C79=\"NA\",\"\",IF($B79=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B79,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":56.85882253780877},{"$f":"IF($C79=\"NA\",\"\",IF($B79=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B79,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":56.991071885068685},{"$f":"IF($C79=\"NA\",\"\",IF($B79=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B79,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":56.184980625579705},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B79,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.49308816656730659,{"$f":"Inputs!$C76","v":"2x24W Fluorescent"},"Old light no volumes",{"$f":"IF($C80=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B80,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":38.182584207355994},{"$f":"IF($C80=\"NA\",\"\",IF($B80=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B80,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":57.009964648962956},{"$f":"IF($C80=\"NA\",\"\",IF($B80=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B80,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":57.504325304196435},{"$f":"IF($C80=\"NA\",\"\",IF($B80=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B80,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":54.888727102833748},{"$f":"IF($C80=\"NA\",\"\",IF($B80=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B80,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":54.077387853374134},{"$f":"IF($C80=\"NA\",\"\",IF($B80=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B80,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":53.435033880968845},{"$f":"IF($C80=\"NA\",\"\",IF($B80=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B80,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":55.229846450924782},{"$f":"IF($C80=\"NA\",\"\",IF($B80=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B80,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":56.553389521518028},{"$f":"IF($C80=\"NA\",\"\",IF($B80=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B80,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":56.795846658161196},{"$f":"IF($C80=\"NA\",\"\",IF($B80=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B80,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":56.927046407426985},{"$f":"IF($C80=\"NA\",\"\",IF($B80=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B80,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":56.120955147937998},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B80,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.49279692768111222,{"$f":"Inputs!$C77","v":"T5 Fluorescent 2 x 24W"},"Obsolete, no new Connections",{"$f":"IF($C81=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B81,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":38.232219982705054},{"$f":"IF($C81=\"NA\",\"\",IF($B81=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B81,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":57.07294052861053},{"$f":"IF($C81=\"NA\",\"\",IF($B81=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B81,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":57.568350781838134},{"$f":"IF($C81=\"NA\",\"\",IF($B81=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B81,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":54.951702982481322},{"$f":"IF($C81=\"NA\",\"\",IF($B81=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B81,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":54.140363733021708},{"$f":"IF($C81=\"NA\",\"\",IF($B81=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B81,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":53.499059358610552},{"$f":"IF($C81=\"NA\",\"\",IF($B81=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B81,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":55.292822330572363},{"$f":"IF($C81=\"NA\",\"\",IF($B81=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B81,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":56.616365401165602},{"$f":"IF($C81=\"NA\",\"\",IF($B81=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B81,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":56.85882253780877},{"$f":"IF($C81=\"NA\",\"\",IF($B81=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B81,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":56.991071885068685},{"$f":"IF($C81=\"NA\",\"\",IF($B81=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B81,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":56.184980625579705},null,null,1.7337617873781307E-2,1.7440331869357863E-2,1.6647618418542714E-2,1.6401823192918923E-2,1.6251944251958715E-2,1.6750960525046901E-2,1.7151927898283119E-2,1.7225380287829165E-2,1.7312747817246166E-2,1.7021239880519373E-2,null,null,{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B81,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":83}]
[0.49665763945112701,{"$f":"Inputs!$C78","v":"20 Fluorescent 1X20FL"},"Old light no volumes",{"$f":"IF($C82=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B82,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":37.940741812570074},{"$f":"IF($C82=\"NA\",\"\",IF($B82=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B82,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":56.784301080225802},{"$f":"IF($C82=\"NA\",\"\",IF($B82=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B82,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":57.277612137465155},{"$f":"IF($C82=\"NA\",\"\",IF($B82=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B82,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":54.662013936102468},{"$f":"IF($C82=\"NA\",\"\",IF($B82=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B82,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":53.850674686642854},{"$f":"IF($C82=\"NA\",\"\",IF($B82=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B82,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":53.209370312231698},{"$f":"IF($C82=\"NA\",\"\",IF($B82=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B82,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":55.003133284193517},{"$f":"IF($C82=\"NA\",\"\",IF($B82=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B82,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":56.326676354786748},{"$f":"IF($C82=\"NA\",\"\",IF($B82=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B82,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":56.569133491429923},{"$f":"IF($C82=\"NA\",\"\",IF($B82=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B82,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":56.701382838689831},{"$f":"IF($C82=\"NA\",\"\",IF($B82=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B82,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":55.894241981206719},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B82,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.50979942799228439,{"$f":"Inputs!$C79","v":"2x40W Fluorescent"},"Old light no volumes",{"$f":"IF($C83=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B83,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":37.082148507063778},{"$f":"IF($C83=\"NA\",\"\",IF($B83=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B83,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":55.986606604689833},{"$f":"IF($C83=\"NA\",\"\",IF($B83=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B83,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":56.47886806393506},{"$f":"IF($C83=\"NA\",\"\",IF($B83=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B83,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":53.862220264578248},{"$f":"IF($C83=\"NA\",\"\",IF($B83=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B83,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":53.050881015118627},{"$f":"IF($C83=\"NA\",\"\",IF($B83=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B83,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":52.411675836695728},{"$f":"IF($C83=\"NA\",\"\",IF($B83=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B83,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":54.203339612669289},{"$f":"IF($C83=\"NA\",\"\",IF($B83=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B83,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":55.526882683262521},{"$f":"IF($C83=\"NA\",\"\",IF($B83=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B83,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":55.769339819905696},{"$f":"IF($C83=\"NA\",\"\",IF($B83=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B83,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":55.90473796114798},{"$f":"IF($C83=\"NA\",\"\",IF($B83=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B83,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":55.095497907676624},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B83,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.34795726828640217,{"$f":"Inputs!$C80","v":"3x40W Fluorescent"},"Old light no volumes",{"$f":"IF($C84=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B84,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":46.632282900290718},{"$f":"IF($C84=\"NA\",\"\",IF($B84=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B84,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":62.858324672234581},{"$f":"IF($C84=\"NA\",\"\",IF($B84=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B84,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":63.370528493368205},{"$f":"IF($C84=\"NA\",\"\",IF($B84=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B84,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":60.754930292005518},{"$f":"IF($C84=\"NA\",\"\",IF($B84=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B84,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":59.944640640540037},{"$f":"IF($C84=\"NA\",\"\",IF($B84=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B84,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":59.288641894211111},{"$f":"IF($C84=\"NA\",\"\",IF($B84=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B84,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":61.09814883608481},{"$f":"IF($C84=\"NA\",\"\",IF($B84=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B84,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":62.422741504672175},{"$f":"IF($C84=\"NA\",\"\",IF($B84=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B84,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":62.665198641315349},{"$f":"IF($C84=\"NA\",\"\",IF($B84=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B84,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":62.780654420669237},{"$f":"IF($C84=\"NA\",\"\",IF($B84=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B84,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":61.990307131092152},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B84,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.48526312451860981,{"$f":"Inputs!$C81","v":"4x20 Fluorescent"},"Old light no volumes",{"$f":"IF($C85=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B85,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":38.816232403301598},{"$f":"IF($C85=\"NA\",\"\",IF($B85=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B85,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":57.652318621368238},{"$f":"IF($C85=\"NA\",\"\",IF($B85=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B85,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":58.148778472589974},{"$f":"IF($C85=\"NA\",\"\",IF($B85=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B85,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":55.532130673233155},{"$f":"IF($C85=\"NA\",\"\",IF($B85=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B85,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":54.720791423773541},{"$f":"IF($C85=\"NA\",\"\",IF($B85=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B85,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":54.077387853374134},{"$f":"IF($C85=\"NA\",\"\",IF($B85=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B85,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":55.873250021324196},{"$f":"IF($C85=\"NA\",\"\",IF($B85=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B85,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":57.196793091917435},{"$f":"IF($C85=\"NA\",\"\",IF($B85=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B85,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":57.439250228560603},{"$f":"IF($C85=\"NA\",\"\",IF($B85=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B85,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":57.56940037983226},{"$f":"IF($C85=\"NA\",\"\",IF($B85=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B85,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":56.765408316331531},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B85,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.33573294048418889,{"$f":"Inputs!$C82","v":"4x40W Fluorescent"},"Old light no volumes",{"$f":"IF($C86=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B86,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":48.130860883702091},{"$f":"IF($C86=\"NA\",\"\",IF($B86=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B86,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":64.289976336222821},{"$f":"IF($C86=\"NA\",\"\",IF($B86=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B86,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":64.806378549332948},{"$f":"IF($C86=\"NA\",\"\",IF($B86=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B86,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":62.190780347970268},{"$f":"IF($C86=\"NA\",\"\",IF($B86=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B86,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":61.381540294498912},{"$f":"IF($C86=\"NA\",\"\",IF($B86=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B86,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":60.720293558199351},{"$f":"IF($C86=\"NA\",\"\",IF($B86=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B86,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":62.535048490043685},{"$f":"IF($C86=\"NA\",\"\",IF($B86=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B86,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":63.858591560636924},{"$f":"IF($C86=\"NA\",\"\",IF($B86=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B86,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":64.101048697280092},{"$f":"IF($C86=\"NA\",\"\",IF($B86=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B86,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":64.212306084657484},{"$f":"IF($C86=\"NA\",\"\",IF($B86=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B86,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":63.426157187056901},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B86,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.35304763377439524,{"$f":"Inputs!$C83","v":"100W Sodium Vapour"},"Offered",{"$f":"IF($C87=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B87,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":45.761016630865498},{"$f":"IF($C87=\"NA\",\"\",IF($B87=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B87,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":61.916835271503309},{"$f":"IF($C87=\"NA\",\"\",IF($B87=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B87,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":62.425890298654551},{"$f":"IF($C87=\"NA\",\"\",IF($B87=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B87,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":59.811341695285996},{"$f":"IF($C87=\"NA\",\"\",IF($B87=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B87,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":59.001052043820508},{"$f":"IF($C87=\"NA\",\"\",IF($B87=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B87,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":58.34715249347984},{"$f":"IF($C87=\"NA\",\"\",IF($B87=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B87,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":60.154560239365281},{"$f":"IF($C87=\"NA\",\"\",IF($B87=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B87,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":61.478103309958527},{"$f":"IF($C87=\"NA\",\"\",IF($B87=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B87,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":61.720560446601695},{"$f":"IF($C87=\"NA\",\"\",IF($B87=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B87,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":61.839165019937965},{"$f":"IF($C87=\"NA\",\"\",IF($B87=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B87,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":61.046718534372623},null,null,0.10061733398960374,0.10618019680898153,0.10697258462201902,0.11069187373941167,0.11531731218811356,0.11856463823178896,0.12117334162392826,0.12165122464025194,0.12221892574540538,0.12032308223124843,null,null,{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":444},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":466},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":490},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":514},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B87,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":540}]
[0,{"$f":"Inputs!$C84","v":0},"NA",{"$f":"IF($C88=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B88,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":""},{"$f":"IF($C88=\"NA\",\"\",IF($B88=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B88,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C88=\"NA\",\"\",IF($B88=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B88,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C88=\"NA\",\"\",IF($B88=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B88,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C88=\"NA\",\"\",IF($B88=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B88,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C88=\"NA\",\"\",IF($B88=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B88,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C88=\"NA\",\"\",IF($B88=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B88,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C88=\"NA\",\"\",IF($B88=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B88,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C88=\"NA\",\"\",IF($B88=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B88,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C88=\"NA\",\"\",IF($B88=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B88,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C88=\"NA\",\"\",IF($B88=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B88,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B88,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[{"$f":"IFERROR(((E89-D89)/D89),0)","v":0.33741882340056956},{"$f":"Inputs!$C85","v":"150W Sodium Vapour"},"Offered",{"$f":"IF($C89=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B89,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":48.132973044355246},{"$f":"IF($C89=\"NA\",\"\",IF($B89=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B89,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":64.373944175752925},{"$f":"IF($C89=\"NA\",\"\",IF($B89=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B89,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":64.890346388863051},{"$f":"IF($C89=\"NA\",\"\",IF($B89=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B89,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":62.274748187500371},{"$f":"IF($C89=\"NA\",\"\",IF($B89=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B89,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":61.465508134029008},{"$f":"IF($C89=\"NA\",\"\",IF($B89=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B89,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":60.804261397729448},{"$f":"IF($C89=\"NA\",\"\",IF($B89=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B89,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":62.617966731579664},{"$f":"IF($C89=\"NA\",\"\",IF($B89=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B89,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":63.942559400167028},{"$f":"IF($C89=\"NA\",\"\",IF($B89=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B89,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":64.185016536810195},{"$f":"IF($C89=\"NA\",\"\",IF($B89=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B89,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":64.296273924187588},{"$f":"IF($C89=\"NA\",\"\",IF($B89=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B89,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":63.510125026586998},null,null,1.2539091591062868,1.3235164830165285,1.3338130116295204,1.3822148339901974,1.4396345271537971,{"$f":"IF($C89=\"NA\",\"\",J89*AH89*V$6/100/10^6)","v":1.4785260377710494},1.5098021211728336,1.5155269827146818,1.5223133014169845,1.4995915456090183,null,null,{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5322},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5588},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":5868},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":6161},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":6469},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":6469},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":6469},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":6469},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":6469},{"$f":"IFERROR(VLOOKUP($B89,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":6469}]
[{"$f":"IFERROR(((E90-D90)/D90),0)","v":0},{"$f":"Inputs!$C86","v":0},"NA",{"$f":"IF($C90=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B90,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":""},{"$f":"IF($C90=\"NA\",\"\",IF($B90=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B90,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C90=\"NA\",\"\",IF($B90=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B90,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C90=\"NA\",\"\",IF($B90=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B90,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C90=\"NA\",\"\",IF($B90=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B90,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C90=\"NA\",\"\",IF($B90=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B90,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C90=\"NA\",\"\",IF($B90=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B90,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C90=\"NA\",\"\",IF($B90=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B90,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C90=\"NA\",\"\",IF($B90=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B90,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C90=\"NA\",\"\",IF($B90=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B90,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C90=\"NA\",\"\",IF($B90=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B90,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B90,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0,{"$f":"Inputs!$C87","v":0},"NA",{"$f":"IF($C91=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B91,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":""},{"$f":"IF($C91=\"NA\",\"\",IF($B91=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B91,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C91=\"NA\",\"\",IF($B91=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B91,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C91=\"NA\",\"\",IF($B91=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B91,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C91=\"NA\",\"\",IF($B91=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B91,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C91=\"NA\",\"\",IF($B91=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B91,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C91=\"NA\",\"\",IF($B91=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B91,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C91=\"NA\",\"\",IF($B91=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B91,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C91=\"NA\",\"\",IF($B91=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B91,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C91=\"NA\",\"\",IF($B91=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B91,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C91=\"NA\",\"\",IF($B91=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B91,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B91,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0,{"$f":"Inputs!$C88","v":0},"NA",{"$f":"IF($C92=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B92,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":""},{"$f":"IF($C92=\"NA\",\"\",IF($B92=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B92,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C92=\"NA\",\"\",IF($B92=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B92,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C92=\"NA\",\"\",IF($B92=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B92,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C92=\"NA\",\"\",IF($B92=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B92,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C92=\"NA\",\"\",IF($B92=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B92,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C92=\"NA\",\"\",IF($B92=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B92,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C92=\"NA\",\"\",IF($B92=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B92,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C92=\"NA\",\"\",IF($B92=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B92,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C92=\"NA\",\"\",IF($B92=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B92,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C92=\"NA\",\"\",IF($B92=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B92,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B92,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.33150999967441896,{"$f":"Inputs!$C89","v":"250W Sodium Vapour"},"Offered",{"$f":"IF($C93=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B93,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":49.283044519996523},{"$f":"IF($C93=\"NA\",\"\",IF($B93=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B93,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":65.620866592774945},{"$f":"IF($C93=\"NA\",\"\",IF($B93=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B93,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":66.140417599867462},{"$f":"IF($C93=\"NA\",\"\",IF($B93=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B93,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":63.524819398504775},{"$f":"IF($C93=\"NA\",\"\",IF($B93=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B93,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":62.714529747039279},{"$f":"IF($C93=\"NA\",\"\",IF($B93=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B93,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":62.05013421675735},{"$f":"IF($C93=\"NA\",\"\",IF($B93=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B93,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":63.86803794258406},{"$f":"IF($C93=\"NA\",\"\",IF($B93=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B93,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":65.191581013177299},{"$f":"IF($C93=\"NA\",\"\",IF($B93=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B93,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":65.434038149820466},{"$f":"IF($C93=\"NA\",\"\",IF($B93=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B93,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":65.542146743215483},{"$f":"IF($C93=\"NA\",\"\",IF($B93=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B93,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":64.760196237591401},null,null,1.5887402389910148,1.6768513933676799,1.6909957537375282,1.7529777211303177,1.8261391730072218,1.8745045598015622,1.9133500856833991,1.9204661177838782,1.928909311181636,1.9006890935046248,null,null,{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":6615},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":6946},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":7293},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":7658},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":8041},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":8041},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":8041},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":8041},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":8041},{"$f":"IFERROR(VLOOKUP($B93,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":8041}]
[0,{"$f":"Inputs!$C90","v":0},"NA",{"$f":"IF($C94=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B94,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":""},{"$f":"IF($C94=\"NA\",\"\",IF($B94=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B94,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C94=\"NA\",\"\",IF($B94=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B94,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C94=\"NA\",\"\",IF($B94=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B94,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C94=\"NA\",\"\",IF($B94=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B94,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C94=\"NA\",\"\",IF($B94=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B94,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C94=\"NA\",\"\",IF($B94=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B94,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C94=\"NA\",\"\",IF($B94=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B94,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C94=\"NA\",\"\",IF($B94=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B94,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C94=\"NA\",\"\",IF($B94=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B94,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C94=\"NA\",\"\",IF($B94=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B94,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B94,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0,{"$f":"Inputs!$C91","v":0},"NA",{"$f":"IF($C95=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B95,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":""},{"$f":"IF($C95=\"NA\",\"\",IF($B95=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B95,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C95=\"NA\",\"\",IF($B95=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B95,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C95=\"NA\",\"\",IF($B95=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B95,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C95=\"NA\",\"\",IF($B95=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B95,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C95=\"NA\",\"\",IF($B95=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B95,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C95=\"NA\",\"\",IF($B95=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B95,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C95=\"NA\",\"\",IF($B95=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B95,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C95=\"NA\",\"\",IF($B95=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B95,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C95=\"NA\",\"\",IF($B95=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B95,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C95=\"NA\",\"\",IF($B95=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B95,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B95,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0,{"$f":"Inputs!$C92","v":0},"NA",{"$f":"IF($C96=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B96,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":""},{"$f":"IF($C96=\"NA\",\"\",IF($B96=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B96,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C96=\"NA\",\"\",IF($B96=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B96,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C96=\"NA\",\"\",IF($B96=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B96,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C96=\"NA\",\"\",IF($B96=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B96,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C96=\"NA\",\"\",IF($B96=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B96,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C96=\"NA\",\"\",IF($B96=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B96,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C96=\"NA\",\"\",IF($B96=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B96,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C96=\"NA\",\"\",IF($B96=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B96,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C96=\"NA\",\"\",IF($B96=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B96,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C96=\"NA\",\"\",IF($B96=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B96,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B96,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.30017344346833119,{"$f":"Inputs!$C93","v":"250W Sodium Vapour - Flood Light"},"Offered",{"$f":"IF($C97=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B97,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":53.413374677235339},{"$f":"IF($C97=\"NA\",\"\",IF($B97=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B97,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":69.446651281365234},{"$f":"IF($C97=\"NA\",\"\",IF($B97=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B97,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":69.97774786639313},{"$f":"IF($C97=\"NA\",\"\",IF($B97=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B97,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":67.362149665030444},{"$f":"IF($C97=\"NA\",\"\",IF($B97=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B97,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":66.552909611559087},{"$f":"IF($C97=\"NA\",\"\",IF($B97=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B97,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":65.878018101335883},{"$f":"IF($C97=\"NA\",\"\",IF($B97=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B97,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":67.706417807103861},{"$f":"IF($C97=\"NA\",\"\",IF($B97=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B97,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":69.029960877697107},{"$f":"IF($C97=\"NA\",\"\",IF($B97=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B97,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":69.272418014340261},{"$f":"IF($C97=\"NA\",\"\",IF($B97=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B97,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":69.370030627794009},{"$f":"IF($C97=\"NA\",\"\",IF($B97=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B97,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":68.598576102111195},null,null,9.1502907728326834E-3,9.7059136290687277E-3,9.8348738510944441E-3,1.020256104345201E-2,1.0608996035039132E-2,1.0873650699820879E-2,1.1086211716958155E-2,1.1125150333103047E-2,1.1171349732299949E-2,1.1016931321999058E-2,null,null,{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B97,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44}]
[0.32011932951585392,{"$f":"Inputs!$C94","v":"400W Sodium Vapour"},"Offered",{"$f":"IF($C98=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B98,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":50.15114254844201},{"$f":"IF($C98=\"NA\",\"\",IF($B98=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B98,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":66.20549267550328},{"$f":"IF($C98=\"NA\",\"\",IF($B98=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B98,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":66.727142878584047},{"$f":"IF($C98=\"NA\",\"\",IF($B98=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B98,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":64.11154467722136},{"$f":"IF($C98=\"NA\",\"\",IF($B98=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B98,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":63.301255025755871},{"$f":"IF($C98=\"NA\",\"\",IF($B98=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B98,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":62.63580989747981},{"$f":"IF($C98=\"NA\",\"\",IF($B98=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B98,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":64.454763221300652},{"$f":"IF($C98=\"NA\",\"\",IF($B98=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B98,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":65.779355889888009},{"$f":"IF($C98=\"NA\",\"\",IF($B98=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B98,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":66.021813026531191},{"$f":"IF($C98=\"NA\",\"\",IF($B98=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B98,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":66.127822423937943},{"$f":"IF($C98=\"NA\",\"\",IF($B98=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B98,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":65.346921516307987},null,null,0.16331835755163854,0.17243628262683691,0.1738673035873905,0.18021867305832701,0.18775334560009163,0.19267784643559513,0.19663751752943673,0.19736230677086103,0.19822079282865096,0.19534481983477528,null,null,{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":674},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":708},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":743},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":780},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":819},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":819},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":819},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":819},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":819},{"$f":"IFERROR(VLOOKUP($B98,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":819}]
[0,{"$f":"Inputs!$C95","v":0},"NA",{"$f":"IF($C99=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B99,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":""},{"$f":"IF($C99=\"NA\",\"\",IF($B99=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B99,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C99=\"NA\",\"\",IF($B99=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B99,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C99=\"NA\",\"\",IF($B99=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B99,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C99=\"NA\",\"\",IF($B99=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B99,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C99=\"NA\",\"\",IF($B99=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B99,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C99=\"NA\",\"\",IF($B99=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B99,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C99=\"NA\",\"\",IF($B99=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B99,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C99=\"NA\",\"\",IF($B99=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B99,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C99=\"NA\",\"\",IF($B99=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B99,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C99=\"NA\",\"\",IF($B99=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B99,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B99,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.29981366770097678,{"$f":"Inputs!$C96","v":"400W Sodium Vapour - Flood Light"},"Offered",{"$f":"IF($C100=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B100,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":52.875829791008137},{"$f":"IF($C100=\"NA\",\"\",IF($B100=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B100,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":68.72872625338286},{"$f":"IF($C100=\"NA\",\"\",IF($B100=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B100,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":69.257723642422505},{"$f":"IF($C100=\"NA\",\"\",IF($B100=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B100,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":66.642125441059818},{"$f":"IF($C100=\"NA\",\"\",IF($B100=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B100,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":65.832885387588462},{"$f":"IF($C100=\"NA\",\"\",IF($B100=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B100,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":65.160093073353508},{"$f":"IF($C100=\"NA\",\"\",IF($B100=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B100,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":66.986393583133236},{"$f":"IF($C100=\"NA\",\"\",IF($B100=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B100,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":68.309936653726467},{"$f":"IF($C100=\"NA\",\"\",IF($B100=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B100,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":68.552393790369649},{"$f":"IF($C100=\"NA\",\"\",IF($B100=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B100,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":68.652105599811648},{"$f":"IF($C100=\"NA\",\"\",IF($B100=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B100,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":67.878551878140584},null,null,9.0556969711457266E-3,9.6060462692040011E-3,9.7297503143947348E-3,1.0092181329917313E-2,1.049338138853285E-2,1.0758014809451199E-2,1.0970575826588471E-2,1.1009514442733365E-2,1.105573508579367E-2,1.0901295431629378E-2,null,null,{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B100,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44}]
[0.52198560294749263,{"$f":"Inputs!$C97","v":"70W Sodium Vapour"},"Offered",{"$f":"IF($C101=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B101,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":36.071479634530519},{"$f":"IF($C101=\"NA\",\"\",IF($B101=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B101,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":54.900272680769135},{"$f":"IF($C101=\"NA\",\"\",IF($B101=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B101,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":55.389385346031979},{"$f":"IF($C101=\"NA\",\"\",IF($B101=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B101,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":52.772737546675174},{"$f":"IF($C101=\"NA\",\"\",IF($B101=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B101,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":51.961398297215553},{"$f":"IF($C101=\"NA\",\"\",IF($B101=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B101,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":51.325341912775031},{"$f":"IF($C101=\"NA\",\"\",IF($B101=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B101,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":53.113856894766208},{"$f":"IF($C101=\"NA\",\"\",IF($B101=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B101,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":54.437399965359447},{"$f":"IF($C101=\"NA\",\"\",IF($B101=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B101,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":54.679857102002615},{"$f":"IF($C101=\"NA\",\"\",IF($B101=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B101,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":54.817354439233156},{"$f":"IF($C101=\"NA\",\"\",IF($B101=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B101,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":54.006015189773549},null,null,4.7420659530741156E-2,5.013847161522815E-2,5.008132793179474E-2,5.1776935333260436E-2,5.3913165652017148E-2,5.5639420790112346E-2,5.7025898333712292E-2,5.727988430720285E-2,5.7581245450059285E-2,5.6574001212047281E-2,null,null,{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":236},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":248},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":260},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":273},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":287},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":287},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":287},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":287},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":287},{"$f":"IFERROR(VLOOKUP($B101,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":287}]
[0,{"$f":"Inputs!$C98","v":0},"NA",{"$f":"IF($C102=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B102,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":""},{"$f":"IF($C102=\"NA\",\"\",IF($B102=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B102,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C102=\"NA\",\"\",IF($B102=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B102,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C102=\"NA\",\"\",IF($B102=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B102,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C102=\"NA\",\"\",IF($B102=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B102,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C102=\"NA\",\"\",IF($B102=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B102,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C102=\"NA\",\"\",IF($B102=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B102,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C102=\"NA\",\"\",IF($B102=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B102,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C102=\"NA\",\"\",IF($B102=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B102,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C102=\"NA\",\"\",IF($B102=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B102,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C102=\"NA\",\"\",IF($B102=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B102,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B102,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.38634729929301226,{"$f":"Inputs!$C99","v":"100W Incandescent"},"Old light no volumes",{"$f":"IF($C103=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B103,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":42.196745528671443},{"$f":"IF($C103=\"NA\",\"\",IF($B103=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B103,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":58.499344202628144},{"$f":"IF($C103=\"NA\",\"\",IF($B103=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B103,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":58.99895284783225},{"$f":"IF($C103=\"NA\",\"\",IF($B103=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B103,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":56.38335464646957},{"$f":"IF($C103=\"NA\",\"\",IF($B103=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B103,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":55.573064995004081},{"$f":"IF($C103=\"NA\",\"\",IF($B103=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B103,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":54.927562228616416},{"$f":"IF($C103=\"NA\",\"\",IF($B103=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B103,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":56.726573190548862},{"$f":"IF($C103=\"NA\",\"\",IF($B103=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B103,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":58.050116261142101},{"$f":"IF($C103=\"NA\",\"\",IF($B103=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B103,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":58.292573397785269},{"$f":"IF($C103=\"NA\",\"\",IF($B103=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B103,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":58.420624353068675},{"$f":"IF($C103=\"NA\",\"\",IF($B103=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B103,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":57.618731485556197},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B103,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.57577218956635767,{"$f":"Inputs!$C100","v":"60W Incandescent"},"Old light no volumes",{"$f":"IF($C104=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B104,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":32.95921091211099},{"$f":"IF($C104=\"NA\",\"\",IF($B104=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B104,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":51.936207945356522},{"$f":"IF($C104=\"NA\",\"\",IF($B104=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B104,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":52.415874228672237},{"$f":"IF($C104=\"NA\",\"\",IF($B104=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B104,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":49.799226429315418},{"$f":"IF($C104=\"NA\",\"\",IF($B104=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B104,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":48.988936777849936},{"$f":"IF($C104=\"NA\",\"\",IF($B104=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B104,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":48.360227579368299},{"$f":"IF($C104=\"NA\",\"\",IF($B104=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B104,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":50.140345777406466},{"$f":"IF($C104=\"NA\",\"\",IF($B104=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B104,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":51.463888847999698},{"$f":"IF($C104=\"NA\",\"\",IF($B104=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B104,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":51.706345984642866},{"$f":"IF($C104=\"NA\",\"\",IF($B104=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B104,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":51.852240105826425},{"$f":"IF($C104=\"NA\",\"\",IF($B104=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B104,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":51.032504072413801},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B104,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.53705468508284226,{"$f":"Inputs!$C101","v":"18W LED"},"Offered",{"$f":"IF($C105=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B105,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":34.520097634790346},{"$f":"IF($C105=\"NA\",\"\",IF($B105=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B105,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":53.059277799071644},{"$f":"IF($C105=\"NA\",\"\",IF($B105=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B105,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":53.542092876369729},{"$f":"IF($C105=\"NA\",\"\",IF($B105=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B105,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":50.924395479018791},{"$f":"IF($C105=\"NA\",\"\",IF($B105=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B105,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":50.112006631565052},{"$f":"IF($C105=\"NA\",\"\",IF($B105=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B105,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":49.479099041106906},{"$f":"IF($C105=\"NA\",\"\",IF($B105=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B105,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":51.262366033127456},{"$f":"IF($C105=\"NA\",\"\",IF($B105=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B105,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":52.585909103720688},{"$f":"IF($C105=\"NA\",\"\",IF($B105=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B105,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":52.828366240363863},{"$f":"IF($C105=\"NA\",\"\",IF($B105=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B105,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":52.971111567565039},{"$f":"IF($C105=\"NA\",\"\",IF($B105=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B105,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":52.154524328134791},null,null,{"$f":"IF($C105=\"NA\",\"\",E105*AC105*Q$6/100/10^6)","v":6.9910904428056808E-2},{"$f":"IF($C105=\"NA\",\"\",F105*AD105*R$6/100/10^6)","v":7.0354310039549825E-2},{"$f":"IF($C105=\"NA\",\"\",G105*AE105*S$6/100/10^6)","v":6.6914655659430694E-2},{"$f":"IF($C105=\"NA\",\"\",H105*AF105*T$6/100/10^6)","v":6.5847176713876479E-2},{"$f":"IF($C105=\"NA\",\"\",I105*AG105*U$6/100/10^6)","v":6.5193660896562464E-2},{"$f":"IF($C105=\"NA\",\"\",J105*AH105*V$6/100/10^6)","v":6.7358748967529483E-2},6.9097884562288991E-2,6.9416473239838114E-2,6.9794736601423699E-2,6.8531044967169122E-2,null,null,{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B105,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":360}]
[9.7579606582258074E-2,{"$f":"Inputs!$C102","v":"18W LED Decorative - Bottom Pole Entry"},"Offered",{"$f":"IF($C106=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B106,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":48.34207694901729},{"$f":"IF($C106=\"NA\",\"\",IF($B106=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B106,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":53.059277799071644},{"$f":"IF($C106=\"NA\",\"\",IF($B106=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B106,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":53.542092876369729},{"$f":"IF($C106=\"NA\",\"\",IF($B106=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B106,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":50.924395479018791},{"$f":"IF($C106=\"NA\",\"\",IF($B106=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B106,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":50.112006631565052},{"$f":"IF($C106=\"NA\",\"\",IF($B106=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B106,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":49.479099041106906},{"$f":"IF($C106=\"NA\",\"\",IF($B106=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B106,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":51.262366033127456},{"$f":"IF($C106=\"NA\",\"\",IF($B106=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B106,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":52.585909103720688},{"$f":"IF($C106=\"NA\",\"\",IF($B106=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B106,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":52.828366240363863},{"$f":"IF($C106=\"NA\",\"\",IF($B106=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B106,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":52.971111567565039},{"$f":"IF($C106=\"NA\",\"\",IF($B106=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B106,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":52.154524328134791},null,null,6.9910904428056803E-3,7.426288281952481E-3,7.4349617399367433E-3,7.682170616618922E-3,7.9681141095798557E-3,8.23273598492027E-3,8.4452970020575426E-3,8.4842356182024386E-3,8.5304678068406723E-3,8.3760166070984479E-3,null,null,{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B106,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44}]
[9.7579606582258074E-2,{"$f":"Inputs!$C103","v":"18W LED Decorative - Side Entry"},"Offered",{"$f":"IF($C107=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B107,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":48.34207694901729},{"$f":"IF($C107=\"NA\",\"\",IF($B107=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B107,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":53.059277799071644},{"$f":"IF($C107=\"NA\",\"\",IF($B107=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B107,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":53.542092876369729},{"$f":"IF($C107=\"NA\",\"\",IF($B107=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B107,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":50.924395479018791},{"$f":"IF($C107=\"NA\",\"\",IF($B107=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B107,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":50.112006631565052},{"$f":"IF($C107=\"NA\",\"\",IF($B107=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B107,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":49.479099041106906},{"$f":"IF($C107=\"NA\",\"\",IF($B107=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B107,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":51.262366033127456},{"$f":"IF($C107=\"NA\",\"\",IF($B107=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B107,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":52.585909103720688},{"$f":"IF($C107=\"NA\",\"\",IF($B107=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B107,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":52.828366240363863},{"$f":"IF($C107=\"NA\",\"\",IF($B107=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B107,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":52.971111567565039},{"$f":"IF($C107=\"NA\",\"\",IF($B107=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B107,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":52.154524328134791},null,null,6.9910904428056803E-3,7.426288281952481E-3,7.4349617399367433E-3,7.682170616618922E-3,7.9681141095798557E-3,8.23273598492027E-3,8.4452970020575426E-3,8.4842356182024386E-3,8.5304678068406723E-3,8.3760166070984479E-3,null,null,{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B107,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44}]
[9.7579606582258074E-2,{"$f":"Inputs!$C104","v":"18W LED Decorative - Top Entry"},"Offered",{"$f":"IF($C108=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B108,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":48.34207694901729},{"$f":"IF($C108=\"NA\",\"\",IF($B108=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B108,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":53.059277799071644},{"$f":"IF($C108=\"NA\",\"\",IF($B108=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B108,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":53.542092876369729},{"$f":"IF($C108=\"NA\",\"\",IF($B108=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B108,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":50.924395479018791},{"$f":"IF($C108=\"NA\",\"\",IF($B108=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B108,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":50.112006631565052},{"$f":"IF($C108=\"NA\",\"\",IF($B108=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B108,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":49.479099041106906},{"$f":"IF($C108=\"NA\",\"\",IF($B108=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B108,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":51.262366033127456},{"$f":"IF($C108=\"NA\",\"\",IF($B108=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B108,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":52.585909103720688},{"$f":"IF($C108=\"NA\",\"\",IF($B108=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B108,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":52.828366240363863},{"$f":"IF($C108=\"NA\",\"\",IF($B108=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B108,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":52.971111567565039},{"$f":"IF($C108=\"NA\",\"\",IF($B108=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B108,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":52.154524328134791},null,null,6.9910904428056803E-3,7.426288281952481E-3,7.4349617399367433E-3,7.682170616618922E-3,7.9681141095798557E-3,8.23273598492027E-3,8.4452970020575426E-3,8.4842356182024386E-3,8.5304678068406723E-3,8.3760166070984479E-3,null,null,{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B108,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44}]
[0.54398712036134533,{"$f":"Inputs!$C105","v":"25W LED"},"Offered",{"$f":"IF($C109=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B109,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":34.520097634790346},{"$f":"IF($C109=\"NA\",\"\",IF($B109=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B109,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":53.298586141732436},{"$f":"IF($C109=\"NA\",\"\",IF($B109=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B109,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":53.781401219030528},{"$f":"IF($C109=\"NA\",\"\",IF($B109=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B109,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":51.163703821679583},{"$f":"IF($C109=\"NA\",\"\",IF($B109=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B109,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":50.351314974225843},{"$f":"IF($C109=\"NA\",\"\",IF($B109=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B109,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":49.717357785773572},{"$f":"IF($C109=\"NA\",\"\",IF($B109=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B109,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":51.501674375788241},{"$f":"IF($C109=\"NA\",\"\",IF($B109=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B109,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":52.825217446381487},{"$f":"IF($C109=\"NA\",\"\",IF($B109=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B109,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":53.067674583024655},{"$f":"IF($C109=\"NA\",\"\",IF($B109=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B109,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":53.210419910225824},{"$f":"IF($C109=\"NA\",\"\",IF($B109=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B109,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":52.393832670795582},null,null,4.0965293308535544E-3,4.1223444034386896E-3,3.9216978979317403E-3,3.8594282927744109E-3,3.821276119414557E-3,3.9476033409041687E-3,4.0490529172651406E-3,4.06763725678884E-3,4.0897528742999574E-3,4.0159872742164815E-3,null,null,{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B109,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":21}]
[0.10252991814858096,{"$f":"Inputs!$C106","v":"25W LED Decorative - Bottom Pole Entry"},"Offered",{"$f":"IF($C110=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B110,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":48.34207694901729},{"$f":"IF($C110=\"NA\",\"\",IF($B110=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B110,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":53.298586141732436},{"$f":"IF($C110=\"NA\",\"\",IF($B110=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B110,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":53.781401219030528},{"$f":"IF($C110=\"NA\",\"\",IF($B110=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B110,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":51.163703821679583},{"$f":"IF($C110=\"NA\",\"\",IF($B110=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B110,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":50.351314974225843},{"$f":"IF($C110=\"NA\",\"\",IF($B110=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B110,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":49.717357785773572},{"$f":"IF($C110=\"NA\",\"\",IF($B110=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B110,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":51.501674375788241},{"$f":"IF($C110=\"NA\",\"\",IF($B110=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B110,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":52.825217446381487},{"$f":"IF($C110=\"NA\",\"\",IF($B110=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B110,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":53.067674583024655},{"$f":"IF($C110=\"NA\",\"\",IF($B110=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B110,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":53.210419910225824},{"$f":"IF($C110=\"NA\",\"\",IF($B110=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B110,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":52.393832670795582},null,null,7.0226217100346653E-3,7.4594803490795345E-3,7.469900757965219E-3,7.7188565855488217E-3,8.0064832978209745E-3,8.2711689047515902E-3,8.4837299218888679E-3,8.5226685380337605E-3,8.5690060223427671E-3,8.4144495269297698E-3,null,null,{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B110,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44}]
[0.10252991814858096,{"$f":"Inputs!$C107","v":"25W LED Decorative - Side Entry"},"Offered",{"$f":"IF($C111=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B111,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":48.34207694901729},{"$f":"IF($C111=\"NA\",\"\",IF($B111=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B111,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":53.298586141732436},{"$f":"IF($C111=\"NA\",\"\",IF($B111=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B111,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":53.781401219030528},{"$f":"IF($C111=\"NA\",\"\",IF($B111=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B111,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":51.163703821679583},{"$f":"IF($C111=\"NA\",\"\",IF($B111=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B111,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":50.351314974225843},{"$f":"IF($C111=\"NA\",\"\",IF($B111=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B111,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":49.717357785773572},{"$f":"IF($C111=\"NA\",\"\",IF($B111=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B111,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":51.501674375788241},{"$f":"IF($C111=\"NA\",\"\",IF($B111=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B111,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":52.825217446381487},{"$f":"IF($C111=\"NA\",\"\",IF($B111=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B111,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":53.067674583024655},{"$f":"IF($C111=\"NA\",\"\",IF($B111=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B111,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":53.210419910225824},{"$f":"IF($C111=\"NA\",\"\",IF($B111=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B111,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":52.393832670795582},null,null,7.0226217100346653E-3,7.4594803490795345E-3,7.469900757965219E-3,7.7188565855488217E-3,8.0064832978209745E-3,8.2711689047515902E-3,8.4837299218888679E-3,8.5226685380337605E-3,8.5690060223427671E-3,8.4144495269297698E-3,null,null,{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B111,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44}]
[0.10252991814858096,{"$f":"Inputs!$C108","v":"25W LED Decorative - Top Entry"},"Offered",{"$f":"IF($C112=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B112,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":48.34207694901729},{"$f":"IF($C112=\"NA\",\"\",IF($B112=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B112,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":53.298586141732436},{"$f":"IF($C112=\"NA\",\"\",IF($B112=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B112,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":53.781401219030528},{"$f":"IF($C112=\"NA\",\"\",IF($B112=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B112,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":51.163703821679583},{"$f":"IF($C112=\"NA\",\"\",IF($B112=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B112,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":50.351314974225843},{"$f":"IF($C112=\"NA\",\"\",IF($B112=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B112,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":49.717357785773572},{"$f":"IF($C112=\"NA\",\"\",IF($B112=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B112,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":51.501674375788241},{"$f":"IF($C112=\"NA\",\"\",IF($B112=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B112,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":52.825217446381487},{"$f":"IF($C112=\"NA\",\"\",IF($B112=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B112,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":53.067674583024655},{"$f":"IF($C112=\"NA\",\"\",IF($B112=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B112,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":53.210419910225824},{"$f":"IF($C112=\"NA\",\"\",IF($B112=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B112,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":52.393832670795582},null,null,7.0226217100346653E-3,7.4594803490795345E-3,7.469900757965219E-3,7.7188565855488217E-3,8.0064832978209745E-3,8.2711689047515902E-3,8.4837299218888679E-3,8.5226685380337605E-3,8.5690060223427671E-3,8.4144495269297698E-3,null,null,{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B112,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44}]
[0.54398712036134533,{"$f":"Inputs!$C109","v":"30W LED"},"Not Offered",{"$f":"IF($C113=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B113,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":34.520097634790346},{"$f":"IF($C113=\"NA\",\"\",IF($B113=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B113,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":53.298586141732436},{"$f":"IF($C113=\"NA\",\"\",IF($B113=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B113,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":53.781401219030528},{"$f":"IF($C113=\"NA\",\"\",IF($B113=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B113,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":51.163703821679583},{"$f":"IF($C113=\"NA\",\"\",IF($B113=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B113,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":50.351314974225843},{"$f":"IF($C113=\"NA\",\"\",IF($B113=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B113,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":49.717357785773572},{"$f":"IF($C113=\"NA\",\"\",IF($B113=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B113,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":51.501674375788241},{"$f":"IF($C113=\"NA\",\"\",IF($B113=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B113,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":52.825217446381487},{"$f":"IF($C113=\"NA\",\"\",IF($B113=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B113,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":53.067674583024655},{"$f":"IF($C113=\"NA\",\"\",IF($B113=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B113,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":53.210419910225824},{"$f":"IF($C113=\"NA\",\"\",IF($B113=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B113,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":52.393832670795582},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B113,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.54398712036134533,{"$f":"Inputs!$C110","v":"88 LED Light"},"Not Offered",{"$f":"IF($C114=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B114,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":34.520097634790346},{"$f":"IF($C114=\"NA\",\"\",IF($B114=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B114,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":53.298586141732436},{"$f":"IF($C114=\"NA\",\"\",IF($B114=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B114,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":53.781401219030528},{"$f":"IF($C114=\"NA\",\"\",IF($B114=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B114,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":51.163703821679583},{"$f":"IF($C114=\"NA\",\"\",IF($B114=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B114,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":50.351314974225843},{"$f":"IF($C114=\"NA\",\"\",IF($B114=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B114,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":49.717357785773572},{"$f":"IF($C114=\"NA\",\"\",IF($B114=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B114,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":51.501674375788241},{"$f":"IF($C114=\"NA\",\"\",IF($B114=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B114,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":52.825217446381487},{"$f":"IF($C114=\"NA\",\"\",IF($B114=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B114,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":53.067674583024655},{"$f":"IF($C114=\"NA\",\"\",IF($B114=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B114,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":53.210419910225824},{"$f":"IF($C114=\"NA\",\"\",IF($B114=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B114,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":52.393832670795582},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B114,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.35159640195314495,{"$f":"Inputs!$C111","v":"100W Metal Halide"},"Offered",{"$f":"IF($C115=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B115,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":45.917316519198749},{"$f":"IF($C115=\"NA\",\"\",IF($B115=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B115,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":62.061679794692736},{"$f":"IF($C115=\"NA\",\"\",IF($B115=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B115,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":62.570734821843978},{"$f":"IF($C115=\"NA\",\"\",IF($B115=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B115,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":59.956186218475416},{"$f":"IF($C115=\"NA\",\"\",IF($B115=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B115,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":59.145896567009935},{"$f":"IF($C115=\"NA\",\"\",IF($B115=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B115,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":58.490947418675134},{"$f":"IF($C115=\"NA\",\"\",IF($B115=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B115,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":60.299404762554715},{"$f":"IF($C115=\"NA\",\"\",IF($B115=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B115,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":61.622947833147947},{"$f":"IF($C115=\"NA\",\"\",IF($B115=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B115,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":61.865404969791122},{"$f":"IF($C115=\"NA\",\"\",IF($B115=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B115,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":61.982959945133267},{"$f":"IF($C115=\"NA\",\"\",IF($B115=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B115,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":61.19156305756205},null,null,4.0886234648743573E-3,4.3392804598948809E-3,4.3768015939487058E-3,4.5335329718613109E-3,4.7096910861517214E-3,4.8420422024331436E-3,4.9483227110017798E-3,4.967792019074227E-3,4.9908679347821306E-3,4.9136825135222325E-3,null,null,{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":18},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B115,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":22}]
[0.33262507825446735,{"$f":"Inputs!$C112","v":"150W Metal Halide"},"Offered",{"$f":"IF($C116=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B116,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":48.718041545278361},{"$f":"IF($C116=\"NA\",\"\",IF($B116=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B116,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":64.922883926680967},{"$f":"IF($C116=\"NA\",\"\",IF($B116=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B116,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":65.440335737785233},{"$f":"IF($C116=\"NA\",\"\",IF($B116=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B116,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":62.824737536422539},{"$f":"IF($C116=\"NA\",\"\",IF($B116=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B116,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":62.014447884957058},{"$f":"IF($C116=\"NA\",\"\",IF($B116=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B116,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":61.352151550663372},{"$f":"IF($C116=\"NA\",\"\",IF($B116=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B116,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":63.167956080501831},{"$f":"IF($C116=\"NA\",\"\",IF($B116=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B116,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":64.492548749089195},{"$f":"IF($C116=\"NA\",\"\",IF($B116=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B116,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":64.735005885732363},{"$f":"IF($C116=\"NA\",\"\",IF($B116=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B116,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":64.844164077121505},{"$f":"IF($C116=\"NA\",\"\",IF($B116=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B116,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":64.060114375509173},null,null,3.564266327574785E-3,3.5828583816437413E-3,3.4396543801191335E-3,3.6216437564814924E-3,3.5927819948068473E-3,3.6890086351013067E-3,3.766364846946809E-3,3.7805243437267701E-3,3.7972742483562351E-3,3.741110679529736E-3,null,null,{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":15},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":15},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":15},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B116,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":16}]
[0.32903681250649158,{"$f":"Inputs!$C113","v":"250W Metal Halide"},"Offered",{"$f":"IF($C117=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B117,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":49.587195654050419},{"$f":"IF($C117=\"NA\",\"\",IF($B117=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B117,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":65.903208453194921},{"$f":"IF($C117=\"NA\",\"\",IF($B117=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B117,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":66.422759460287423},{"$f":"IF($C117=\"NA\",\"\",IF($B117=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B117,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":63.808210856918862},{"$f":"IF($C117=\"NA\",\"\",IF($B117=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B117,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":62.99792120545338},{"$f":"IF($C117=\"NA\",\"\",IF($B117=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B117,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":62.332476077177319},{"$f":"IF($C117=\"NA\",\"\",IF($B117=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B117,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":64.151429400998154},{"$f":"IF($C117=\"NA\",\"\",IF($B117=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B117,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":65.4749724715914},{"$f":"IF($C117=\"NA\",\"\",IF($B117=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B117,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":65.717429608234568},{"$f":"IF($C117=\"NA\",\"\",IF($B117=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B117,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":65.82553820162957},{"$f":"IF($C117=\"NA\",\"\",IF($B117=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B117,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":65.043587696005488},null,null,2.1949722607421104E-2,2.2547205698794568E-2,2.2125497114636614E-2,2.2304414002790769E-2,2.2585549381804432E-2,2.3181119014050681E-2,2.3659381302609556E-2,2.3746993188935563E-2,2.385122551197846E-2,2.3503500413951585E-2,null,null,{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":91},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":93},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":95},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":97},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B117,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":99}]
[0.28580167250665045,{"$f":"Inputs!$C114","v":"400W Metal Halide"},"Not Offered",{"$f":"IF($C118=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B118,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":55.021785014610622},{"$f":"IF($C118=\"NA\",\"\",IF($B118=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B118,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":70.747103196087693},{"$f":"IF($C118=\"NA\",\"\",IF($B118=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B118,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":71.281348575097965},{"$f":"IF($C118=\"NA\",\"\",IF($B118=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B118,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":68.666799971729404},{"$f":"IF($C118=\"NA\",\"\",IF($B118=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B118,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":67.856510320263922},{"$f":"IF($C118=\"NA\",\"\",IF($B118=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B118,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":67.178470016058355},{"$f":"IF($C118=\"NA\",\"\",IF($B118=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B118,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":69.010018515808696},{"$f":"IF($C118=\"NA\",\"\",IF($B118=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B118,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":70.334611184396067},{"$f":"IF($C118=\"NA\",\"\",IF($B118=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B118,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":70.577068321039235},{"$f":"IF($C118=\"NA\",\"\",IF($B118=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B118,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":70.670482542516481},{"$f":"IF($C118=\"NA\",\"\",IF($B118=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B118,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":69.902176810816044},null,null,4.6608191585582569E-3,4.9433615236830434E-3,5.0126763979362471E-3,5.2012015160482301E-3,5.4092104056930193E-3,5.5415044868194381E-3,5.6478692781070042E-3,5.6673385861794514E-3,5.6903872543234268E-3,5.6131447979085288E-3,null,null,{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":18},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B118,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":22}]
[0.54667649652276895,{"$f":"Inputs!$C115","v":"70W Metal Halide"},"Old light no volumes",{"$f":"IF($C119=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B119,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":34.859099419621252},{"$f":"IF($C119=\"NA\",\"\",IF($B119=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B119,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":53.915749762278686},{"$f":"IF($C119=\"NA\",\"\",IF($B119=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B119,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":54.401713633559154},{"$f":"IF($C119=\"NA\",\"\",IF($B119=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B119,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":51.785065834202342},{"$f":"IF($C119=\"NA\",\"\",IF($B119=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B119,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":50.973726584742728},{"$f":"IF($C119=\"NA\",\"\",IF($B119=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B119,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":50.340818994284582},{"$f":"IF($C119=\"NA\",\"\",IF($B119=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B119,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":52.126185182293376},{"$f":"IF($C119=\"NA\",\"\",IF($B119=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B119,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":53.449728252886615},{"$f":"IF($C119=\"NA\",\"\",IF($B119=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B119,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":53.69218538952979},{"$f":"IF($C119=\"NA\",\"\",IF($B119=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B119,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":53.832831520742715},{"$f":"IF($C119=\"NA\",\"\",IF($B119=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B119,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":53.018343477300718},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B119,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.28827467094859294,{"$f":"Inputs!$C116","v":"250W Metal Halide - Flood Light"},"Obsolete, no new Connections",{"$f":"IF($C120=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B120,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":55.172804501310992},{"$f":"IF($C120=\"NA\",\"\",IF($B120=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B120,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":71.077726564237466},{"$f":"IF($C120=\"NA\",\"\",IF($B120=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B120,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":71.611971943247738},{"$f":"IF($C120=\"NA\",\"\",IF($B120=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B120,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":68.997423339879177},{"$f":"IF($C120=\"NA\",\"\",IF($B120=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B120,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":68.188183286407821},{"$f":"IF($C120=\"NA\",\"\",IF($B120=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B120,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":67.509093384208128},{"$f":"IF($C120=\"NA\",\"\",IF($B120=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B120,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":69.341691481952608},{"$f":"IF($C120=\"NA\",\"\",IF($B120=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B120,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":70.66523455254584},{"$f":"IF($C120=\"NA\",\"\",IF($B120=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B120,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":70.907691689189022},{"$f":"IF($C120=\"NA\",\"\",IF($B120=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B120,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":71.001105910666254},{"$f":"IF($C120=\"NA\",\"\",IF($B120=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B120,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":70.233849776959943},null,null,9.3652012521039264E-3,9.9325805085284605E-3,1.007362380762236E-2,1.0453248497806319E-2,1.0871664398592875E-2,1.1136275652001587E-2,1.134883666913886E-2,1.1387775285283754E-2,1.1434018095853695E-2,1.1279556274179767E-2,null,null,{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B120,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44}]
[0.28580167250665045,{"$f":"Inputs!$C117","v":"400W Metal Halide - Flood Light"},"Obsolete, no new Connections",{"$f":"IF($C121=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B121,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":55.021785014610622},{"$f":"IF($C121=\"NA\",\"\",IF($B121=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B121,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":70.747103196087693},{"$f":"IF($C121=\"NA\",\"\",IF($B121=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B121,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":71.281348575097965},{"$f":"IF($C121=\"NA\",\"\",IF($B121=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B121,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":68.666799971729404},{"$f":"IF($C121=\"NA\",\"\",IF($B121=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B121,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":67.856510320263922},{"$f":"IF($C121=\"NA\",\"\",IF($B121=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B121,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":67.178470016058355},{"$f":"IF($C121=\"NA\",\"\",IF($B121=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B121,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":69.010018515808696},{"$f":"IF($C121=\"NA\",\"\",IF($B121=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B121,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":70.334611184396067},{"$f":"IF($C121=\"NA\",\"\",IF($B121=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B121,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":70.577068321039235},{"$f":"IF($C121=\"NA\",\"\",IF($B121=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B121,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":70.670482542516481},{"$f":"IF($C121=\"NA\",\"\",IF($B121=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B121,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":69.902176810816044},null,null,9.3216383171165138E-3,9.8867230473660868E-3,1.0025352795872494E-2,1.040240303209646E-2,1.0818420811386039E-2,{"$f":"IF($C121=\"NA\",\"\",J121*AH121*V$6/100/10^6)","v":1.1083008973638876E-2},1.1295738556214008E-2,1.1334677172358903E-2,1.1380774508646854E-2,1.1226289595817058E-2,null,null,{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":36},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B121,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":44}]
[0.36103615783229542,{"$f":"Inputs!$C118","v":"125W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C122=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B122,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":45.62583834906377},{"$f":"IF($C122=\"NA\",\"\",IF($B122=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B122,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":62.098415724487154},{"$f":"IF($C122=\"NA\",\"\",IF($B122=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B122,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":62.608520349632528},{"$f":"IF($C122=\"NA\",\"\",IF($B122=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B122,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":59.992922148269841},{"$f":"IF($C122=\"NA\",\"\",IF($B122=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B122,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":59.182632496804359},{"$f":"IF($C122=\"NA\",\"\",IF($B122=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B122,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":58.527683348469559},{"$f":"IF($C122=\"NA\",\"\",IF($B122=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B122,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":60.336140692349133},{"$f":"IF($C122=\"NA\",\"\",IF($B122=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B122,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":61.659683762942372},{"$f":"IF($C122=\"NA\",\"\",IF($B122=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B122,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":61.90214089958554},{"$f":"IF($C122=\"NA\",\"\",IF($B122=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B122,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":62.020745472921817},{"$f":"IF($C122=\"NA\",\"\",IF($B122=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B122,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":61.228298987356474},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B122,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.35670867486260882,{"$f":"Inputs!$C119","v":"250W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C123=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B123,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":46.106354897655862},{"$f":"IF($C123=\"NA\",\"\",IF($B123=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B123,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":62.552891655943839},{"$f":"IF($C123=\"NA\",\"\",IF($B123=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B123,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":63.064045879083338},{"$f":"IF($C123=\"NA\",\"\",IF($B123=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B123,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":60.448447677720644},{"$f":"IF($C123=\"NA\",\"\",IF($B123=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B123,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":59.638158026255155},{"$f":"IF($C123=\"NA\",\"\",IF($B123=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B123,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":58.982159279926236},{"$f":"IF($C123=\"NA\",\"\",IF($B123=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B123,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":60.791666221799936},{"$f":"IF($C123=\"NA\",\"\",IF($B123=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B123,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":62.115209292393175},{"$f":"IF($C123=\"NA\",\"\",IF($B123=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B123,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":62.35766642903635},{"$f":"IF($C123=\"NA\",\"\",IF($B123=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B123,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":62.474171806384362},{"$f":"IF($C123=\"NA\",\"\",IF($B123=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B123,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":61.68382451680727},null,null,8.8372223215851226E-2,8.4247258889867449E-2,7.6781618240240754E-2,7.2051840619420174E-2,6.7784656730862439E-2,6.9673328656804909E-2,7.1190241370011814E-2,7.1468121494318568E-2,7.1797817206769157E-2,7.0695831278712803E-2,null,null,{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":386},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":366},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":348},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":331},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B123,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":314}]
[0,{"$f":"Inputs!$C120","v":0},"NA",{"$f":"IF($C124=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B124,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":""},{"$f":"IF($C124=\"NA\",\"\",IF($B124=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B124,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C124=\"NA\",\"\",IF($B124=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B124,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C124=\"NA\",\"\",IF($B124=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B124,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C124=\"NA\",\"\",IF($B124=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B124,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C124=\"NA\",\"\",IF($B124=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B124,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C124=\"NA\",\"\",IF($B124=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B124,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C124=\"NA\",\"\",IF($B124=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B124,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C124=\"NA\",\"\",IF($B124=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B124,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C124=\"NA\",\"\",IF($B124=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B124,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":""},{"$f":"IF($C124=\"NA\",\"\",IF($B124=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B124,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":""},null,null,"","","","","","","","","","",null,null,{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B124,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.32824310100332105,{"$f":"Inputs!$C121","v":"400W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C125=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B125,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":48.286104691708765},{"$f":"IF($C125=\"NA\",\"\",IF($B125=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B125,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":64.135685431086259},{"$f":"IF($C125=\"NA\",\"\",IF($B125=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B125,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":64.65103804620226},{"$f":"IF($C125=\"NA\",\"\",IF($B125=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B125,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":62.036489442833705},{"$f":"IF($C125=\"NA\",\"\",IF($B125=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B125,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":61.226199791368217},{"$f":"IF($C125=\"NA\",\"\",IF($B125=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B125,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":60.566002653062789},{"$f":"IF($C125=\"NA\",\"\",IF($B125=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B125,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":62.379707986912997},{"$f":"IF($C125=\"NA\",\"\",IF($B125=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B125,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":63.703251057506236},{"$f":"IF($C125=\"NA\",\"\",IF($B125=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B125,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":63.945708194149404},{"$f":"IF($C125=\"NA\",\"\",IF($B125=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B125,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":64.058015179520922},{"$f":"IF($C125=\"NA\",\"\",IF($B125=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B125,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":63.271866281920332},null,null,6.8073616516554948E-3,6.6073360883218708E-3,5.8872628481249183E-3,5.5868907309623494E-3,5.3201176730450364E-3,5.464462419653579E-3,5.5804047926375474E-3,5.6016440378074883E-3,5.6268560533691185E-3,5.542615486296221E-3,null,null,{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":26},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($B125,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":24}]
[0.55602028510283286,{"$f":"Inputs!$C122","v":"50W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C126=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B126,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":33.695298899734475},{"$f":"IF($C126=\"NA\",\"\",IF($B126=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B126,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":52.430568600590007},{"$f":"IF($C126=\"NA\",\"\",IF($B126=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B126,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":52.912334079893967},{"$f":"IF($C126=\"NA\",\"\",IF($B126=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B126,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":50.295686280537147},{"$f":"IF($C126=\"NA\",\"\",IF($B126=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B126,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":49.48434703107754},{"$f":"IF($C126=\"NA\",\"\",IF($B126=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B126,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":48.854588234601771},{"$f":"IF($C126=\"NA\",\"\",IF($B126=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B126,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":50.63575603063407},{"$f":"IF($C126=\"NA\",\"\",IF($B126=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B126,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":51.960348699221434},{"$f":"IF($C126=\"NA\",\"\",IF($B126=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B126,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":52.202805835864595},{"$f":"IF($C126=\"NA\",\"\",IF($B126=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B126,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":52.346600761059896},{"$f":"IF($C126=\"NA\",\"\",IF($B126=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B126,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":51.527914325641405},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B126,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0.36333388396455374,{"$f":"Inputs!$C123","v":"80W Mercury Vapour Art decorative"},"Obsolete, no new Connections",{"$f":"IF($C127=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B127,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":50.833370439410125},{"$f":"IF($C127=\"NA\",\"\",IF($B127=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B127,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":69.30285635616994},{"$f":"IF($C127=\"NA\",\"\",IF($B127=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B127,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":69.831853745209571},{"$f":"IF($C127=\"NA\",\"\",IF($B127=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B127,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":67.216255543846898},{"$f":"IF($C127=\"NA\",\"\",IF($B127=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B127,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":66.405965892381403},{"$f":"IF($C127=\"NA\",\"\",IF($B127=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B127,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":65.731074382158212},{"$f":"IF($C127=\"NA\",\"\",IF($B127=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B127,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":67.559474087926191},{"$f":"IF($C127=\"NA\",\"\",IF($B127=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B127,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":68.883017158519422},{"$f":"IF($C127=\"NA\",\"\",IF($B127=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B127,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":69.12547429516259},{"$f":"IF($C127=\"NA\",\"\",IF($B127=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B127,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":69.224136506610463},{"$f":"IF($C127=\"NA\",\"\",IF($B127=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B127,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":68.451632382933525},null,null,1.0145938170543281E-2,1.0195450646800599E-2,9.8135733094016474E-3,9.6952710202876848E-3,9.6230292895479637E-3,9.8636832168372233E-3,1.0056920505143835E-2,1.0092319247093737E-2,1.0134413584567773E-2,9.9939383279082951E-3,null,null,{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B127,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":40}]
[0.55590922031848677,{"$f":"Inputs!$C124","v":"80W Mercury Vapour"},"Obsolete, no new Connections",{"$f":"IF($C128=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B128,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":33.696354980061052},{"$f":"IF($C128=\"NA\",\"\",IF($B128=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B128,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":52.428469404601749},{"$f":"IF($C128=\"NA\",\"\",IF($B128=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B128,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":52.910234883905709},{"$f":"IF($C128=\"NA\",\"\",IF($B128=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B128,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":50.293587084548903},{"$f":"IF($C128=\"NA\",\"\",IF($B128=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B128,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":49.482247835089282},{"$f":"IF($C128=\"NA\",\"\",IF($B128=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B128,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":48.852489038613513},{"$f":"IF($C128=\"NA\",\"\",IF($B128=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B128,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":50.634706432639938},{"$f":"IF($C128=\"NA\",\"\",IF($B128=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B128,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":51.958249503233176},{"$f":"IF($C128=\"NA\",\"\",IF($B128=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B128,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":52.200706639876351},{"$f":"IF($C128=\"NA\",\"\",IF($B128=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B128,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":52.344501565071653},{"$f":"IF($C128=\"NA\",\"\",IF($B128=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B128,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":51.525815129653154},null,null,0.61404223366669564,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":3200},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B128,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0,{"$f":"Inputs!$C125","v":"14W LED"},"Offered",{"$f":"IF($C129=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B129,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":0},{"$f":"IF($C129=\"NA\",\"\",IF($B129=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B129,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":51.146910253773562},{"$f":"IF($C129=\"NA\",\"\",IF($B129=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B129,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":51.623427743106895},{"$f":"IF($C129=\"NA\",\"\",IF($B129=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B129,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":49.00573034575595},{"$f":"IF($C129=\"NA\",\"\",IF($B129=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B129,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":48.19334149830221},{"$f":"IF($C129=\"NA\",\"\",IF($B129=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B129,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":47.565681897814699},{"$f":"IF($C129=\"NA\",\"\",IF($B129=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B129,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":49.343700899864615},{"$f":"IF($C129=\"NA\",\"\",IF($B129=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B129,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":50.667243970457854},{"$f":"IF($C129=\"NA\",\"\",IF($B129=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B129,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":50.909701107101021},{"$f":"IF($C129=\"NA\",\"\",IF($B129=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B129,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":51.057694424272832},{"$f":"IF($C129=\"NA\",\"\",IF($B129=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B129,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":50.235859194871956},null,null,3.4257177549772453,3.7703944803594265,3.5953054068163852,3.5532950686698217,3.534035033643836,3.6561215181754685,3.7541894419910746,3.7721543035306504,3.7934845803346229,3.722225987044038,null,null,{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":18300},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":20010},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":20100},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":20200},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":20300},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":20300},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":20300},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":20300},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":20300},{"$f":"IFERROR(VLOOKUP($B129,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":20300}]
[0,{"$f":"Inputs!$C126","v":"New technology - Minor"},"Offered",{"$f":"IF($C130=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B130,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":{"$error":"#N/A"}},{"$f":"IF($C130=\"NA\",\"\",IF($B130=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B130,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":51.146910253773562},{"$f":"IF($C130=\"NA\",\"\",IF($B130=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B130,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":51.623427743106895},{"$f":"IF($C130=\"NA\",\"\",IF($B130=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B130,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":49.00573034575595},{"$f":"IF($C130=\"NA\",\"\",IF($B130=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B130,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":48.19334149830221},{"$f":"IF($C130=\"NA\",\"\",IF($B130=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B130,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":47.565681897814699},{"$f":"IF($C130=\"NA\",\"\",IF($B130=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B130,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":49.343700899864615},{"$f":"IF($C130=\"NA\",\"\",IF($B130=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B130,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":50.667243970457854},{"$f":"IF($C130=\"NA\",\"\",IF($B130=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B130,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":50.909701107101021},{"$f":"IF($C130=\"NA\",\"\",IF($B130=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B130,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":51.057694424272832},{"$f":"IF($C130=\"NA\",\"\",IF($B130=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B130,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":50.235859194871956},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B130,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[0,{"$f":"Inputs!$C127","v":"New technology - Major"},"Offered",{"$f":"IF($C131=\"NA\",\"\",OFFSET('Historical Pricing'!A$110,MATCH($B131,'Historical Pricing'!A$110:A$157,0)-1,D$7)*'Master Data'!$J$39)","v":{"$error":"#N/A"}},{"$f":"IF($C131=\"NA\",\"\",IF($B131=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B131,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,E$7)*'Master Data'!$J$37))","v":63.432454775021661},{"$f":"IF($C131=\"NA\",\"\",IF($B131=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B131,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,F$7)*'Master Data'!$J$37))","v":63.943608998161153},{"$f":"IF($C131=\"NA\",\"\",IF($B131=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B131,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,G$7)*'Master Data'!$J$37))","v":61.326961198804341},{"$f":"IF($C131=\"NA\",\"\",IF($B131=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B131,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,H$7)*'Master Data'!$J$37))","v":60.514572351350601},{"$f":"IF($C131=\"NA\",\"\",IF($B131=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B131,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,I$7)*'Master Data'!$J$37))","v":59.854375213045174},{"$f":"IF($C131=\"NA\",\"\",IF($B131=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B131,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,J$7)*'Master Data'!$J$37))","v":61.665981350907131},{"$f":"IF($C131=\"NA\",\"\",IF($B131=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B131,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,K$7)*'Master Data'!$J$37))","v":62.990574019494495},{"$f":"IF($C131=\"NA\",\"\",IF($B131=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B131,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,L$7)*'Master Data'!$J$37))","v":63.233031156137663},{"$f":"IF($C131=\"NA\",\"\",IF($B131=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B131,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,M$7)*'Master Data'!$J$37))","v":63.346387739503299},{"$f":"IF($C131=\"NA\",\"\",IF($B131=0,\"\",OFFSET('Combined Annuity Prices PL'!$B$10,MATCH($B131,'Combined Annuity Prices PL'!$B$10:$B$3811,0)+12,N$7)*'Master Data'!$J$37))","v":62.558139645914466},null,null,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AC$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AD$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AE$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AF$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$H$81,MATCH(AG$9,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AH$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AI$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AJ$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AK$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B131,Volumes!$B$39:$M$81,MATCH(AL$9,Volumes!$B$4:$M$4,0),FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q73:Q131)","v":8.4747493032710057},{"$f":"SUM(R73:R131)","v":8.3686531822317178},{"$f":"SUM(S73:S131)","v":8.1039839143930763},{"$f":"SUM(T73:T131)","v":8.1463994761901795},{"$f":"SUM(U73:U131)","v":8.2183858793602571},{"$f":"SUM(V73:V131)","v":8.4709361729346817},8.6738551052783475,8.7110193594829983,8.7551152628245372,8.6076877576704227,null,null,{"$f":"SUM(AC73:AC131)","v":41064},{"$f":"SUM(AD73:AD131)","v":40142},{"$f":"SUM(AE73:AE131)","v":40632},{"$f":"SUM(AF73:AF131)","v":41356},{"$f":"SUM(AG73:AG131)","v":41995},{"$f":"SUM(AH73:AH131)","v":41995},41995,41995,41995,41995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Volumes!D82=AC132","v":true},{"$f":"Volumes!E82=AD132","v":true},{"$f":"Volumes!F82=AE132","v":true},{"$f":"Volumes!G82=AF132","v":true},{"$f":"Volumes!H82=AG132","v":true},{"$f":"Volumes!I82=AH132","v":true},{"$f":"Volumes!J82=AI132","v":true},{"$f":"Volumes!K82=AJ132","v":true},{"$f":"Volumes!L82=AK132","v":true},{"$f":"Volumes!M82=AL132","v":true}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"P8","v":"Revenue ($m)  - Real"},null,null,{"$f":"SUM(Q69,Q132)","v":9.6493135818095581},{"$f":"SUM(R69,R132)","v":9.6276135158987834},9.3106204519671802,9.3315171951535909,9.394787269099993,{"$f":"SUM(V69,V132)","v":9.7305547929469043},10.000751290844608,10.051943664225576,10.11229998618931,9.9195632954381381,null,null,{"$f":"SUM(AC69,AC132)","v":53675},{"$f":"SUM(AD69,AD132)","v":53635},54128,54855,55487,{"$f":"SUM(AH69,AH132)","v":55487},55487,55487,55487,55487]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Volumes!D86=AC134","v":true},{"$f":"Volumes!E86=AD134","v":true},{"$f":"Volumes!F86=AE134","v":true},{"$f":"Volumes!G86=AF134","v":true},{"$f":"Volumes!H86=AG134","v":true},{"$f":"Volumes!I86=AH134","v":true},{"$f":"Volumes!J86=AI134","v":true},{"$f":"Volumes!K86=AJ134","v":true},{"$f":"Volumes!L86=AK134","v":true},{"$f":"Volumes!M86=AL134","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Compare Annuity and PTRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal ($m Nominal)",null,null,{"$f":"Q134*'Master Data'!K37","v":10.376033734576758},{"$f":"R134*'Master Data'!L37","v":10.606340502983086},{"$f":"S134*'Master Data'!M37","v":10.50842195787329},{"$f":"T134*'Master Data'!N37","v":10.790041217644836},{"$f":"U134*'Master Data'!O37","v":11.129348868822085},{"$f":"V134*'Master Data'!P37","v":11.809523398977614},{"$f":"W134*'Master Data'!Q37","v":12.434815851457437},{"$f":"X134*'Master Data'!R37","v":12.804680305092779},{"$f":"Y134*'Master Data'!S37","v":13.197163626378218},{"$f":"Z134*'Master Data'!T37","v":13.262798526856185}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PTRM output ($m)",null,null,{"$f":"'Revenue Nominal RAB'!D13","v":8.7268433072387062},{"$f":"'Revenue Nominal RAB'!E13","v":9.2485211414834545},{"$f":"'Revenue Nominal RAB'!F13","v":9.8988529512432883},{"$f":"'Revenue Nominal RAB'!G13","v":10.639421029687879},{"$f":"'Revenue Nominal RAB'!H13","v":11.413843257280327},{"$f":"'Revenue Nominal RAB'!I13","v":0},{"$f":"'Revenue Nominal RAB'!J13","v":0},{"$f":"'Revenue Nominal RAB'!K13","v":0},{"$f":"'Revenue Nominal RAB'!L13","v":0},{"$f":"'Revenue Nominal RAB'!M13","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,null,{"$f":"Q137-Q138","v":1.649190427338052},{"$f":"R137-R138","v":1.3578193614996312},0.60956900663000191,0.15062018795695664,-0.28449438845824204]

{"sheet":"Combined Annuity Prices CL","index":6,"n_rows":758,"n_cols":27,"rows_kept":758,"cut":false,"hidden":false,"merged":[[3,4,3,8],[3,17,3,21]]}
[null,"$2016-17 base data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-06-30",{"$f":"EOMONTH(Q1,12)","v":"2020-06-30"},{"$f":"EOMONTH(R1,12)","v":"2021-06-30"},{"$f":"EOMONTH(S1,12)","v":"2022-06-30"},{"$f":"EOMONTH(T1,12)","v":"2023-06-30"},{"$f":"EOMONTH(U1,12)","v":"2024-06-30"},{"$f":"EOMONTH(V1,12)","v":"2025-06-30"},"2026-06-30","2027-06-30","2028-06-30","2029-06-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1-Q1","v":366},{"$f":"S1-R1","v":365},{"$f":"T1-S1","v":365},{"$f":"U1-T1","v":365},{"$f":"V1-U1","v":366},{"$f":"W1-V1","v":365},365,365,366,365]
[null,null,null,null,{"$f":"'Master Data'!K34","v":"2019-20"},{"$f":"'Master Data'!L34","v":"2020-21"},{"$f":"'Master Data'!M34","v":"2021-22"},{"$f":"'Master Data'!N34","v":"2022-23"},{"$f":"'Master Data'!O34","v":"2023-24"},{"$f":"'Master Data'!P34","v":"2024-25"},{"$f":"'Master Data'!Q34","v":"2025-26"},{"$f":"'Master Data'!R34","v":"2026-27"},{"$f":"'Master Data'!S34","v":"2027-28"},{"$f":"'Master Data'!T34","v":"2028-29"},null,null,null,{"$f":"'Master Data'!K34","v":"2019-20"},{"$f":"'Master Data'!L34","v":"2020-21"},{"$f":"'Master Data'!M34","v":"2021-22"},{"$f":"'Master Data'!N34","v":"2022-23"},{"$f":"'Master Data'!O34","v":"2023-24"},{"$f":"'Master Data'!P34","v":"2024-25"},{"$f":"'Master Data'!Q34","v":"2025-26"},{"$f":"'Master Data'!R34","v":"2026-27"},{"$f":"'Master Data'!S34","v":"2027-28"},{"$f":"'Master Data'!T34","v":"2028-29"}]
[null,null,null,null,"Cost $ Per year",null,null,null,null,null,null,null,null,null,null,null,null,"Cost Cents per Day"]
[]
[null,"Lookup/Offset",null,null,16,{"$f":"E6+1","v":17},{"$f":"F6+1","v":18},19,20,{"$f":"I6+1","v":21},{"$f":"J6+1","v":22},{"$f":"K6+1","v":23},{"$f":"L6+1","v":24},{"$f":"M6+1","v":25},null,null,"Lookup/Offset Value",1,{"$f":"R6+1","v":2},3,4,5,{"$f":"V6+1","v":6},{"$f":"W6+1","v":7},{"$f":"X6+1","v":8},{"$f":"Y6+1","v":9},{"$f":"Z6+1","v":10}]
[null,{"$f":"Inputs!$C$68","v":"Light Description"},null,"Useful Life"]
[null,"Private Contract Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Private Contract Lighting"]
[]
[1,{"$f":"IFERROR(VLOOKUP($A10,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"32W Compact Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A10,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"32W Compact Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},null,null,{"$f":"B11","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E11=\"NA\",\"\",E11/R$2*100)","v":0.30012676569588337},{"$f":"IF(F11=\"NA\",\"\",F11/S$2*100)","v":0.30094903080737895},{"$f":"IF(G11=\"NA\",\"\",G11/T$2*100)","v":0.30094903080737895},{"$f":"IF(H11=\"NA\",\"\",H11/U$2*100)","v":0.30094903080737895},{"$f":"IF(I11=\"NA\",\"\",I11/V$2*100)","v":0.30012676569588337},{"$f":"IF(J11=\"NA\",\"\",J11/W$2*100)","v":0.30094903080737895},{"$f":"IF(K11=\"NA\",\"\",K11/X$2*100)","v":0.30094903080737895},{"$f":"IF(L11=\"NA\",\"\",L11/Y$2*100)","v":0.30094903080737895},{"$f":"IF(M11=\"NA\",\"\",M11/Z$2*100)","v":0.30012676569588337},{"$f":"IF(N11=\"NA\",\"\",N11/AA$2*100)","v":0.30094903080737895}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,{"$f":"IF(F12=\"NA\",\"\",F12/S$2*100)","v":0.15926371284474891},0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B11=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B11=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B11=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B11=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B11=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B11=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B11=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B11=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B11=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B11=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C19+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C20+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E11:E22)","v":104.76320411139605},{"$f":"SUM(F11:F22)","v":105.14904568099077},101.46909491132419,{"$f":"SUM(H11:H22)","v":99.966682353599637},99.425933656883856,{"$f":"SUM(J11:J22)","v":105.30307104738964},110.05415418057451,111.04472733663624,112.19232742244614,108.99407887110408,null,null,null,{"$f":"ROUND(E23/R$2*100,3)","v":28.623999999999999},{"$f":"ROUND(F23/S$2*100,3)","v":28.808},{"$f":"ROUND(G23/T$2*100,3)","v":27.8},{"$f":"ROUND(H23/U$2*100,3)","v":27.388000000000002},{"$f":"ROUND(I23/V$2*100,3)","v":27.166},{"$f":"ROUND(J23/W$2*100,3)","v":28.85},30.152000000000001,30.422999999999998,30.654,29.861000000000001]
[]
[{"$f":"A10+1","v":2},{"$f":"IFERROR(VLOOKUP($A25,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A25,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},null,null,{"$f":"B26","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E26=\"NA\",\"\",E26/R$2*100)","v":0.30012676569588337},{"$f":"IF(F26=\"NA\",\"\",F26/S$2*100)","v":0.30094903080737895},{"$f":"IF(G26=\"NA\",\"\",G26/T$2*100)","v":0.30094903080737895},{"$f":"IF(H26=\"NA\",\"\",H26/U$2*100)","v":0.30094903080737895},{"$f":"IF(I26=\"NA\",\"\",I26/V$2*100)","v":0.30012676569588337},{"$f":"IF(J26=\"NA\",\"\",J26/W$2*100)","v":0.30094903080737895},{"$f":"IF(K26=\"NA\",\"\",K26/X$2*100)","v":0.30094903080737895},{"$f":"IF(L26=\"NA\",\"\",L26/Y$2*100)","v":0.30094903080737895},{"$f":"IF(M26=\"NA\",\"\",M26/Z$2*100)","v":0.30012676569588337},{"$f":"IF(N26=\"NA\",\"\",N26/AA$2*100)","v":0.30094903080737895}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B26=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B26=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B26=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B26=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B26=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B26=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B26=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B26=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B26=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B26=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C34+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C35+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E26:E37)","v":104.76320411139605},{"$f":"SUM(F26:F37)","v":105.14904568099077},{"$f":"SUM(G26:G37)","v":101.46909491132419},{"$f":"SUM(H26:H37)","v":99.966682353599637},99.425933656883856,{"$f":"SUM(J26:J37)","v":105.30307104738964},110.05415418057451,111.04472733663624,112.19232742244614,108.99407887110408,null,null,null,{"$f":"ROUND(E38/R$2*100,3)","v":28.623999999999999},{"$f":"ROUND(F38/S$2*100,3)","v":28.808},{"$f":"ROUND(G38/T$2*100,3)","v":27.8},{"$f":"ROUND(H38/U$2*100,3)","v":27.388000000000002},{"$f":"ROUND(I38/V$2*100,3)","v":27.166},{"$f":"ROUND(J38/W$2*100,3)","v":28.85},30.152000000000001,30.422999999999998,30.654,29.861000000000001]
[]
[{"$f":"A25+1","v":3},{"$f":"IFERROR(VLOOKUP($A40,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent - Bottom Pole Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A40,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},null,null,{"$f":"B41","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E41=\"NA\",\"\",E41/R$2*100)","v":0.30012676569588337},{"$f":"IF(F41=\"NA\",\"\",F41/S$2*100)","v":0.30094903080737895},{"$f":"IF(G41=\"NA\",\"\",G41/T$2*100)","v":0.30094903080737895},{"$f":"IF(H41=\"NA\",\"\",H41/U$2*100)","v":0.30094903080737895},{"$f":"IF(I41=\"NA\",\"\",I41/V$2*100)","v":0.30012676569588337},{"$f":"IF(J41=\"NA\",\"\",J41/W$2*100)","v":0.30094903080737895},{"$f":"IF(K41=\"NA\",\"\",K41/X$2*100)","v":0.30094903080737895},{"$f":"IF(L41=\"NA\",\"\",L41/Y$2*100)","v":0.30094903080737895},{"$f":"IF(M41=\"NA\",\"\",M41/Z$2*100)","v":0.30012676569588337},{"$f":"IF(N41=\"NA\",\"\",N41/AA$2*100)","v":0.30094903080737895}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B41=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B41=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B41=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B41=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B41=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B41=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B41=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B41=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B41=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B41=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C49+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C50+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E41:E52)","v":104.76320411139605},{"$f":"SUM(F41:F52)","v":105.14904568099077},101.46909491132419,99.966682353599637,99.425933656883856,{"$f":"SUM(J41:J52)","v":105.30307104738964},110.05415418057451,111.04472733663624,112.19232742244614,108.99407887110408,null,null,null,{"$f":"ROUND(E53/R$2*100,3)","v":28.623999999999999},{"$f":"ROUND(F53/S$2*100,3)","v":28.808},{"$f":"ROUND(G53/T$2*100,3)","v":27.8},{"$f":"ROUND(H53/U$2*100,3)","v":27.388000000000002},{"$f":"ROUND(I53/V$2*100,3)","v":27.166},{"$f":"ROUND(J53/W$2*100,3)","v":28.85},30.152000000000001,30.422999999999998,30.654,29.861000000000001]
[]
[{"$f":"A40+1","v":4},{"$f":"IFERROR(VLOOKUP($A55,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x24W Compact Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A55,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x24W Compact Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1969279248938665},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1969279248938665},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1969279248938665},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1969279248938665},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1969279248938665},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1969279248938665},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1969279248938665},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1969279248938665},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1969279248938665},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1969279248938665},null,null,{"$f":"B56","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E56=\"NA\",\"\",E56/R$2*100)","v":0.60025353139176674},{"$f":"IF(F56=\"NA\",\"\",F56/S$2*100)","v":0.6018980616147579},{"$f":"IF(G56=\"NA\",\"\",G56/T$2*100)","v":0.6018980616147579},{"$f":"IF(H56=\"NA\",\"\",H56/U$2*100)","v":0.6018980616147579},{"$f":"IF(I56=\"NA\",\"\",I56/V$2*100)","v":0.60025353139176674},{"$f":"IF(J56=\"NA\",\"\",J56/W$2*100)","v":0.6018980616147579},{"$f":"IF(K56=\"NA\",\"\",K56/X$2*100)","v":0.6018980616147579},{"$f":"IF(L56=\"NA\",\"\",L56/Y$2*100)","v":0.6018980616147579},{"$f":"IF(M56=\"NA\",\"\",M56/Z$2*100)","v":0.60025353139176674},{"$f":"IF(N56=\"NA\",\"\",N56/AA$2*100)","v":0.6018980616147579}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B56=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B56=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B56=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B56=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B56=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B56=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B56=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B56=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B56=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B56=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C64+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C65+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E56:E67)","v":105.86166807384298},{"$f":"SUM(F56:F67)","v":106.2475096434377},102.56755887377113,101.06514631604657,100.52439761933078,{"$f":"SUM(J56:J67)","v":106.40153500983656},111.15261814302144,112.14319129908318,113.29079138489308,110.09254283355101,null,null,null,{"$f":"ROUND(E68/R$2*100,3)","v":28.923999999999999},{"$f":"ROUND(F68/S$2*100,3)","v":29.109000000000002},{"$f":"ROUND(G68/T$2*100,3)","v":28.100999999999999},{"$f":"ROUND(H68/U$2*100,3)","v":27.689},{"$f":"ROUND(I68/V$2*100,3)","v":27.466000000000001},{"$f":"ROUND(J68/W$2*100,3)","v":29.151},30.452999999999999,30.724,30.954000000000001,30.161999999999999]
[]
[{"$f":"A55+1","v":5},{"$f":"IFERROR(VLOOKUP($A70,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"1x20W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A70,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"1x20W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},null,null,{"$f":"B71","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E71=\"NA\",\"\",E71/R$2*100)","v":0.27573280868522371},{"$f":"IF(F71=\"NA\",\"\",F71/S$2*100)","v":0.27648824103778596},{"$f":"IF(G71=\"NA\",\"\",G71/T$2*100)","v":0.27648824103778596},{"$f":"IF(H71=\"NA\",\"\",H71/U$2*100)","v":0.27648824103778596},{"$f":"IF(I71=\"NA\",\"\",I71/V$2*100)","v":0.27573280868522371},{"$f":"IF(J71=\"NA\",\"\",J71/W$2*100)","v":0.27648824103778596},{"$f":"IF(K71=\"NA\",\"\",K71/X$2*100)","v":0.27648824103778596},{"$f":"IF(L71=\"NA\",\"\",L71/Y$2*100)","v":0.27648824103778596},{"$f":"IF(M71=\"NA\",\"\",M71/Z$2*100)","v":0.27573280868522371},{"$f":"IF(N71=\"NA\",\"\",N71/AA$2*100)","v":0.27648824103778596}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B71=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B71=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B71=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B71=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B71=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B71=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B71=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B71=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B71=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B71=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C79+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C80+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E71:E82)","v":104.67392222873704},{"$f":"SUM(F71:F82)","v":105.05976379833174},101.37981302866518,99.877400470940614,99.336651774224848,{"$f":"SUM(J71:J82)","v":105.21378916473063},109.96487229791549,110.95544545397723,112.10304553978713,108.90479698844507,null,null,null,{"$f":"ROUND(E83/R$2*100,3)","v":28.599},{"$f":"ROUND(F83/S$2*100,3)","v":28.783000000000001},{"$f":"ROUND(G83/T$2*100,3)","v":27.774999999999999},{"$f":"ROUND(H83/U$2*100,3)","v":27.364000000000001},{"$f":"ROUND(I83/V$2*100,3)","v":27.140999999999998},{"$f":"ROUND(J83/W$2*100,3)","v":28.826000000000001},30.126999999999999,30.399000000000001,30.629000000000001,29.837]
[]
[{"$f":"A70+1","v":6},{"$f":"IFERROR(VLOOKUP($A85,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"1x40W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A85,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"1x40W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},null,null,{"$f":"B86","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E86=\"NA\",\"\",E86/R$2*100)","v":0.29364584498031943},{"$f":"IF(F86=\"NA\",\"\",F86/S$2*100)","v":0.2944503541446491},{"$f":"IF(G86=\"NA\",\"\",G86/T$2*100)","v":0.2944503541446491},{"$f":"IF(H86=\"NA\",\"\",H86/U$2*100)","v":0.2944503541446491},{"$f":"IF(I86=\"NA\",\"\",I86/V$2*100)","v":0.29364584498031943},{"$f":"IF(J86=\"NA\",\"\",J86/W$2*100)","v":0.2944503541446491},{"$f":"IF(K86=\"NA\",\"\",K86/X$2*100)","v":0.2944503541446491},{"$f":"IF(L86=\"NA\",\"\",L86/Y$2*100)","v":0.2944503541446491},{"$f":"IF(M86=\"NA\",\"\",M86/Z$2*100)","v":0.29364584498031943},{"$f":"IF(N86=\"NA\",\"\",N86/AA$2*100)","v":0.2944503541446491}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B86=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B86=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B86=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B86=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B86=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B86=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B86=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B86=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B86=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B86=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C94+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C95+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E86:E97)","v":104.73948394157709},{"$f":"SUM(F86:F97)","v":105.12532551117181},101.44537474150523,99.942962183780679,99.402213487064898,{"$f":"SUM(J86:J97)","v":105.27935087757066},110.03043401075556,111.02100716681728,112.16860725262718,108.97035870128511,null,null,null,{"$f":"ROUND(E98/R$2*100,3)","v":28.617000000000001},{"$f":"ROUND(F98/S$2*100,3)","v":28.800999999999998},{"$f":"ROUND(G98/T$2*100,3)","v":27.792999999999999},{"$f":"ROUND(H98/U$2*100,3)","v":27.382000000000001},{"$f":"ROUND(I98/V$2*100,3)","v":27.158999999999999},{"$f":"ROUND(J98/W$2*100,3)","v":28.844000000000001},30.145,30.417000000000002,30.646999999999998,29.855]
[]
[{"$f":"A85+1","v":7},{"$f":"IFERROR(VLOOKUP($A100,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x20W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A100,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x20W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},null,null,{"$f":"B101","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E101=\"NA\",\"\",E101/R$2*100)","v":0.55146561737044741},{"$f":"IF(F101=\"NA\",\"\",F101/S$2*100)","v":0.55297648207557193},{"$f":"IF(G101=\"NA\",\"\",G101/T$2*100)","v":0.55297648207557193},{"$f":"IF(H101=\"NA\",\"\",H101/U$2*100)","v":0.55297648207557193},{"$f":"IF(I101=\"NA\",\"\",I101/V$2*100)","v":0.55146561737044741},{"$f":"IF(J101=\"NA\",\"\",J101/W$2*100)","v":0.55297648207557193},{"$f":"IF(K101=\"NA\",\"\",K101/X$2*100)","v":0.55297648207557193},{"$f":"IF(L101=\"NA\",\"\",L101/Y$2*100)","v":0.55297648207557193},{"$f":"IF(M101=\"NA\",\"\",M101/Z$2*100)","v":0.55146561737044741},{"$f":"IF(N101=\"NA\",\"\",N101/AA$2*100)","v":0.55297648207557193}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B101=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B101=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B101=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B101=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B101=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B101=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B101=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B101=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B101=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B101=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C109+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C110+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E101:E112)","v":105.68310430852496},{"$f":"SUM(F101:F112)","v":106.06894587811968},102.3889951084531,100.88658255072855,100.34583385401277,{"$f":"SUM(J101:J112)","v":106.22297124451853},110.97405437770342,111.96462753376515,113.11222761957505,109.91397906823298,null,null,null,{"$f":"ROUND(E113/R$2*100,3)","v":28.875},{"$f":"ROUND(F113/S$2*100,3)","v":29.06},{"$f":"ROUND(G113/T$2*100,3)","v":28.052},{"$f":"ROUND(H113/U$2*100,3)","v":27.64},{"$f":"ROUND(I113/V$2*100,3)","v":27.417000000000002},{"$f":"ROUND(J113/W$2*100,3)","v":29.102},30.404,30.675000000000001,30.905000000000001,30.113]
[]
[{"$f":"A100+1","v":8},{"$f":"IFERROR(VLOOKUP($A115,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x24W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A115,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x24W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4370046282556002},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4370046282556002},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4370046282556002},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4370046282556002},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4370046282556002},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4370046282556002},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4370046282556002},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4370046282556002},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4370046282556002},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4370046282556002},null,null,{"$f":"B116","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E116=\"NA\",\"\",E116/R$2*100)","v":0.39262421537038256},{"$f":"IF(F116=\"NA\",\"\",F116/S$2*100)","v":0.39369989815221923},{"$f":"IF(G116=\"NA\",\"\",G116/T$2*100)","v":0.39369989815221923},{"$f":"IF(H116=\"NA\",\"\",H116/U$2*100)","v":0.39369989815221923},{"$f":"IF(I116=\"NA\",\"\",I116/V$2*100)","v":0.39262421537038256},{"$f":"IF(J116=\"NA\",\"\",J116/W$2*100)","v":0.39369989815221923},{"$f":"IF(K116=\"NA\",\"\",K116/X$2*100)","v":0.39369989815221923},{"$f":"IF(L116=\"NA\",\"\",L116/Y$2*100)","v":0.39369989815221923},{"$f":"IF(M116=\"NA\",\"\",M116/Z$2*100)","v":0.39262421537038256},{"$f":"IF(N116=\"NA\",\"\",N116/AA$2*100)","v":0.39369989815221923}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B116=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B116=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B116=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B116=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B116=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B116=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B116=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B116=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B116=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B116=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C124+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C125+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E116:E127)","v":105.10174477720471},{"$f":"SUM(F116:F127)","v":105.48758634679943},101.80763557713286,100.3052230194083,99.764474322692521,{"$f":"SUM(J116:J127)","v":105.6416117131983},110.39269484638318,111.38326800244491,112.53086808825481,109.33261953691274,null,null,null,{"$f":"ROUND(E128/R$2*100,3)","v":28.716000000000001},{"$f":"ROUND(F128/S$2*100,3)","v":28.901},{"$f":"ROUND(G128/T$2*100,3)","v":27.893000000000001},{"$f":"ROUND(H128/U$2*100,3)","v":27.481000000000002},{"$f":"ROUND(I128/V$2*100,3)","v":27.257999999999999},{"$f":"ROUND(J128/W$2*100,3)","v":28.943000000000001},30.245000000000001,30.515999999999998,30.745999999999999,29.954000000000001]
[]
[{"$f":"A115+1","v":9},{"$f":"IFERROR(VLOOKUP($A130,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"T5 Fluorescent 2 x 24W"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A130,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"T5 Fluorescent 2 x 24W"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},null,null,{"$f":"B131","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E131=\"NA\",\"\",E131/R$2*100)","v":0.55146561737044741},{"$f":"IF(F131=\"NA\",\"\",F131/S$2*100)","v":0.55297648207557193},{"$f":"IF(G131=\"NA\",\"\",G131/T$2*100)","v":0.55297648207557193},{"$f":"IF(H131=\"NA\",\"\",H131/U$2*100)","v":0.55297648207557193},{"$f":"IF(I131=\"NA\",\"\",I131/V$2*100)","v":0.55146561737044741},{"$f":"IF(J131=\"NA\",\"\",J131/W$2*100)","v":0.55297648207557193},{"$f":"IF(K131=\"NA\",\"\",K131/X$2*100)","v":0.55297648207557193},{"$f":"IF(L131=\"NA\",\"\",L131/Y$2*100)","v":0.55297648207557193},{"$f":"IF(M131=\"NA\",\"\",M131/Z$2*100)","v":0.55146561737044741},{"$f":"IF(N131=\"NA\",\"\",N131/AA$2*100)","v":0.55297648207557193}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B131=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B131=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B131=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B131=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B131=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B131=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B131=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B131=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B131=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B131=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C139+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C140+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E131:E142)","v":105.68310430852496},{"$f":"SUM(F131:F142)","v":106.06894587811968},102.3889951084531,100.88658255072855,100.34583385401277,{"$f":"SUM(J131:J142)","v":106.22297124451853},110.97405437770342,111.96462753376515,113.11222761957505,109.91397906823298,null,null,null,{"$f":"ROUND(E143/R$2*100,3)","v":28.875},{"$f":"ROUND(F143/S$2*100,3)","v":29.06},{"$f":"ROUND(G143/T$2*100,3)","v":28.052},{"$f":"ROUND(H143/U$2*100,3)","v":27.64},{"$f":"ROUND(I143/V$2*100,3)","v":27.417000000000002},{"$f":"ROUND(J143/W$2*100,3)","v":29.102},30.404,30.675000000000001,30.905000000000001,30.113]
[]
[{"$f":"A130+1","v":10},{"$f":"IFERROR(VLOOKUP($A145,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"20 Fluorescent 1X20FL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A145,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"20 Fluorescent 1X20FL"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},null,null,{"$f":"B146","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E146=\"NA\",\"\",E146/R$2*100)","v":0.27573280868522371},{"$f":"IF(F146=\"NA\",\"\",F146/S$2*100)","v":0.27648824103778596},{"$f":"IF(G146=\"NA\",\"\",G146/T$2*100)","v":0.27648824103778596},{"$f":"IF(H146=\"NA\",\"\",H146/U$2*100)","v":0.27648824103778596},{"$f":"IF(I146=\"NA\",\"\",I146/V$2*100)","v":0.27573280868522371},{"$f":"IF(J146=\"NA\",\"\",J146/W$2*100)","v":0.27648824103778596},{"$f":"IF(K146=\"NA\",\"\",K146/X$2*100)","v":0.27648824103778596},{"$f":"IF(L146=\"NA\",\"\",L146/Y$2*100)","v":0.27648824103778596},{"$f":"IF(M146=\"NA\",\"\",M146/Z$2*100)","v":0.27573280868522371},{"$f":"IF(N146=\"NA\",\"\",N146/AA$2*100)","v":0.27648824103778596}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B146=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B146=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B146=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B146=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B146=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B146=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B146=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B146=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B146=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B146=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C154+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C155+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E146:E157)","v":104.67392222873704},{"$f":"SUM(F146:F157)","v":105.05976379833174},101.37981302866518,99.877400470940614,99.336651774224848,{"$f":"SUM(J146:J157)","v":105.21378916473063},109.96487229791549,110.95544545397723,112.10304553978713,108.90479698844507,null,null,null,{"$f":"ROUND(E158/R$2*100,3)","v":28.599},{"$f":"ROUND(F158/S$2*100,3)","v":28.783000000000001},{"$f":"ROUND(G158/T$2*100,3)","v":27.774999999999999},{"$f":"ROUND(H158/U$2*100,3)","v":27.364000000000001},{"$f":"ROUND(I158/V$2*100,3)","v":27.140999999999998},{"$f":"ROUND(J158/W$2*100,3)","v":28.826000000000001},30.126999999999999,30.399000000000001,30.629000000000001,29.837]
[]
[{"$f":"A145+1","v":11},{"$f":"IFERROR(VLOOKUP($A160,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x40W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A160,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x40W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},null,null,{"$f":"B161","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E161=\"NA\",\"\",E161/R$2*100)","v":0.58729168996063885},{"$f":"IF(F161=\"NA\",\"\",F161/S$2*100)","v":0.58890070828929819},{"$f":"IF(G161=\"NA\",\"\",G161/T$2*100)","v":0.58890070828929819},{"$f":"IF(H161=\"NA\",\"\",H161/U$2*100)","v":0.58890070828929819},{"$f":"IF(I161=\"NA\",\"\",I161/V$2*100)","v":0.58729168996063885},{"$f":"IF(J161=\"NA\",\"\",J161/W$2*100)","v":0.58890070828929819},{"$f":"IF(K161=\"NA\",\"\",K161/X$2*100)","v":0.58890070828929819},{"$f":"IF(L161=\"NA\",\"\",L161/Y$2*100)","v":0.58890070828929819},{"$f":"IF(M161=\"NA\",\"\",M161/Z$2*100)","v":0.58729168996063885},{"$f":"IF(N161=\"NA\",\"\",N161/AA$2*100)","v":0.58890070828929819}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B161=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B161=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B161=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B161=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B161=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B161=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B161=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B161=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B161=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B161=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C169+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C170+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E161:E172)","v":105.81422773420506},{"$f":"SUM(F161:F172)","v":106.20006930379978},102.5201185341332,101.01770597640865,100.47695727969287,{"$f":"SUM(J161:J172)","v":106.35409467019863},111.10517780338353,112.09575095944525,113.24335104525515,110.04510249391308,null,null,null,{"$f":"ROUND(E173/R$2*100,3)","v":28.911000000000001},{"$f":"ROUND(F173/S$2*100,3)","v":29.096},{"$f":"ROUND(G173/T$2*100,3)","v":28.088000000000001},{"$f":"ROUND(H173/U$2*100,3)","v":27.675999999999998},{"$f":"ROUND(I173/V$2*100,3)","v":27.452999999999999},{"$f":"ROUND(J173/W$2*100,3)","v":29.138000000000002},30.44,30.710999999999999,30.940999999999999,30.149000000000001]
[]
[{"$f":"A160+1","v":12},{"$f":"IFERROR(VLOOKUP($A175,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"3x40W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A175,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"3x40W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},null,null,{"$f":"B176","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E176=\"NA\",\"\",E176/R$2*100)","v":0.88093753494095839},{"$f":"IF(F176=\"NA\",\"\",F176/S$2*100)","v":0.88335106243394734},{"$f":"IF(G176=\"NA\",\"\",G176/T$2*100)","v":0.88335106243394734},{"$f":"IF(H176=\"NA\",\"\",H176/U$2*100)","v":0.88335106243394734},{"$f":"IF(I176=\"NA\",\"\",I176/V$2*100)","v":0.88093753494095839},{"$f":"IF(J176=\"NA\",\"\",J176/W$2*100)","v":0.88335106243394734},{"$f":"IF(K176=\"NA\",\"\",K176/X$2*100)","v":0.88335106243394734},{"$f":"IF(L176=\"NA\",\"\",L176/Y$2*100)","v":0.88335106243394734},{"$f":"IF(M176=\"NA\",\"\",M176/Z$2*100)","v":0.88093753494095839},{"$f":"IF(N176=\"NA\",\"\",N176/AA$2*100)","v":0.88335106243394734}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B176=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B176=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B176=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B176=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B176=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B176=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B176=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B176=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B176=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B176=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C184+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C185+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E176:E187)","v":118.7946335372843},{"$f":"SUM(F176:F187)","v":119.1838427395064},115.50727610386708,114.00826426242651,113.47093294550453,{"$f":"SUM(J176:J187)","v":119.3480703360103},124.09915346919517,125.0897266252569,126.2373267110668,123.03907815972474,null,null,null,{"$f":"ROUND(E188/R$2*100,3)","v":32.457999999999998},{"$f":"ROUND(F188/S$2*100,3)","v":32.652999999999999},{"$f":"ROUND(G188/T$2*100,3)","v":31.646000000000001},{"$f":"ROUND(H188/U$2*100,3)","v":31.234999999999999},{"$f":"ROUND(I188/V$2*100,3)","v":31.003},{"$f":"ROUND(J188/W$2*100,3)","v":32.698},34,34.271000000000001,34.491,33.709000000000003]
[]
[{"$f":"A175+1","v":13},{"$f":"IFERROR(VLOOKUP($A190,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"4x20 Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A190,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"4x20 Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},null,null,{"$f":"B191","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E191=\"NA\",\"\",E191/R$2*100)","v":1.1029312347408948},{"$f":"IF(F191=\"NA\",\"\",F191/S$2*100)","v":1.1059529641511439},{"$f":"IF(G191=\"NA\",\"\",G191/T$2*100)","v":1.1059529641511439},{"$f":"IF(H191=\"NA\",\"\",H191/U$2*100)","v":1.1059529641511439},{"$f":"IF(I191=\"NA\",\"\",I191/V$2*100)","v":1.1029312347408948},{"$f":"IF(J191=\"NA\",\"\",J191/W$2*100)","v":1.1059529641511439},{"$f":"IF(K191=\"NA\",\"\",K191/X$2*100)","v":1.1059529641511439},{"$f":"IF(L191=\"NA\",\"\",L191/Y$2*100)","v":1.1059529641511439},{"$f":"IF(M191=\"NA\",\"\",M191/Z$2*100)","v":1.1029312347408948},{"$f":"IF(N191=\"NA\",\"\",N191/AA$2*100)","v":1.1059529641511439}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B191=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B191=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B191=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B191=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B191=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B191=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B191=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B191=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B191=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B191=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C199+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C200+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E191:E202)","v":107.7014684681008},{"$f":"SUM(F191:F202)","v":108.08731003769552},104.40735926802894,102.90494671030439,102.36419801358861,{"$f":"SUM(J191:J202)","v":108.24133540409437},112.99241853727926,113.98299169334099,115.13059177915089,111.93234322780881,null,null,null,{"$f":"ROUND(E203/R$2*100,3)","v":29.427},{"$f":"ROUND(F203/S$2*100,3)","v":29.613},{"$f":"ROUND(G203/T$2*100,3)","v":28.605},{"$f":"ROUND(H203/U$2*100,3)","v":28.193000000000001},{"$f":"ROUND(I203/V$2*100,3)","v":27.968},{"$f":"ROUND(J203/W$2*100,3)","v":29.655000000000001},30.957000000000001,31.228000000000002,31.456,30.666]
[]
[{"$f":"A190+1","v":14},{"$f":"IFERROR(VLOOKUP($A205,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"4x40W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A205,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"4x40W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},null,null,{"$f":"B206","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E206=\"NA\",\"\",E206/R$2*100)","v":1.1745833799212777},{"$f":"IF(F206=\"NA\",\"\",F206/S$2*100)","v":1.1778014165785964},{"$f":"IF(G206=\"NA\",\"\",G206/T$2*100)","v":1.1778014165785964},{"$f":"IF(H206=\"NA\",\"\",H206/U$2*100)","v":1.1778014165785964},{"$f":"IF(I206=\"NA\",\"\",I206/V$2*100)","v":1.1745833799212777},{"$f":"IF(J206=\"NA\",\"\",J206/W$2*100)","v":1.1778014165785964},{"$f":"IF(K206=\"NA\",\"\",K206/X$2*100)","v":1.1778014165785964},{"$f":"IF(L206=\"NA\",\"\",L206/Y$2*100)","v":1.1778014165785964},{"$f":"IF(M206=\"NA\",\"\",M206/Z$2*100)","v":1.1745833799212777},{"$f":"IF(N206=\"NA\",\"\",N206/AA$2*100)","v":1.1778014165785964}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B206=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B206=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B206=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B206=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B206=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B206=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B206=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B206=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B206=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B206=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C214+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C215+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E206:E217)","v":119.86937732991227},{"$f":"SUM(F206:F217)","v":120.25858653213437},116.58201989649505,115.08300805505448,114.5456767381325,{"$f":"SUM(J206:J217)","v":120.42281412863827},125.17389726182314,126.16447041788487,127.31207050369477,124.11382195235271,null,null,null,{"$f":"ROUND(E218/R$2*100,3)","v":32.750999999999998},{"$f":"ROUND(F218/S$2*100,3)","v":32.948},{"$f":"ROUND(G218/T$2*100,3)","v":31.94},{"$f":"ROUND(H218/U$2*100,3)","v":31.53},{"$f":"ROUND(I218/V$2*100,3)","v":31.297000000000001},{"$f":"ROUND(J218/W$2*100,3)","v":32.993000000000002},34.293999999999997,34.566000000000003,34.784999999999997,34.003999999999998]
[]
[{"$f":"A205+1","v":15},{"$f":"IFERROR(VLOOKUP($A220,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Sodium Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A220,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Sodium Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6534015972599994},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6534015972599994},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6534015972599994},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6534015972599994},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6534015972599994},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6534015972599994},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6534015972599994},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6534015972599994},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6534015972599994},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6534015972599994},null,null,{"$f":"B221","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E221=\"NA\",\"\",E221/R$2*100)","v":0.99819715772131135},{"$f":"IF(F221=\"NA\",\"\",F221/S$2*100)","v":1.0009319444547944},{"$f":"IF(G221=\"NA\",\"\",G221/T$2*100)","v":1.0009319444547944},{"$f":"IF(H221=\"NA\",\"\",H221/U$2*100)","v":1.0009319444547944},{"$f":"IF(I221=\"NA\",\"\",I221/V$2*100)","v":0.99819715772131135},{"$f":"IF(J221=\"NA\",\"\",J221/W$2*100)","v":1.0009319444547944},{"$f":"IF(K221=\"NA\",\"\",K221/X$2*100)","v":1.0009319444547944},{"$f":"IF(L221=\"NA\",\"\",L221/Y$2*100)","v":1.0009319444547944},{"$f":"IF(M221=\"NA\",\"\",M221/Z$2*100)","v":0.99819715772131135},{"$f":"IF(N221=\"NA\",\"\",N221/AA$2*100)","v":1.0009319444547944}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B221=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B221=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B221=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B221=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B221=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B221=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B221=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B221=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B221=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B221=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C229+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C230+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E221:E232)","v":119.22380375666039},{"$f":"SUM(F221:F232)","v":119.61301295888249},115.93644632324317,114.4374344818026,113.90010316488062,{"$f":"SUM(J221:J232)","v":119.7772405553864},124.52832368857128,125.51889684463302,126.66649693044292,123.46824837910084,null,null,null,{"$f":"ROUND(E233/R$2*100,3)","v":32.575000000000003},{"$f":"ROUND(F233/S$2*100,3)","v":32.771000000000001},{"$f":"ROUND(G233/T$2*100,3)","v":31.763000000000002},{"$f":"ROUND(H233/U$2*100,3)","v":31.353000000000002},{"$f":"ROUND(I233/V$2*100,3)","v":31.12},{"$f":"ROUND(J233/W$2*100,3)","v":32.816000000000003},34.116999999999997,34.389000000000003,34.607999999999997,33.826999999999998]
[]
[{"$f":"A220+1","v":16},{"$f":"IFERROR(VLOOKUP($A235,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"150W Sodium Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A235,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"150W Sodium Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6395683290762002},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6395683290762002},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6395683290762002},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6395683290762002},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6395683290762002},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6395683290762002},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6395683290762002},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6395683290762002},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6395683290762002},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6395683290762002},null,null,{"$f":"B236","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E236=\"NA\",\"\",E236/R$2*100)","v":0.99441757625032789},{"$f":"IF(F236=\"NA\",\"\",F236/S$2*100)","v":0.99714200796608232},{"$f":"IF(G236=\"NA\",\"\",G236/T$2*100)","v":0.99714200796608232},{"$f":"IF(H236=\"NA\",\"\",H236/U$2*100)","v":0.99714200796608232},{"$f":"IF(I236=\"NA\",\"\",I236/V$2*100)","v":0.99441757625032789},{"$f":"IF(J236=\"NA\",\"\",J236/W$2*100)","v":0.99714200796608232},{"$f":"IF(K236=\"NA\",\"\",K236/X$2*100)","v":0.99714200796608232},{"$f":"IF(L236=\"NA\",\"\",L236/Y$2*100)","v":0.99714200796608232},{"$f":"IF(M236=\"NA\",\"\",M236/Z$2*100)","v":0.99441757625032789},{"$f":"IF(N236=\"NA\",\"\",N236/AA$2*100)","v":0.99714200796608232}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B236=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B236=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B236=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B236=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B236=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B236=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B236=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B236=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B236=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B236=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C244+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C245+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E236:E247)","v":119.20997048847659},{"$f":"SUM(F236:F247)","v":119.59917969069869},115.92261305505937,114.42360121361881,113.88626989669682,{"$f":"SUM(J236:J247)","v":119.7634072872026},124.51449042038747,125.5050635764492,126.6526636622591,123.45441511091704,null,null,null,{"$f":"ROUND(E248/R$2*100,3)","v":32.570999999999998},{"$f":"ROUND(F248/S$2*100,3)","v":32.767000000000003},{"$f":"ROUND(G248/T$2*100,3)","v":31.76},{"$f":"ROUND(H248/U$2*100,3)","v":31.349},{"$f":"ROUND(I248/V$2*100,3)","v":31.116},{"$f":"ROUND(J248/W$2*100,3)","v":32.811999999999998},34.113999999999997,34.384999999999998,34.604999999999997,33.823]
[]
[{"$f":"A235+1","v":17},{"$f":"IFERROR(VLOOKUP($A250,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A250,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},null,null,{"$f":"B251","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E251=\"NA\",\"\",E251/R$2*100)","v":1.1182634776553142},{"$f":"IF(F251=\"NA\",\"\",F251/S$2*100)","v":1.1213272132105343},{"$f":"IF(G251=\"NA\",\"\",G251/T$2*100)","v":1.1213272132105343},{"$f":"IF(H251=\"NA\",\"\",H251/U$2*100)","v":1.1213272132105343},{"$f":"IF(I251=\"NA\",\"\",I251/V$2*100)","v":1.1182634776553142},{"$f":"IF(J251=\"NA\",\"\",J251/W$2*100)","v":1.1213272132105343},{"$f":"IF(K251=\"NA\",\"\",K251/X$2*100)","v":1.1213272132105343},{"$f":"IF(L251=\"NA\",\"\",L251/Y$2*100)","v":1.1213272132105343},{"$f":"IF(M251=\"NA\",\"\",M251/Z$2*100)","v":1.1182634776553142},{"$f":"IF(N251=\"NA\",\"\",N251/AA$2*100)","v":1.1213272132105343}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B251=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B251=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B251=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B251=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B251=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B251=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B251=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B251=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B251=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B251=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C259+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C260+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E251:E262)","v":119.66324648761884},{"$f":"SUM(F251:F262)","v":120.05245568984094},116.37588905420162,114.87687721276106,114.33954589583907,{"$f":"SUM(J251:J262)","v":120.21668328634485},124.96776641952972,125.95833957559145,127.10593966140135,123.90769111005929,null,null,null,{"$f":"ROUND(E263/R$2*100,3)","v":32.695},{"$f":"ROUND(F263/S$2*100,3)","v":32.890999999999998},{"$f":"ROUND(G263/T$2*100,3)","v":31.884},{"$f":"ROUND(H263/U$2*100,3)","v":31.472999999999999},{"$f":"ROUND(I263/V$2*100,3)","v":31.24},{"$f":"ROUND(J263/W$2*100,3)","v":32.936},34.238,34.509,34.728000000000002,33.947000000000003]
[]
[{"$f":"A250+1","v":18},{"$f":"IFERROR(VLOOKUP($A265,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour - Flood Light"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A265,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour - Flood Light"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},null,null,{"$f":"B266","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E266=\"NA\",\"\",E266/R$2*100)","v":1.1182634776553142},{"$f":"IF(F266=\"NA\",\"\",F266/S$2*100)","v":1.1213272132105343},{"$f":"IF(G266=\"NA\",\"\",G266/T$2*100)","v":1.1213272132105343},{"$f":"IF(H266=\"NA\",\"\",H266/U$2*100)","v":1.1213272132105343},{"$f":"IF(I266=\"NA\",\"\",I266/V$2*100)","v":1.1182634776553142},{"$f":"IF(J266=\"NA\",\"\",J266/W$2*100)","v":1.1213272132105343},{"$f":"IF(K266=\"NA\",\"\",K266/X$2*100)","v":1.1213272132105343},{"$f":"IF(L266=\"NA\",\"\",L266/Y$2*100)","v":1.1213272132105343},{"$f":"IF(M266=\"NA\",\"\",M266/Z$2*100)","v":1.1182634776553142},{"$f":"IF(N266=\"NA\",\"\",N266/AA$2*100)","v":1.1213272132105343}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B266=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B266=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B266=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B266=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B266=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B266=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B266=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B266=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B266=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B266=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C274+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C275+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E266:E277)","v":119.66324648761884},{"$f":"SUM(F266:F277)","v":120.05245568984094},116.37588905420162,114.87687721276106,114.33954589583907,{"$f":"SUM(J266:J277)","v":120.21668328634485},124.96776641952972,125.95833957559145,127.10593966140135,123.90769111005929,null,null,null,{"$f":"ROUND(E278/R$2*100,3)","v":32.695},{"$f":"ROUND(F278/S$2*100,3)","v":32.890999999999998},{"$f":"ROUND(G278/T$2*100,3)","v":31.884},{"$f":"ROUND(H278/U$2*100,3)","v":31.472999999999999},{"$f":"ROUND(I278/V$2*100,3)","v":31.24},{"$f":"ROUND(J278/W$2*100,3)","v":32.936},34.238,34.509,34.728000000000002,33.947000000000003]
[]
[{"$f":"A265+1","v":19},{"$f":"IFERROR(VLOOKUP($A280,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A280,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},null,null,{"$f":"B281","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E281=\"NA\",\"\",E281/R$2*100)","v":1.1602426752753414},{"$f":"IF(F281=\"NA\",\"\",F281/S$2*100)","v":1.1634214223308903},{"$f":"IF(G281=\"NA\",\"\",G281/T$2*100)","v":1.1634214223308903},{"$f":"IF(H281=\"NA\",\"\",H281/U$2*100)","v":1.1634214223308903},{"$f":"IF(I281=\"NA\",\"\",I281/V$2*100)","v":1.1602426752753414},{"$f":"IF(J281=\"NA\",\"\",J281/W$2*100)","v":1.1634214223308903},{"$f":"IF(K281=\"NA\",\"\",K281/X$2*100)","v":1.1634214223308903},{"$f":"IF(L281=\"NA\",\"\",L281/Y$2*100)","v":1.1634214223308903},{"$f":"IF(M281=\"NA\",\"\",M281/Z$2*100)","v":1.1602426752753414},{"$f":"IF(N281=\"NA\",\"\",N281/AA$2*100)","v":1.1634214223308903}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B281=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B281=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B281=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B281=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B281=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B281=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B281=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B281=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B281=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B281=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C289+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C290+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E281:E292)","v":119.81689035090814},{"$f":"SUM(F281:F292)","v":120.20609955313024},116.52953291749093,115.03052107605035,114.49318975912837,{"$f":"SUM(J281:J292)","v":120.37032714963415},125.12141028281903,126.11198343888077,127.25958352469067,124.06133497334859,null,null,null,{"$f":"ROUND(E293/R$2*100,3)","v":32.737000000000002},{"$f":"ROUND(F293/S$2*100,3)","v":32.933},{"$f":"ROUND(G293/T$2*100,3)","v":31.925999999999998},{"$f":"ROUND(H293/U$2*100,3)","v":31.515000000000001},{"$f":"ROUND(I293/V$2*100,3)","v":31.282},{"$f":"ROUND(J293/W$2*100,3)","v":32.978000000000002},34.28,34.551000000000002,34.770000000000003,33.988999999999997]
[]
[{"$f":"A280+1","v":20},{"$f":"IFERROR(VLOOKUP($A295,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour - Flood Light"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A295,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour - Flood Light"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},null,null,{"$f":"B296","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E296=\"NA\",\"\",E296/R$2*100)","v":1.1602426752753414},{"$f":"IF(F296=\"NA\",\"\",F296/S$2*100)","v":1.1634214223308903},{"$f":"IF(G296=\"NA\",\"\",G296/T$2*100)","v":1.1634214223308903},{"$f":"IF(H296=\"NA\",\"\",H296/U$2*100)","v":1.1634214223308903},{"$f":"IF(I296=\"NA\",\"\",I296/V$2*100)","v":1.1602426752753414},{"$f":"IF(J296=\"NA\",\"\",J296/W$2*100)","v":1.1634214223308903},{"$f":"IF(K296=\"NA\",\"\",K296/X$2*100)","v":1.1634214223308903},{"$f":"IF(L296=\"NA\",\"\",L296/Y$2*100)","v":1.1634214223308903},{"$f":"IF(M296=\"NA\",\"\",M296/Z$2*100)","v":1.1602426752753414},{"$f":"IF(N296=\"NA\",\"\",N296/AA$2*100)","v":1.1634214223308903}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B296=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B296=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B296=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B296=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B296=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B296=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B296=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B296=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B296=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B296=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C304+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C305+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E296:E307)","v":119.81689035090814},{"$f":"SUM(F296:F307)","v":120.20609955313024},116.52953291749093,115.03052107605035,114.49318975912837,{"$f":"SUM(J296:J307)","v":120.37032714963415},125.12141028281903,126.11198343888077,127.25958352469067,124.06133497334859,null,null,null,{"$f":"ROUND(E308/R$2*100,3)","v":32.737000000000002},{"$f":"ROUND(F308/S$2*100,3)","v":32.933},{"$f":"ROUND(G308/T$2*100,3)","v":31.925999999999998},{"$f":"ROUND(H308/U$2*100,3)","v":31.515000000000001},{"$f":"ROUND(I308/V$2*100,3)","v":31.282},{"$f":"ROUND(J308/W$2*100,3)","v":32.978000000000002},34.28,34.551000000000002,34.770000000000003,33.988999999999997]
[]
[{"$f":"A295+1","v":21},{"$f":"IFERROR(VLOOKUP($A310,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"70W Sodium Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A310,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"70W Sodium Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8209369368867503},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8209369368867503},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8209369368867503},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8209369368867503},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8209369368867503},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8209369368867503},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8209369368867503},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8209369368867503},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8209369368867503},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8209369368867503},null,null,{"$f":"B311","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E311=\"NA\",\"\",E311/R$2*100)","v":0.497523753247746},{"$f":"IF(F311=\"NA\",\"\",F311/S$2*100)","v":0.49888683202376721},{"$f":"IF(G311=\"NA\",\"\",G311/T$2*100)","v":0.49888683202376721},{"$f":"IF(H311=\"NA\",\"\",H311/U$2*100)","v":0.49888683202376721},{"$f":"IF(I311=\"NA\",\"\",I311/V$2*100)","v":0.497523753247746},{"$f":"IF(J311=\"NA\",\"\",J311/W$2*100)","v":0.49888683202376721},{"$f":"IF(K311=\"NA\",\"\",K311/X$2*100)","v":0.49888683202376721},{"$f":"IF(L311=\"NA\",\"\",L311/Y$2*100)","v":0.49888683202376721},{"$f":"IF(M311=\"NA\",\"\",M311/Z$2*100)","v":0.497523753247746},{"$f":"IF(N311=\"NA\",\"\",N311/AA$2*100)","v":0.49888683202376721}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B311=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B311=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B311=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B311=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B311=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B311=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B311=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B311=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B311=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B311=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C319+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C320+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E311:E322)","v":105.48567708583587},{"$f":"SUM(F311:F322)","v":105.87151865543058},102.19156788576402,100.68915532803945,100.14840663132368,{"$f":"SUM(J311:J322)","v":106.02554402182946},110.77662715501432,111.76720031107607,112.91480039688597,109.7165518455439,null,null,null,{"$f":"ROUND(E323/R$2*100,3)","v":28.821000000000002},{"$f":"ROUND(F323/S$2*100,3)","v":29.006},{"$f":"ROUND(G323/T$2*100,3)","v":27.998000000000001},{"$f":"ROUND(H323/U$2*100,3)","v":27.585999999999999},{"$f":"ROUND(I323/V$2*100,3)","v":27.363},{"$f":"ROUND(J323/W$2*100,3)","v":29.047999999999998},30.35,30.620999999999999,30.850999999999999,30.059000000000001]
[]
[{"$f":"A310+1","v":22},{"$f":"IFERROR(VLOOKUP($A325,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Incandescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A325,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Incandescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},null,null,{"$f":"B326","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E326=\"NA\",\"\",E326/R$2*100)","v":0.11771423851062916},{"$f":"IF(F326=\"NA\",\"\",F326/S$2*100)","v":0.11803674327367199},{"$f":"IF(G326=\"NA\",\"\",G326/T$2*100)","v":0.11803674327367199},{"$f":"IF(H326=\"NA\",\"\",H326/U$2*100)","v":0.11803674327367199},{"$f":"IF(I326=\"NA\",\"\",I326/V$2*100)","v":0.11771423851062916},{"$f":"IF(J326=\"NA\",\"\",J326/W$2*100)","v":0.11803674327367199},{"$f":"IF(K326=\"NA\",\"\",K326/X$2*100)","v":0.11803674327367199},{"$f":"IF(L326=\"NA\",\"\",L326/Y$2*100)","v":0.11803674327367199},{"$f":"IF(M326=\"NA\",\"\",M326/Z$2*100)","v":0.11771423851062916},{"$f":"IF(N326=\"NA\",\"\",N326/AA$2*100)","v":0.11803674327367199}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B326=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B326=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B326=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B326=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B326=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B326=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B326=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B326=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B326=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B326=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C334+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C335+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E326:E337)","v":116.00123627234929},{"$f":"SUM(F326:F337)","v":116.39044547457139},112.71387883893208,111.2148669974915,110.67753568056952,{"$f":"SUM(J326:J337)","v":116.5546730710753},121.30575620426018,122.29632936032192,123.44392944613182,120.24568089478974,null,null,null,{"$f":"ROUND(E338/R$2*100,3)","v":31.693999999999999},{"$f":"ROUND(F338/S$2*100,3)","v":31.888000000000002},{"$f":"ROUND(G338/T$2*100,3)","v":30.881},{"$f":"ROUND(H338/U$2*100,3)","v":30.47},{"$f":"ROUND(I338/V$2*100,3)","v":30.24},{"$f":"ROUND(J338/W$2*100,3)","v":31.933},33.234000000000002,33.506,33.728000000000002,32.944000000000003]
[]
[{"$f":"A325+1","v":23},{"$f":"IFERROR(VLOOKUP($A340,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"60W Incandescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A340,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"60W Incandescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},null,null,{"$f":"B341","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E341=\"NA\",\"\",E341/R$2*100)","v":0.11771423851062916},{"$f":"IF(F341=\"NA\",\"\",F341/S$2*100)","v":0.11803674327367199},{"$f":"IF(G341=\"NA\",\"\",G341/T$2*100)","v":0.11803674327367199},{"$f":"IF(H341=\"NA\",\"\",H341/U$2*100)","v":0.11803674327367199},{"$f":"IF(I341=\"NA\",\"\",I341/V$2*100)","v":0.11771423851062916},{"$f":"IF(J341=\"NA\",\"\",J341/W$2*100)","v":0.11803674327367199},{"$f":"IF(K341=\"NA\",\"\",K341/X$2*100)","v":0.11803674327367199},{"$f":"IF(L341=\"NA\",\"\",L341/Y$2*100)","v":0.11803674327367199},{"$f":"IF(M341=\"NA\",\"\",M341/Z$2*100)","v":0.11771423851062916},{"$f":"IF(N341=\"NA\",\"\",N341/AA$2*100)","v":0.11803674327367199}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B341=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B341=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B341=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B341=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B341=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B341=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B341=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B341=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B341=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B341=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C349+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C350+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E341:E352)","v":104.09557426189802},{"$f":"SUM(F341:F352)","v":104.48141583149274},100.80146506182616,99.29905250410161,98.758303807385829,{"$f":"SUM(J341:J352)","v":104.63544119789161},109.38652433107649,110.37709748713823,111.52469757294813,108.32644902160605,null,null,null,{"$f":"ROUND(E353/R$2*100,3)","v":28.440999999999999},{"$f":"ROUND(F353/S$2*100,3)","v":28.625},{"$f":"ROUND(G353/T$2*100,3)","v":27.617000000000001},{"$f":"ROUND(H353/U$2*100,3)","v":27.204999999999998},{"$f":"ROUND(I353/V$2*100,3)","v":26.983000000000001},{"$f":"ROUND(J353/W$2*100,3)","v":28.667000000000002},29.969000000000001,30.24,30.471,29.678000000000001]
[]
[{"$f":"A340+1","v":24},{"$f":"IFERROR(VLOOKUP($A355,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A355,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B356","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E356=\"NA\",\"\",E356/R$2*100)","v":0},{"$f":"IF(F356=\"NA\",\"\",F356/S$2*100)","v":0},{"$f":"IF(G356=\"NA\",\"\",G356/T$2*100)","v":0},{"$f":"IF(H356=\"NA\",\"\",H356/U$2*100)","v":0},{"$f":"IF(I356=\"NA\",\"\",I356/V$2*100)","v":0},{"$f":"IF(J356=\"NA\",\"\",J356/W$2*100)","v":0},{"$f":"IF(K356=\"NA\",\"\",K356/X$2*100)","v":0},{"$f":"IF(L356=\"NA\",\"\",L356/Y$2*100)","v":0},{"$f":"IF(M356=\"NA\",\"\",M356/Z$2*100)","v":0},{"$f":"IF(N356=\"NA\",\"\",N356/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},null,null,"PE Cell UNIT price Annualised Cost",7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B356=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B356=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B356=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B356=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B356=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B356=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B356=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B356=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B356=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B356=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C364+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C365+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E356:E367)","v":85.278466343126965},{"$f":"SUM(F356:F367)","v":85.658662175669889},81.973038004839978,80.464924246286358,79.918446412857477,{"$f":"SUM(J356:J367)","v":85.795583803363257},90.546666936548135,91.537240092609863,92.684840178419762,89.486591627077701,null,null,null,{"$f":"ROUND(E368/R$2*100,3)","v":23.3},{"$f":"ROUND(F368/S$2*100,3)","v":23.468},{"$f":"ROUND(G368/T$2*100,3)","v":22.457999999999998},{"$f":"ROUND(H368/U$2*100,3)","v":22.045000000000002},{"$f":"ROUND(I368/V$2*100,3)","v":21.835999999999999},{"$f":"ROUND(J368/W$2*100,3)","v":23.506},24.806999999999999,25.079000000000001,25.324000000000002,24.516999999999999]
[]
[{"$f":"A355+1","v":25},{"$f":"IFERROR(VLOOKUP($A370,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Bottom Pole Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A370,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B371","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E371=\"NA\",\"\",E371/R$2*100)","v":0},{"$f":"IF(F371=\"NA\",\"\",F371/S$2*100)","v":0},{"$f":"IF(G371=\"NA\",\"\",G371/T$2*100)","v":0},{"$f":"IF(H371=\"NA\",\"\",H371/U$2*100)","v":0},{"$f":"IF(I371=\"NA\",\"\",I371/V$2*100)","v":0},{"$f":"IF(J371=\"NA\",\"\",J371/W$2*100)","v":0},{"$f":"IF(K371=\"NA\",\"\",K371/X$2*100)","v":0},{"$f":"IF(L371=\"NA\",\"\",L371/Y$2*100)","v":0},{"$f":"IF(M371=\"NA\",\"\",M371/Z$2*100)","v":0},{"$f":"IF(N371=\"NA\",\"\",N371/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},null,null,"PE Cell UNIT price Annualised Cost",7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B371=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B371=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B371=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B371=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B371=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B371=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B371=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B371=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B371=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B371=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C379+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C380+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E371:E382)","v":85.278466343126965},{"$f":"SUM(F371:F382)","v":85.658662175669889},81.973038004839978,80.464924246286358,79.918446412857477,{"$f":"SUM(J371:J382)","v":85.795583803363257},90.546666936548135,91.537240092609863,92.684840178419762,89.486591627077701,null,null,null,{"$f":"ROUND(E383/R$2*100,3)","v":23.3},{"$f":"ROUND(F383/S$2*100,3)","v":23.468},{"$f":"ROUND(G383/T$2*100,3)","v":22.457999999999998},{"$f":"ROUND(H383/U$2*100,3)","v":22.045000000000002},{"$f":"ROUND(I383/V$2*100,3)","v":21.835999999999999},{"$f":"ROUND(J383/W$2*100,3)","v":23.506},24.806999999999999,25.079000000000001,25.324000000000002,24.516999999999999]
[]
[{"$f":"A370+1","v":26},{"$f":"IFERROR(VLOOKUP($A385,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Side Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A385,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Side Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B386","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E386=\"NA\",\"\",E386/R$2*100)","v":0},{"$f":"IF(F386=\"NA\",\"\",F386/S$2*100)","v":0},{"$f":"IF(G386=\"NA\",\"\",G386/T$2*100)","v":0},{"$f":"IF(H386=\"NA\",\"\",H386/U$2*100)","v":0},{"$f":"IF(I386=\"NA\",\"\",I386/V$2*100)","v":0},{"$f":"IF(J386=\"NA\",\"\",J386/W$2*100)","v":0},{"$f":"IF(K386=\"NA\",\"\",K386/X$2*100)","v":0},{"$f":"IF(L386=\"NA\",\"\",L386/Y$2*100)","v":0},{"$f":"IF(M386=\"NA\",\"\",M386/Z$2*100)","v":0},{"$f":"IF(N386=\"NA\",\"\",N386/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},null,null,"PE Cell UNIT price Annualised Cost",7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B386=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B386=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B386=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B386=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B386=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B386=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B386=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B386=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B386=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B386=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C394+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C395+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E386:E397)","v":85.278466343126965},{"$f":"SUM(F386:F397)","v":85.658662175669889},81.973038004839978,80.464924246286358,79.918446412857477,{"$f":"SUM(J386:J397)","v":85.795583803363257},90.546666936548135,91.537240092609863,92.684840178419762,89.486591627077701,null,null,null,{"$f":"ROUND(E398/R$2*100,3)","v":23.3},{"$f":"ROUND(F398/S$2*100,3)","v":23.468},{"$f":"ROUND(G398/T$2*100,3)","v":22.457999999999998},{"$f":"ROUND(H398/U$2*100,3)","v":22.045000000000002},{"$f":"ROUND(I398/V$2*100,3)","v":21.835999999999999},{"$f":"ROUND(J398/W$2*100,3)","v":23.506},24.806999999999999,25.079000000000001,25.324000000000002,24.516999999999999]
[]
[{"$f":"A385+1","v":27},{"$f":"IFERROR(VLOOKUP($A400,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Top Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A400,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Top Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B401","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E401=\"NA\",\"\",E401/R$2*100)","v":0},{"$f":"IF(F401=\"NA\",\"\",F401/S$2*100)","v":0},{"$f":"IF(G401=\"NA\",\"\",G401/T$2*100)","v":0},{"$f":"IF(H401=\"NA\",\"\",H401/U$2*100)","v":0},{"$f":"IF(I401=\"NA\",\"\",I401/V$2*100)","v":0},{"$f":"IF(J401=\"NA\",\"\",J401/W$2*100)","v":0},{"$f":"IF(K401=\"NA\",\"\",K401/X$2*100)","v":0},{"$f":"IF(L401=\"NA\",\"\",L401/Y$2*100)","v":0},{"$f":"IF(M401=\"NA\",\"\",M401/Z$2*100)","v":0},{"$f":"IF(N401=\"NA\",\"\",N401/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},null,null,"PE Cell UNIT price Annualised Cost",7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B401=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B401=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B401=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B401=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B401=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B401=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B401=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B401=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B401=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B401=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C409+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C410+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E401:E412)","v":85.278466343126965},{"$f":"SUM(F401:F412)","v":85.658662175669889},81.973038004839978,80.464924246286358,79.918446412857477,{"$f":"SUM(J401:J412)","v":85.795583803363257},90.546666936548135,91.537240092609863,92.684840178419762,89.486591627077701,null,null,null,{"$f":"ROUND(E413/R$2*100,3)","v":23.3},{"$f":"ROUND(F413/S$2*100,3)","v":23.468},{"$f":"ROUND(G413/T$2*100,3)","v":22.457999999999998},{"$f":"ROUND(H413/U$2*100,3)","v":22.045000000000002},{"$f":"ROUND(I413/V$2*100,3)","v":21.835999999999999},{"$f":"ROUND(J413/W$2*100,3)","v":23.506},24.806999999999999,25.079000000000001,25.324000000000002,24.516999999999999]
[]
[{"$f":"A400+1","v":28},{"$f":"IFERROR(VLOOKUP($A415,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A415,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B416","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E416=\"NA\",\"\",E416/R$2*100)","v":0},{"$f":"IF(F416=\"NA\",\"\",F416/S$2*100)","v":0},{"$f":"IF(G416=\"NA\",\"\",G416/T$2*100)","v":0},{"$f":"IF(H416=\"NA\",\"\",H416/U$2*100)","v":0},{"$f":"IF(I416=\"NA\",\"\",I416/V$2*100)","v":0},{"$f":"IF(J416=\"NA\",\"\",J416/W$2*100)","v":0},{"$f":"IF(K416=\"NA\",\"\",K416/X$2*100)","v":0},{"$f":"IF(L416=\"NA\",\"\",L416/Y$2*100)","v":0},{"$f":"IF(M416=\"NA\",\"\",M416/Z$2*100)","v":0},{"$f":"IF(N416=\"NA\",\"\",N416/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},null,null,"PE Cell UNIT price Annualised Cost",7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B416=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B416=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B416=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B416=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B416=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B416=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B416=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B416=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B416=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B416=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C424+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C425+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E416:E427)","v":85.278466343126965},{"$f":"SUM(F416:F427)","v":85.658662175669889},81.973038004839978,80.464924246286358,79.918446412857477,{"$f":"SUM(J416:J427)","v":85.795583803363257},90.546666936548135,91.537240092609863,92.684840178419762,89.486591627077701,null,null,null,{"$f":"ROUND(E428/R$2*100,3)","v":23.3},{"$f":"ROUND(F428/S$2*100,3)","v":23.468},{"$f":"ROUND(G428/T$2*100,3)","v":22.457999999999998},{"$f":"ROUND(H428/U$2*100,3)","v":22.045000000000002},{"$f":"ROUND(I428/V$2*100,3)","v":21.835999999999999},{"$f":"ROUND(J428/W$2*100,3)","v":23.506},24.806999999999999,25.079000000000001,25.324000000000002,24.516999999999999]
[]
[{"$f":"A415+1","v":29},{"$f":"IFERROR(VLOOKUP($A430,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Bottom Pole Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A430,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B431","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E431=\"NA\",\"\",E431/R$2*100)","v":0},{"$f":"IF(F431=\"NA\",\"\",F431/S$2*100)","v":0},{"$f":"IF(G431=\"NA\",\"\",G431/T$2*100)","v":0},{"$f":"IF(H431=\"NA\",\"\",H431/U$2*100)","v":0},{"$f":"IF(I431=\"NA\",\"\",I431/V$2*100)","v":0},{"$f":"IF(J431=\"NA\",\"\",J431/W$2*100)","v":0},{"$f":"IF(K431=\"NA\",\"\",K431/X$2*100)","v":0},{"$f":"IF(L431=\"NA\",\"\",L431/Y$2*100)","v":0},{"$f":"IF(M431=\"NA\",\"\",M431/Z$2*100)","v":0},{"$f":"IF(N431=\"NA\",\"\",N431/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},null,null,"PE Cell UNIT price Annualised Cost",7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B431=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B431=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B431=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B431=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B431=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B431=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B431=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B431=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B431=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B431=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C439+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C440+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E431:E442)","v":85.278466343126965},{"$f":"SUM(F431:F442)","v":85.658662175669889},81.973038004839978,80.464924246286358,79.918446412857477,{"$f":"SUM(J431:J442)","v":85.795583803363257},90.546666936548135,91.537240092609863,92.684840178419762,89.486591627077701,null,null,null,{"$f":"ROUND(E443/R$2*100,3)","v":23.3},{"$f":"ROUND(F443/S$2*100,3)","v":23.468},{"$f":"ROUND(G443/T$2*100,3)","v":22.457999999999998},{"$f":"ROUND(H443/U$2*100,3)","v":22.045000000000002},{"$f":"ROUND(I443/V$2*100,3)","v":21.835999999999999},{"$f":"ROUND(J443/W$2*100,3)","v":23.506},24.806999999999999,25.079000000000001,25.324000000000002,24.516999999999999]
[]
[{"$f":"A430+1","v":30},{"$f":"IFERROR(VLOOKUP($A445,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Side Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A445,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Side Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B446","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E446=\"NA\",\"\",E446/R$2*100)","v":0},{"$f":"IF(F446=\"NA\",\"\",F446/S$2*100)","v":0},{"$f":"IF(G446=\"NA\",\"\",G446/T$2*100)","v":0},{"$f":"IF(H446=\"NA\",\"\",H446/U$2*100)","v":0},{"$f":"IF(I446=\"NA\",\"\",I446/V$2*100)","v":0},{"$f":"IF(J446=\"NA\",\"\",J446/W$2*100)","v":0},{"$f":"IF(K446=\"NA\",\"\",K446/X$2*100)","v":0},{"$f":"IF(L446=\"NA\",\"\",L446/Y$2*100)","v":0},{"$f":"IF(M446=\"NA\",\"\",M446/Z$2*100)","v":0},{"$f":"IF(N446=\"NA\",\"\",N446/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},null,null,"PE Cell UNIT price Annualised Cost",7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B446=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B446=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B446=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B446=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B446=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B446=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B446=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B446=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B446=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B446=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C454+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C455+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E446:E457)","v":85.278466343126965},{"$f":"SUM(F446:F457)","v":85.658662175669889},81.973038004839978,80.464924246286358,79.918446412857477,{"$f":"SUM(J446:J457)","v":85.795583803363257},90.546666936548135,91.537240092609863,92.684840178419762,89.486591627077701,null,null,null,{"$f":"ROUND(E458/R$2*100,3)","v":23.3},{"$f":"ROUND(F458/S$2*100,3)","v":23.468},{"$f":"ROUND(G458/T$2*100,3)","v":22.457999999999998},{"$f":"ROUND(H458/U$2*100,3)","v":22.045000000000002},{"$f":"ROUND(I458/V$2*100,3)","v":21.835999999999999},{"$f":"ROUND(J458/W$2*100,3)","v":23.506},24.806999999999999,25.079000000000001,25.324000000000002,24.516999999999999]
[]
[{"$f":"A445+1","v":31},{"$f":"IFERROR(VLOOKUP($A460,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Top Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A460,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Top Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B461","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E461=\"NA\",\"\",E461/R$2*100)","v":0},{"$f":"IF(F461=\"NA\",\"\",F461/S$2*100)","v":0},{"$f":"IF(G461=\"NA\",\"\",G461/T$2*100)","v":0},{"$f":"IF(H461=\"NA\",\"\",H461/U$2*100)","v":0},{"$f":"IF(I461=\"NA\",\"\",I461/V$2*100)","v":0},{"$f":"IF(J461=\"NA\",\"\",J461/W$2*100)","v":0},{"$f":"IF(K461=\"NA\",\"\",K461/X$2*100)","v":0},{"$f":"IF(L461=\"NA\",\"\",L461/Y$2*100)","v":0},{"$f":"IF(M461=\"NA\",\"\",M461/Z$2*100)","v":0},{"$f":"IF(N461=\"NA\",\"\",N461/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},null,null,"PE Cell UNIT price Annualised Cost",7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B461=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B461=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B461=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B461=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B461=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B461=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B461=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B461=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B461=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B461=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C469+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C470+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E461:E472)","v":85.278466343126965},{"$f":"SUM(F461:F472)","v":85.658662175669889},81.973038004839978,80.464924246286358,79.918446412857477,{"$f":"SUM(J461:J472)","v":85.795583803363257},90.546666936548135,91.537240092609863,92.684840178419762,89.486591627077701,null,null,null,{"$f":"ROUND(E473/R$2*100,3)","v":23.3},{"$f":"ROUND(F473/S$2*100,3)","v":23.468},{"$f":"ROUND(G473/T$2*100,3)","v":22.457999999999998},{"$f":"ROUND(H473/U$2*100,3)","v":22.045000000000002},{"$f":"ROUND(I473/V$2*100,3)","v":21.835999999999999},{"$f":"ROUND(J473/W$2*100,3)","v":23.506},24.806999999999999,25.079000000000001,25.324000000000002,24.516999999999999]
[]
[{"$f":"A460+1","v":32},{"$f":"IFERROR(VLOOKUP($A475,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"30W LED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A475,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"30W LED"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B476","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E476=\"NA\",\"\",E476/R$2*100)","v":0},{"$f":"IF(F476=\"NA\",\"\",F476/S$2*100)","v":0},{"$f":"IF(G476=\"NA\",\"\",G476/T$2*100)","v":0},{"$f":"IF(H476=\"NA\",\"\",H476/U$2*100)","v":0},{"$f":"IF(I476=\"NA\",\"\",I476/V$2*100)","v":0},{"$f":"IF(J476=\"NA\",\"\",J476/W$2*100)","v":0},{"$f":"IF(K476=\"NA\",\"\",K476/X$2*100)","v":0},{"$f":"IF(L476=\"NA\",\"\",L476/Y$2*100)","v":0},{"$f":"IF(M476=\"NA\",\"\",M476/Z$2*100)","v":0},{"$f":"IF(N476=\"NA\",\"\",N476/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},null,null,"PE Cell UNIT price Annualised Cost",7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B476=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B476=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B476=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B476=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B476=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B476=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B476=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B476=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B476=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B476=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C484+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C485+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E476:E487)","v":85.278466343126965},{"$f":"SUM(F476:F487)","v":85.658662175669889},81.973038004839978,80.464924246286358,79.918446412857477,{"$f":"SUM(J476:J487)","v":85.795583803363257},90.546666936548135,91.537240092609863,92.684840178419762,89.486591627077701,null,null,null,{"$f":"ROUND(E488/R$2*100,3)","v":23.3},{"$f":"ROUND(F488/S$2*100,3)","v":23.468},{"$f":"ROUND(G488/T$2*100,3)","v":22.457999999999998},{"$f":"ROUND(H488/U$2*100,3)","v":22.045000000000002},{"$f":"ROUND(I488/V$2*100,3)","v":21.835999999999999},{"$f":"ROUND(J488/W$2*100,3)","v":23.506},24.806999999999999,25.079000000000001,25.324000000000002,24.516999999999999]
[]
[{"$f":"A475+1","v":33},{"$f":"IFERROR(VLOOKUP($A490,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"88 LED Light"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A490,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"88 LED Light"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B491","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E491=\"NA\",\"\",E491/R$2*100)","v":0},{"$f":"IF(F491=\"NA\",\"\",F491/S$2*100)","v":0},{"$f":"IF(G491=\"NA\",\"\",G491/T$2*100)","v":0},{"$f":"IF(H491=\"NA\",\"\",H491/U$2*100)","v":0},{"$f":"IF(I491=\"NA\",\"\",I491/V$2*100)","v":0},{"$f":"IF(J491=\"NA\",\"\",J491/W$2*100)","v":0},{"$f":"IF(K491=\"NA\",\"\",K491/X$2*100)","v":0},{"$f":"IF(L491=\"NA\",\"\",L491/Y$2*100)","v":0},{"$f":"IF(M491=\"NA\",\"\",M491/Z$2*100)","v":0},{"$f":"IF(N491=\"NA\",\"\",N491/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},null,null,"PE Cell UNIT price Annualised Cost",7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B491=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B491=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B491=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B491=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B491=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B491=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B491=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B491=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B491=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B491=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C499+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C500+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E491:E502)","v":85.278466343126965},{"$f":"SUM(F491:F502)","v":85.658662175669889},81.973038004839978,80.464924246286358,79.918446412857477,{"$f":"SUM(J491:J502)","v":85.795583803363257},90.546666936548135,91.537240092609863,92.684840178419762,89.486591627077701,null,null,null,{"$f":"ROUND(E503/R$2*100,3)","v":23.3},{"$f":"ROUND(F503/S$2*100,3)","v":23.468},{"$f":"ROUND(G503/T$2*100,3)","v":22.457999999999998},{"$f":"ROUND(H503/U$2*100,3)","v":22.045000000000002},{"$f":"ROUND(I503/V$2*100,3)","v":21.835999999999999},{"$f":"ROUND(J503/W$2*100,3)","v":23.506},24.806999999999999,25.079000000000001,25.324000000000002,24.516999999999999]
[]
[{"$f":"A490+1","v":34},{"$f":"IFERROR(VLOOKUP($A505,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Metal Halide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A505,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Metal Halide"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6415782911199996},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6415782911199996},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6415782911199996},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6415782911199996},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6415782911199996},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6415782911199996},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6415782911199996},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6415782911199996},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6415782911199996},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6415782911199996},null,null,{"$f":"B506","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E506=\"NA\",\"\",E506/R$2*100)","v":0.99496674620765013},{"$f":"IF(F506=\"NA\",\"\",F506/S$2*100)","v":0.99769268249863008},{"$f":"IF(G506=\"NA\",\"\",G506/T$2*100)","v":0.99769268249863008},{"$f":"IF(H506=\"NA\",\"\",H506/U$2*100)","v":0.99769268249863008},{"$f":"IF(I506=\"NA\",\"\",I506/V$2*100)","v":0.99496674620765013},{"$f":"IF(J506=\"NA\",\"\",J506/W$2*100)","v":0.99769268249863008},{"$f":"IF(K506=\"NA\",\"\",K506/X$2*100)","v":0.99769268249863008},{"$f":"IF(L506=\"NA\",\"\",L506/Y$2*100)","v":0.99769268249863008},{"$f":"IF(M506=\"NA\",\"\",M506/Z$2*100)","v":0.99496674620765013},{"$f":"IF(N506=\"NA\",\"\",N506/AA$2*100)","v":0.99769268249863008}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B506=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B506=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B506=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B506=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B506=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B506=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B506=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B506=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B506=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B506=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C514+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C515+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E506:E517)","v":119.21198045052039},{"$f":"SUM(F506:F517)","v":119.60118965274249},115.92462301710317,114.4256111756626,113.88827985874062,{"$f":"SUM(J506:J517)","v":119.7654172492464},124.51650038243127,125.50707353849302,126.65467362430292,123.45642507296084,null,null,null,{"$f":"ROUND(E518/R$2*100,3)","v":32.572000000000003},{"$f":"ROUND(F518/S$2*100,3)","v":32.767000000000003},{"$f":"ROUND(G518/T$2*100,3)","v":31.76},{"$f":"ROUND(H518/U$2*100,3)","v":31.349},{"$f":"ROUND(I518/V$2*100,3)","v":31.117000000000001},{"$f":"ROUND(J518/W$2*100,3)","v":32.811999999999998},34.113999999999997,34.384999999999998,34.604999999999997,33.823999999999998]
[]
[{"$f":"A505+1","v":35},{"$f":"IFERROR(VLOOKUP($A520,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"150W Metal Halide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A520,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"150W Metal Halide"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},null,null,{"$f":"B521","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E521=\"NA\",\"\",E521/R$2*100)","v":1.1322121907103826},{"$f":"IF(F521=\"NA\",\"\",F521/S$2*100)","v":1.1353141419178083},{"$f":"IF(G521=\"NA\",\"\",G521/T$2*100)","v":1.1353141419178083},{"$f":"IF(H521=\"NA\",\"\",H521/U$2*100)","v":1.1353141419178083},{"$f":"IF(I521=\"NA\",\"\",I521/V$2*100)","v":1.1322121907103826},{"$f":"IF(J521=\"NA\",\"\",J521/W$2*100)","v":1.1353141419178083},{"$f":"IF(K521=\"NA\",\"\",K521/X$2*100)","v":1.1353141419178083},{"$f":"IF(L521=\"NA\",\"\",L521/Y$2*100)","v":1.1353141419178083},{"$f":"IF(M521=\"NA\",\"\",M521/Z$2*100)","v":1.1322121907103826},{"$f":"IF(N521=\"NA\",\"\",N521/AA$2*100)","v":1.1353141419178083}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B521=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B521=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B521=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B521=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B521=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B521=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B521=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B521=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B521=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B521=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C529+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C530+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E521:E532)","v":119.71429877740039},{"$f":"SUM(F521:F532)","v":120.10350797962249},116.42694134398317,114.92792950254261,114.39059818562062,{"$f":"SUM(J521:J532)","v":120.2677355761264},125.01881870931128,126.009391865373,127.1569919511829,123.95874339984084,null,null,null,{"$f":"ROUND(E533/R$2*100,3)","v":32.709000000000003},{"$f":"ROUND(F533/S$2*100,3)","v":32.905000000000001},{"$f":"ROUND(G533/T$2*100,3)","v":31.898},{"$f":"ROUND(H533/U$2*100,3)","v":31.486999999999998},{"$f":"ROUND(I533/V$2*100,3)","v":31.254000000000001},{"$f":"ROUND(J533/W$2*100,3)","v":32.950000000000003},34.252000000000002,34.523000000000003,34.741999999999997,33.960999999999999]
[]
[{"$f":"A520+1","v":36},{"$f":"IFERROR(VLOOKUP($A535,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Metal Halide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A535,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Metal Halide"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},null,null,{"$f":"B536","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E536=\"NA\",\"\",E536/R$2*100)","v":1.1322121907103826},{"$f":"IF(F536=\"NA\",\"\",F536/S$2*100)","v":1.1353141419178083},{"$f":"IF(G536=\"NA\",\"\",G536/T$2*100)","v":1.1353141419178083},{"$f":"IF(H536=\"NA\",\"\",H536/U$2*100)","v":1.1353141419178083},{"$f":"IF(I536=\"NA\",\"\",I536/V$2*100)","v":1.1322121907103826},{"$f":"IF(J536=\"NA\",\"\",J536/W$2*100)","v":1.1353141419178083},{"$f":"IF(K536=\"NA\",\"\",K536/X$2*100)","v":1.1353141419178083},{"$f":"IF(L536=\"NA\",\"\",L536/Y$2*100)","v":1.1353141419178083},{"$f":"IF(M536=\"NA\",\"\",M536/Z$2*100)","v":1.1322121907103826},{"$f":"IF(N536=\"NA\",\"\",N536/AA$2*100)","v":1.1353141419178083}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B536=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B536=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B536=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B536=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B536=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B536=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B536=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B536=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B536=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B536=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C544+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C545+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E536:E547)","v":119.71429877740039},{"$f":"SUM(F536:F547)","v":120.10350797962249},116.42694134398317,114.92792950254261,114.39059818562062,{"$f":"SUM(J536:J547)","v":120.2677355761264},125.01881870931128,126.009391865373,127.1569919511829,123.95874339984084,null,null,null,{"$f":"ROUND(E548/R$2*100,3)","v":32.709000000000003},{"$f":"ROUND(F548/S$2*100,3)","v":32.905000000000001},{"$f":"ROUND(G548/T$2*100,3)","v":31.898},{"$f":"ROUND(H548/U$2*100,3)","v":31.486999999999998},{"$f":"ROUND(I548/V$2*100,3)","v":31.254000000000001},{"$f":"ROUND(J548/W$2*100,3)","v":32.950000000000003},34.252000000000002,34.523000000000003,34.741999999999997,33.960999999999999]
[]
[{"$f":"A535+1","v":37},{"$f":"IFERROR(VLOOKUP($A550,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Metal Halide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A550,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Metal Halide"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},null,null,{"$f":"B551","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E551=\"NA\",\"\",E551/R$2*100)","v":1.7877034590163936},{"$f":"IF(F551=\"NA\",\"\",F551/S$2*100)","v":1.7926012767123287},{"$f":"IF(G551=\"NA\",\"\",G551/T$2*100)","v":1.7926012767123287},{"$f":"IF(H551=\"NA\",\"\",H551/U$2*100)","v":1.7926012767123287},{"$f":"IF(I551=\"NA\",\"\",I551/V$2*100)","v":1.7877034590163936},{"$f":"IF(J551=\"NA\",\"\",J551/W$2*100)","v":1.7926012767123287},{"$f":"IF(K551=\"NA\",\"\",K551/X$2*100)","v":1.7926012767123287},{"$f":"IF(L551=\"NA\",\"\",L551/Y$2*100)","v":1.7926012767123287},{"$f":"IF(M551=\"NA\",\"\",M551/Z$2*100)","v":1.7877034590163936},{"$f":"IF(N551=\"NA\",\"\",N551/AA$2*100)","v":1.7926012767123287}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B551=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B551=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B551=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B551=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B551=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B551=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B551=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B551=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B551=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B551=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C559+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C560+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E551:E562)","v":122.11339681940039},{"$f":"SUM(F551:F562)","v":122.5026060216225},118.82603938598318,117.3270275445426,116.78969622762061,{"$f":"SUM(J551:J562)","v":122.66683361812639},127.41791675131127,128.408489907373,129.55608999318289,126.35784144184083,null,null,null,{"$f":"ROUND(E563/R$2*100,3)","v":33.363999999999997},{"$f":"ROUND(F563/S$2*100,3)","v":33.561999999999998},{"$f":"ROUND(G563/T$2*100,3)","v":32.555},{"$f":"ROUND(H563/U$2*100,3)","v":32.143999999999998},{"$f":"ROUND(I563/V$2*100,3)","v":31.91},{"$f":"ROUND(J563/W$2*100,3)","v":33.606999999999999},34.908999999999999,35.18,35.398000000000003,34.619]
[]
[{"$f":"A550+1","v":38},{"$f":"IFERROR(VLOOKUP($A565,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"70W Metal Halide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A565,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"70W Metal Halide"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":3.5765501073499997},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":3.5765501073499997},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":3.5765501073499997},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":3.5765501073499997},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":3.5765501073499997},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":3.5765501073499997},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":3.5765501073499997},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":3.5765501073499997},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":3.5765501073499997},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":3.5765501073499997},null,null,{"$f":"B566","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E566=\"NA\",\"\",E566/R$2*100)","v":0.97719948288251357},{"$f":"IF(F566=\"NA\",\"\",F566/S$2*100)","v":0.97987674173972594},{"$f":"IF(G566=\"NA\",\"\",G566/T$2*100)","v":0.97987674173972594},{"$f":"IF(H566=\"NA\",\"\",H566/U$2*100)","v":0.97987674173972594},{"$f":"IF(I566=\"NA\",\"\",I566/V$2*100)","v":0.97719948288251357},{"$f":"IF(J566=\"NA\",\"\",J566/W$2*100)","v":0.97987674173972594},{"$f":"IF(K566=\"NA\",\"\",K566/X$2*100)","v":0.97987674173972594},{"$f":"IF(L566=\"NA\",\"\",L566/Y$2*100)","v":0.97987674173972594},{"$f":"IF(M566=\"NA\",\"\",M566/Z$2*100)","v":0.97719948288251357},{"$f":"IF(N566=\"NA\",\"\",N566/AA$2*100)","v":0.97987674173972594}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B566=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B566=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B566=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B566=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B566=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B566=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B566=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B566=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B566=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B566=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C574+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C575+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E566:E577)","v":107.24129025629912},{"$f":"SUM(F566:F577)","v":107.62713182589383},103.94718105622727,102.4447684985027,101.90401980178693,{"$f":"SUM(J566:J577)","v":107.78115719229271},112.53224032547757,113.52281348153932,114.67041356734921,111.47216501600715,null,null,null,{"$f":"ROUND(E578/R$2*100,3)","v":29.300999999999998},{"$f":"ROUND(F578/S$2*100,3)","v":29.486999999999998},{"$f":"ROUND(G578/T$2*100,3)","v":28.478999999999999},{"$f":"ROUND(H578/U$2*100,3)","v":28.067},{"$f":"ROUND(I578/V$2*100,3)","v":27.843},{"$f":"ROUND(J578/W$2*100,3)","v":29.529},30.831,31.102,31.331,30.54]
[]
[{"$f":"A565+1","v":39},{"$f":"IFERROR(VLOOKUP($A580,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Metal Halide - Flood Light"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A580,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Metal Halide - Flood Light"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},null,null,{"$f":"B581","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E581=\"NA\",\"\",E581/R$2*100)","v":1.1322121907103826},{"$f":"IF(F581=\"NA\",\"\",F581/S$2*100)","v":1.1353141419178083},{"$f":"IF(G581=\"NA\",\"\",G581/T$2*100)","v":1.1353141419178083},{"$f":"IF(H581=\"NA\",\"\",H581/U$2*100)","v":1.1353141419178083},{"$f":"IF(I581=\"NA\",\"\",I581/V$2*100)","v":1.1322121907103826},{"$f":"IF(J581=\"NA\",\"\",J581/W$2*100)","v":1.1353141419178083},{"$f":"IF(K581=\"NA\",\"\",K581/X$2*100)","v":1.1353141419178083},{"$f":"IF(L581=\"NA\",\"\",L581/Y$2*100)","v":1.1353141419178083},{"$f":"IF(M581=\"NA\",\"\",M581/Z$2*100)","v":1.1322121907103826},{"$f":"IF(N581=\"NA\",\"\",N581/AA$2*100)","v":1.1353141419178083}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B581=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B581=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B581=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B581=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B581=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B581=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B581=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B581=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B581=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B581=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C589+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C590+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E581:E592)","v":119.71429877740039},{"$f":"SUM(F581:F592)","v":120.10350797962249},116.42694134398317,114.92792950254261,114.39059818562062,{"$f":"SUM(J581:J592)","v":120.2677355761264},125.01881870931128,126.009391865373,127.1569919511829,123.95874339984084,null,null,null,{"$f":"ROUND(E593/R$2*100,3)","v":32.709000000000003},{"$f":"ROUND(F593/S$2*100,3)","v":32.905000000000001},{"$f":"ROUND(G593/T$2*100,3)","v":31.898},{"$f":"ROUND(H593/U$2*100,3)","v":31.486999999999998},{"$f":"ROUND(I593/V$2*100,3)","v":31.254000000000001},{"$f":"ROUND(J593/W$2*100,3)","v":32.950000000000003},34.252000000000002,34.523000000000003,34.741999999999997,33.960999999999999]
[]
[{"$f":"A580+1","v":40},{"$f":"IFERROR(VLOOKUP($A595,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Metal Halide - Flood Light"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A595,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Metal Halide - Flood Light"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},null,null,{"$f":"B596","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E596=\"NA\",\"\",E596/R$2*100)","v":1.7877034590163936},{"$f":"IF(F596=\"NA\",\"\",F596/S$2*100)","v":1.7926012767123287},{"$f":"IF(G596=\"NA\",\"\",G596/T$2*100)","v":1.7926012767123287},{"$f":"IF(H596=\"NA\",\"\",H596/U$2*100)","v":1.7926012767123287},{"$f":"IF(I596=\"NA\",\"\",I596/V$2*100)","v":1.7877034590163936},{"$f":"IF(J596=\"NA\",\"\",J596/W$2*100)","v":1.7926012767123287},{"$f":"IF(K596=\"NA\",\"\",K596/X$2*100)","v":1.7926012767123287},{"$f":"IF(L596=\"NA\",\"\",L596/Y$2*100)","v":1.7926012767123287},{"$f":"IF(M596=\"NA\",\"\",M596/Z$2*100)","v":1.7877034590163936},{"$f":"IF(N596=\"NA\",\"\",N596/AA$2*100)","v":1.7926012767123287}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B596=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B596=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B596=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B596=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B596=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B596=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B596=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B596=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B596=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B596=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C604+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C605+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E596:E607)","v":122.11339681940039},{"$f":"SUM(F596:F607)","v":122.5026060216225},118.82603938598318,117.3270275445426,116.78969622762061,{"$f":"SUM(J596:J607)","v":122.66683361812639},127.41791675131127,128.408489907373,129.55608999318289,126.35784144184083,null,null,null,{"$f":"ROUND(E608/R$2*100,3)","v":33.363999999999997},{"$f":"ROUND(F608/S$2*100,3)","v":33.561999999999998},{"$f":"ROUND(G608/T$2*100,3)","v":32.555},{"$f":"ROUND(H608/U$2*100,3)","v":32.143999999999998},{"$f":"ROUND(I608/V$2*100,3)","v":31.91},{"$f":"ROUND(J608/W$2*100,3)","v":33.606999999999999},34.908999999999999,35.18,35.398000000000003,34.619]
[]
[{"$f":"A595+1","v":41},{"$f":"IFERROR(VLOOKUP($A610,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"125W Mercury Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A610,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"125W Mercury Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},null,null,{"$f":"B611","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E611=\"NA\",\"\",E611/R$2*100)","v":0.14897528825136613},{"$f":"IF(F611=\"NA\",\"\",F611/S$2*100)","v":0.14938343972602741},{"$f":"IF(G611=\"NA\",\"\",G611/T$2*100)","v":0.14938343972602741},{"$f":"IF(H611=\"NA\",\"\",H611/U$2*100)","v":0.14938343972602741},{"$f":"IF(I611=\"NA\",\"\",I611/V$2*100)","v":0.14897528825136613},{"$f":"IF(J611=\"NA\",\"\",J611/W$2*100)","v":0.14938343972602741},{"$f":"IF(K611=\"NA\",\"\",K611/X$2*100)","v":0.14938343972602741},{"$f":"IF(L611=\"NA\",\"\",L611/Y$2*100)","v":0.14938343972602741},{"$f":"IF(M611=\"NA\",\"\",M611/Z$2*100)","v":0.14897528825136613},{"$f":"IF(N611=\"NA\",\"\",N611/AA$2*100)","v":0.14938343972602741}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B611=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B611=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B611=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B611=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B611=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B611=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B611=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B611=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B611=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B611=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C619+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C620+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E611:E622)","v":116.11565171440039},{"$f":"SUM(F611:F622)","v":116.50486091662249},112.82829428098317,111.3292824395426,110.79195112262062,{"$f":"SUM(J611:J622)","v":116.6690885131264},121.42017164631127,122.41074480237302,123.55834488818292,120.36009633684084,null,null,null,{"$f":"ROUND(E623/R$2*100,3)","v":31.725999999999999},{"$f":"ROUND(F623/S$2*100,3)","v":31.919},{"$f":"ROUND(G623/T$2*100,3)","v":30.911999999999999},{"$f":"ROUND(H623/U$2*100,3)","v":30.501000000000001},{"$f":"ROUND(I623/V$2*100,3)","v":30.271000000000001},{"$f":"ROUND(J623/W$2*100,3)","v":31.963999999999999},33.265999999999998,33.536999999999999,33.759,32.975000000000001]
[]
[{"$f":"A610+1","v":42},{"$f":"IFERROR(VLOOKUP($A625,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Mercury Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A625,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Mercury Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},null,null,{"$f":"B626","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E626=\"NA\",\"\",E626/R$2*100)","v":0.14897528825136613},{"$f":"IF(F626=\"NA\",\"\",F626/S$2*100)","v":0.14938343972602741},{"$f":"IF(G626=\"NA\",\"\",G626/T$2*100)","v":0.14938343972602741},{"$f":"IF(H626=\"NA\",\"\",H626/U$2*100)","v":0.14938343972602741},{"$f":"IF(I626=\"NA\",\"\",I626/V$2*100)","v":0.14897528825136613},{"$f":"IF(J626=\"NA\",\"\",J626/W$2*100)","v":0.14938343972602741},{"$f":"IF(K626=\"NA\",\"\",K626/X$2*100)","v":0.14938343972602741},{"$f":"IF(L626=\"NA\",\"\",L626/Y$2*100)","v":0.14938343972602741},{"$f":"IF(M626=\"NA\",\"\",M626/Z$2*100)","v":0.14897528825136613},{"$f":"IF(N626=\"NA\",\"\",N626/AA$2*100)","v":0.14938343972602741}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B626=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B626=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B626=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B626=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B626=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B626=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B626=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B626=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B626=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B626=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C634+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C635+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E626:E637)","v":116.11565171440039},{"$f":"SUM(F626:F637)","v":116.50486091662249},112.82829428098317,111.3292824395426,110.79195112262062,{"$f":"SUM(J626:J637)","v":116.6690885131264},121.42017164631127,122.41074480237302,123.55834488818292,120.36009633684084,null,null,null,{"$f":"ROUND(E638/R$2*100,3)","v":31.725999999999999},{"$f":"ROUND(F638/S$2*100,3)","v":31.919},{"$f":"ROUND(G638/T$2*100,3)","v":30.911999999999999},{"$f":"ROUND(H638/U$2*100,3)","v":30.501000000000001},{"$f":"ROUND(I638/V$2*100,3)","v":30.271000000000001},{"$f":"ROUND(J638/W$2*100,3)","v":31.963999999999999},33.265999999999998,33.536999999999999,33.759,32.975000000000001]
[]
[{"$f":"A625+1","v":43},{"$f":"IFERROR(VLOOKUP($A640,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Mercury Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A640,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Mercury Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},null,null,{"$f":"B641","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E641=\"NA\",\"\",E641/R$2*100)","v":0.2919915649726777},{"$f":"IF(F641=\"NA\",\"\",F641/S$2*100)","v":0.29279154186301382},{"$f":"IF(G641=\"NA\",\"\",G641/T$2*100)","v":0.29279154186301382},{"$f":"IF(H641=\"NA\",\"\",H641/U$2*100)","v":0.29279154186301382},{"$f":"IF(I641=\"NA\",\"\",I641/V$2*100)","v":0.2919915649726777},{"$f":"IF(J641=\"NA\",\"\",J641/W$2*100)","v":0.29279154186301382},{"$f":"IF(K641=\"NA\",\"\",K641/X$2*100)","v":0.29279154186301382},{"$f":"IF(L641=\"NA\",\"\",L641/Y$2*100)","v":0.29279154186301382},{"$f":"IF(M641=\"NA\",\"\",M641/Z$2*100)","v":0.2919915649726777},{"$f":"IF(N641=\"NA\",\"\",N641/AA$2*100)","v":0.29279154186301382}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B641=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B641=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B641=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B641=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B641=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B641=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B641=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B641=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B641=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B641=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C649+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C650+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E641:E652)","v":116.63909128720039},{"$f":"SUM(F641:F652)","v":117.02830048942249},113.35173385378317,111.85272201234261,111.31539069542062,{"$f":"SUM(J641:J652)","v":117.1925280859264},121.94361121911128,122.934184375173,124.0817844609829,120.88353590964084,null,null,null,{"$f":"ROUND(E653/R$2*100,3)","v":31.869},{"$f":"ROUND(F653/S$2*100,3)","v":32.063000000000002},{"$f":"ROUND(G653/T$2*100,3)","v":31.055},{"$f":"ROUND(H653/U$2*100,3)","v":30.645},{"$f":"ROUND(I653/V$2*100,3)","v":30.414000000000001},{"$f":"ROUND(J653/W$2*100,3)","v":32.107999999999997},33.408999999999999,33.680999999999997,33.902000000000001,33.119]
[]
[{"$f":"A640+1","v":44},{"$f":"IFERROR(VLOOKUP($A655,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"50W Mercury Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A655,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"50W Mercury Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.64212375646340014},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.64212375646340014},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.64212375646340014},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.64212375646340014},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.64212375646340014},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.64212375646340014},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.64212375646340014},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.64212375646340014},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.64212375646340014},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.64212375646340014},null,null,{"$f":"B656","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E656=\"NA\",\"\",E656/R$2*100)","v":0.17544364930693995},{"$f":"IF(F656=\"NA\",\"\",F656/S$2*100)","v":0.17592431683928772},{"$f":"IF(G656=\"NA\",\"\",G656/T$2*100)","v":0.17592431683928772},{"$f":"IF(H656=\"NA\",\"\",H656/U$2*100)","v":0.17592431683928772},{"$f":"IF(I656=\"NA\",\"\",I656/V$2*100)","v":0.17544364930693995},{"$f":"IF(J656=\"NA\",\"\",J656/W$2*100)","v":0.17592431683928772},{"$f":"IF(K656=\"NA\",\"\",K656/X$2*100)","v":0.17592431683928772},{"$f":"IF(L656=\"NA\",\"\",L656/Y$2*100)","v":0.17592431683928772},{"$f":"IF(M656=\"NA\",\"\",M656/Z$2*100)","v":0.17544364930693995},{"$f":"IF(N656=\"NA\",\"\",N656/AA$2*100)","v":0.17592431683928772}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B656=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B656=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B656=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B656=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B656=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B656=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B656=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B656=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B656=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B656=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C664+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C665+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E656:E667)","v":104.30686390541251},{"$f":"SUM(F656:F667)","v":104.69270547500723},101.01275470534067,99.5103421476161,98.969593450900334,{"$f":"SUM(J656:J667)","v":104.8467308414061},109.59781397459098,110.58838713065271,111.7359872164626,108.53773866512054,null,null,null,{"$f":"ROUND(E668/R$2*100,3)","v":28.498999999999999},{"$f":"ROUND(F668/S$2*100,3)","v":28.683},{"$f":"ROUND(G668/T$2*100,3)","v":27.675000000000001},{"$f":"ROUND(H668/U$2*100,3)","v":27.263000000000002},{"$f":"ROUND(I668/V$2*100,3)","v":27.041},{"$f":"ROUND(J668/W$2*100,3)","v":28.725000000000001},30.027000000000001,30.297999999999998,30.529,29.736000000000001]
[]
[{"$f":"A655+1","v":45},{"$f":"IFERROR(VLOOKUP($A670,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour Art decorative"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A670,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour Art decorative"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},null,null,{"$f":"B671","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E671=\"NA\",\"\",E671/R$2*100)","v":0.14592576410086067},{"$f":"IF(F671=\"NA\",\"\",F671/S$2*100)","v":0.14632556071483563},{"$f":"IF(G671=\"NA\",\"\",G671/T$2*100)","v":0.14632556071483563},{"$f":"IF(H671=\"NA\",\"\",H671/U$2*100)","v":0.14632556071483563},{"$f":"IF(I671=\"NA\",\"\",I671/V$2*100)","v":0.14592576410086067},{"$f":"IF(J671=\"NA\",\"\",J671/W$2*100)","v":0.14632556071483563},{"$f":"IF(K671=\"NA\",\"\",K671/X$2*100)","v":0.14632556071483563},{"$f":"IF(L671=\"NA\",\"\",L671/Y$2*100)","v":0.14632556071483563},{"$f":"IF(M671=\"NA\",\"\",M671/Z$2*100)","v":0.14592576410086067},{"$f":"IF(N671=\"NA\",\"\",N671/AA$2*100)","v":0.14632556071483563}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B671=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B671=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B671=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B671=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B671=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B671=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B671=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B671=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B671=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B671=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C679+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C680+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E671:E682)","v":104.19882844555826},{"$f":"SUM(F671:F682)","v":104.58467001515298},100.90471924548642,99.40230668776185,98.861557991046084,{"$f":"SUM(J671:J682)","v":104.73869538155185},109.48977851473673,110.48035167079846,111.62795175660835,108.42970320526629,null,null,null,{"$f":"ROUND(E683/R$2*100,3)","v":28.47},{"$f":"ROUND(F683/S$2*100,3)","v":28.652999999999999},{"$f":"ROUND(G683/T$2*100,3)","v":27.645},{"$f":"ROUND(H683/U$2*100,3)","v":27.234000000000002},{"$f":"ROUND(I683/V$2*100,3)","v":27.010999999999999},{"$f":"ROUND(J683/W$2*100,3)","v":28.696000000000002},29.997,30.268999999999998,30.498999999999999,29.707000000000001]
[]
[{"$f":"A670+1","v":46},{"$f":"IFERROR(VLOOKUP($A685,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A685,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},null,null,{"$f":"B686","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E686=\"NA\",\"\",E686/R$2*100)","v":0.14592576410086067},{"$f":"IF(F686=\"NA\",\"\",F686/S$2*100)","v":0.14632556071483563},{"$f":"IF(G686=\"NA\",\"\",G686/T$2*100)","v":0.14632556071483563},{"$f":"IF(H686=\"NA\",\"\",H686/U$2*100)","v":0.14632556071483563},{"$f":"IF(I686=\"NA\",\"\",I686/V$2*100)","v":0.14592576410086067},{"$f":"IF(J686=\"NA\",\"\",J686/W$2*100)","v":0.14632556071483563},{"$f":"IF(K686=\"NA\",\"\",K686/X$2*100)","v":0.14632556071483563},{"$f":"IF(L686=\"NA\",\"\",L686/Y$2*100)","v":0.14632556071483563},{"$f":"IF(M686=\"NA\",\"\",M686/Z$2*100)","v":0.14592576410086067},{"$f":"IF(N686=\"NA\",\"\",N686/AA$2*100)","v":0.14632556071483563}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B686=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B686=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B686=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B686=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B686=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B686=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B686=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B686=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B686=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B686=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C694+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C695+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E686:E697)","v":104.19882844555826},{"$f":"SUM(F686:F697)","v":104.58467001515298},100.90471924548642,99.40230668776185,98.861557991046084,{"$f":"SUM(J686:J697)","v":104.73869538155185},109.48977851473673,110.48035167079846,111.62795175660835,108.42970320526629,null,null,null,{"$f":"ROUND(E698/R$2*100,3)","v":28.47},{"$f":"ROUND(F698/S$2*100,3)","v":28.652999999999999},{"$f":"ROUND(G698/T$2*100,3)","v":27.645},{"$f":"ROUND(H698/U$2*100,3)","v":27.234000000000002},{"$f":"ROUND(I698/V$2*100,3)","v":27.010999999999999},{"$f":"ROUND(J698/W$2*100,3)","v":28.696000000000002},29.997,30.268999999999998,30.498999999999999,29.707000000000001]
[]
[{"$f":"A685+1","v":47},{"$f":"IFERROR(VLOOKUP($A700,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"14W LED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A700,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"14W LED"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B701","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E701=\"NA\",\"\",E701/R$2*100)","v":0},{"$f":"IF(F701=\"NA\",\"\",F701/S$2*100)","v":0},{"$f":"IF(G701=\"NA\",\"\",G701/T$2*100)","v":0},{"$f":"IF(H701=\"NA\",\"\",H701/U$2*100)","v":0},{"$f":"IF(I701=\"NA\",\"\",I701/V$2*100)","v":0},{"$f":"IF(J701=\"NA\",\"\",J701/W$2*100)","v":0},{"$f":"IF(K701=\"NA\",\"\",K701/X$2*100)","v":0},{"$f":"IF(L701=\"NA\",\"\",L701/Y$2*100)","v":0},{"$f":"IF(M701=\"NA\",\"\",M701/Z$2*100)","v":0},{"$f":"IF(N701=\"NA\",\"\",N701/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},null,null,"PE Cell UNIT price Annualised Cost",0.23129746437814211,0.23193115606136988,0.23193115606136988,0.23193115606136988,0.23129746437814211,0.23193115606136988,0.23193115606136988,0.23193115606136988,0.23129746437814211,0.23193115606136988]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B701=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B701=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B701=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B701=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B701=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B701=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B701=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B701=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B701=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B701=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C709+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C710+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E701:E712)","v":85.834358786809304},{"$f":"SUM(F701:F712)","v":86.214554619352214},82.528930448522317,81.020816689968697,80.474338856539816,{"$f":"SUM(J701:J712)","v":86.351476247045582},91.102559380230474,92.093132536292202,93.240732622102101,90.042484070760025,null,null,null,{"$f":"ROUND(E713/R$2*100,3)","v":23.452000000000002},{"$f":"ROUND(F713/S$2*100,3)","v":23.62},{"$f":"ROUND(G713/T$2*100,3)","v":22.611000000000001},{"$f":"ROUND(H713/U$2*100,3)","v":22.196999999999999},{"$f":"ROUND(I713/V$2*100,3)","v":21.988},{"$f":"ROUND(J713/W$2*100,3)","v":23.658000000000001},24.96,25.231000000000002,25.475999999999999,24.669]
[]
[{"$f":"A700+1","v":48},{"$f":"IFERROR(VLOOKUP($A715,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"New technology - Minor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A715,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"New technology - Minor"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B716","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E716=\"NA\",\"\",E716/R$2*100)","v":0},{"$f":"IF(F716=\"NA\",\"\",F716/S$2*100)","v":0},{"$f":"IF(G716=\"NA\",\"\",G716/T$2*100)","v":0},{"$f":"IF(H716=\"NA\",\"\",H716/U$2*100)","v":0},{"$f":"IF(I716=\"NA\",\"\",I716/V$2*100)","v":0},{"$f":"IF(J716=\"NA\",\"\",J716/W$2*100)","v":0},{"$f":"IF(K716=\"NA\",\"\",K716/X$2*100)","v":0},{"$f":"IF(L716=\"NA\",\"\",L716/Y$2*100)","v":0},{"$f":"IF(M716=\"NA\",\"\",M716/Z$2*100)","v":0},{"$f":"IF(N716=\"NA\",\"\",N716/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},null,null,"PE Cell UNIT price Annualised Cost",0.23129746437814211,0.23193115606136988,0.23193115606136988,0.23193115606136988,0.23129746437814211,0.23193115606136988,0.23193115606136988,0.23193115606136988,0.23129746437814211,0.23193115606136988]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B716=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B716=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B716=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B716=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B716=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B716=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B716=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B716=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B716=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B716=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C724+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C725+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E716:E727)","v":85.834358786809304},{"$f":"SUM(F716:F727)","v":86.214554619352214},82.528930448522317,81.020816689968697,80.474338856539816,{"$f":"SUM(J716:J727)","v":86.351476247045582},91.102559380230474,92.093132536292202,93.240732622102101,90.042484070760025,null,null,null,{"$f":"ROUND(E728/R$2*100,3)","v":23.452000000000002},{"$f":"ROUND(F728/S$2*100,3)","v":23.62},{"$f":"ROUND(G728/T$2*100,3)","v":22.611000000000001},{"$f":"ROUND(H728/U$2*100,3)","v":22.196999999999999},{"$f":"ROUND(I728/V$2*100,3)","v":21.988},{"$f":"ROUND(J728/W$2*100,3)","v":23.658000000000001},24.96,25.231000000000002,25.475999999999999,24.669]
[]
[{"$f":"A715+1","v":49},{"$f":"IFERROR(VLOOKUP($A730,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"New technology - Major"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A730,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"New technology - Major"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B731","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E731=\"NA\",\"\",E731/R$2*100)","v":0},{"$f":"IF(F731=\"NA\",\"\",F731/S$2*100)","v":0},{"$f":"IF(G731=\"NA\",\"\",G731/T$2*100)","v":0},{"$f":"IF(H731=\"NA\",\"\",H731/U$2*100)","v":0},{"$f":"IF(I731=\"NA\",\"\",I731/V$2*100)","v":0},{"$f":"IF(J731=\"NA\",\"\",J731/W$2*100)","v":0},{"$f":"IF(K731=\"NA\",\"\",K731/X$2*100)","v":0},{"$f":"IF(L731=\"NA\",\"\",L731/Y$2*100)","v":0},{"$f":"IF(M731=\"NA\",\"\",M731/Z$2*100)","v":0},{"$f":"IF(N731=\"NA\",\"\",N731/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},null,null,"PE Cell UNIT price Annualised Cost",0.23129746437814211,0.23193115606136988,0.23193115606136988,0.23193115606136988,0.23129746437814211,0.23193115606136988,0.23193115606136988,0.23193115606136988,0.23129746437814211,0.23193115606136988]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":8.7303417907318117},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":8.7330656112392564},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":8.7358027784671854},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":8.7385533578145331},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":8.7413174150006832},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":8.7413174150006832},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":8.7413174150006832},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":8.7413174150006832},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":8.7413174150006832},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":8.7413174150006832},null,null,"PE Cell Service costs Annualised",2.3853392870851944,2.3926207154080155,2.3933706242375852,2.3941242076204201,2.3883380915302412,2.3948814835618308,2.3948814835618308,2.3948814835618308,2.3883380915302412,2.3948814835618308]
[null,"Indirect Opex",null,null,{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":11.796296227293897},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":11.805093688822597},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":11.69757242092817},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":11.542543068088596},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":11.41107286391407},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":11.41107286391407},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":11.41107286391407},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":11.41107286391407},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":11.41107286391407},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":11.41107286391407},null,null,"Indirect Opex",3.2230317560912289,3.2342722435130402,3.2048143618981282,3.1623405665996156,3.117779471014773,3.1263213325791974,3.1263213325791974,3.1263213325791974,3.117779471014773,3.1263213325791974]
[null,"Indirect Capex",null,null,{"$f":"IF($B731=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B731=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B731=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B731=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B731=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B731=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B731=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B731=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B731=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B731=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":46.872187316094454},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":47.226573763374589},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":43.831496478203974},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":42.743133568266906},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":42.552320731950729},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":48.312035195695827},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":53.063118328880705},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":54.053691484942441},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":55.201291570752339},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":52.003043019410271},null,null,"Opex Overheads Costs per light",12.806608556309959,12.938787332431396,12.008629172110679,11.710447552949837,11.626317139877248,13.236174026218034,14.537840638049509,14.809230543819845,15.082320101298452,14.247409046413772]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C739+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C740+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E731:E742)","v":88.532828067580951},{"$f":"SUM(F731:F742)","v":88.913865808280718},85.229087670957625,83.721824091475014,83.17620060299457,{"$f":"SUM(J731:J742)","v":89.05333799350035},93.804421126685213,94.794994282746956,95.942594368556854,92.744345817214793,null,null,null,{"$f":"ROUND(E743/R$2*100,3)","v":24.189},{"$f":"ROUND(F743/S$2*100,3)","v":24.36},{"$f":"ROUND(G743/T$2*100,3)","v":23.35},{"$f":"ROUND(H743/U$2*100,3)","v":22.937000000000001},{"$f":"ROUND(I743/V$2*100,3)","v":22.725999999999999},{"$f":"ROUND(J743/W$2*100,3)","v":24.398},25.7,25.971,26.213999999999999,25.408999999999999]
[]
[{"$f":"A730+1","v":50},{"$f":"IFERROR(VLOOKUP($A745,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"Blank"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A745,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"Blank"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B746","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E746=\"NA\",\"\",E746/R$2*100)","v":0},{"$f":"IF(F746=\"NA\",\"\",F746/S$2*100)","v":0},{"$f":"IF(G746=\"NA\",\"\",G746/T$2*100)","v":0},{"$f":"IF(H746=\"NA\",\"\",H746/U$2*100)","v":0},{"$f":"IF(I746=\"NA\",\"\",I746/V$2*100)","v":0},{"$f":"IF(J746=\"NA\",\"\",J746/W$2*100)","v":0},{"$f":"IF(K746=\"NA\",\"\",K746/X$2*100)","v":0},{"$f":"IF(L746=\"NA\",\"\",L746/Y$2*100)","v":0},{"$f":"IF(M746=\"NA\",\"\",M746/Z$2*100)","v":0},{"$f":"IF(N746=\"NA\",\"\",N746/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,"PE Cell UNIT price Annualised Cost",0,0,0,0,0,0,0,0,0,0]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":0},null,null,"Corp capex annuity per light",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":0},null,null,"Indirect Opex",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Capex",null,null,{"$f":"IF($B746=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!D$125,'Capex Weighting'!D$127))","v":0},{"$f":"IF($B746=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!E$125,'Capex Weighting'!E$127))","v":0},{"$f":"IF($B746=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!F$125,'Capex Weighting'!F$127))","v":0},{"$f":"IF($B746=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!G$125,'Capex Weighting'!G$127))","v":0},{"$f":"IF($B746=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!H$125,'Capex Weighting'!H$127))","v":0},{"$f":"IF($B746=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!I$125,'Capex Weighting'!I$127))","v":0},{"$f":"IF($B746=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!J$125,'Capex Weighting'!J$127))","v":0},{"$f":"IF($B746=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!K$125,'Capex Weighting'!K$127))","v":0},{"$f":"IF($B746=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!L$125,'Capex Weighting'!L$127))","v":0},{"$f":"IF($B746=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Capex Weighting'!M$125,'Capex Weighting'!M$127))","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":0},null,null,"Opex Overheads Costs per light",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Bracket UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C754+1","v":1},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C755+1","v":2},null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"Luminaire UNIT price","","","","","","","","","",""]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",null,null,"CAPEX Instalation costs","","","","","","","","","",""]
[null,null,null,null,{"$f":"SUM(E746:E757)","v":0},{"$f":"SUM(F746:F757)","v":0},0,0,0,{"$f":"SUM(J746:J757)","v":0},0,0,0,0]

{"sheet":"Combined Annuity Prices PL","index":7,"n_rows":758,"n_cols":29,"rows_kept":758,"cut":false,"hidden":false,"merged":[[3,4,3,8],[3,17,3,21]]}
[null,"$2016-17 base data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-06-30",{"$f":"EOMONTH(Q1,12)","v":"2020-06-30"},{"$f":"EOMONTH(R1,12)","v":"2021-06-30"},"2022-06-30","2023-06-30","2024-06-30",{"$f":"EOMONTH(V1,12)","v":"2025-06-30"},{"$f":"EOMONTH(W1,12)","v":"2026-06-30"},{"$f":"EOMONTH(X1,12)","v":"2027-06-30"},{"$f":"EOMONTH(Y1,12)","v":"2028-06-30"},{"$f":"EOMONTH(Z1,12)","v":"2029-06-30"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R1-Q1","v":366},{"$f":"S1-R1","v":365},365,365,366,{"$f":"W1-V1","v":365},{"$f":"X1-W1","v":365},{"$f":"Y1-X1","v":365},{"$f":"Z1-Y1","v":366},{"$f":"AA1-Z1","v":365}]
[null,null,null,null,{"$f":"'Master Data'!K34","v":"2019-20"},{"$f":"'Master Data'!L34","v":"2020-21"},{"$f":"'Master Data'!M34","v":"2021-22"},{"$f":"'Master Data'!N34","v":"2022-23"},{"$f":"'Master Data'!O34","v":"2023-24"},{"$f":"'Master Data'!P34","v":"2024-25"},{"$f":"'Master Data'!Q34","v":"2025-26"},{"$f":"'Master Data'!R34","v":"2026-27"},{"$f":"'Master Data'!S34","v":"2027-28"},{"$f":"'Master Data'!T34","v":"2028-29"},null,null,null,{"$f":"'Master Data'!K34","v":"2019-20"},{"$f":"'Master Data'!L34","v":"2020-21"},{"$f":"'Master Data'!M34","v":"2021-22"},{"$f":"'Master Data'!N34","v":"2022-23"},{"$f":"'Master Data'!O34","v":"2023-24"},{"$f":"'Master Data'!P34","v":"2024-25"},{"$f":"'Master Data'!Q34","v":"2025-26"},{"$f":"'Master Data'!R34","v":"2026-27"},{"$f":"'Master Data'!S34","v":"2027-28"},{"$f":"'Master Data'!T34","v":"2028-29"}]
[null,null,null,null,"Cost $ Per year",null,null,null,null,null,null,null,null,null,null,null,null,"Cost Cents per Day"]
[]
[null,"Lookup/Offset",1,null,16,{"$f":"E6+1","v":17},{"$f":"F6+1","v":18},19,20,{"$f":"I6+1","v":21},{"$f":"J6+1","v":22},{"$f":"K6+1","v":23},{"$f":"L6+1","v":24},{"$f":"M6+1","v":25},null,null,"Lookup/Offset Value",1,{"$f":"R6+1","v":2},3,4,5,{"$f":"V6+1","v":6},{"$f":"W6+1","v":7},{"$f":"X6+1","v":8},{"$f":"Y6+1","v":9},{"$f":"Z6+1","v":10}]
[null,{"$f":"Inputs!$C$68","v":"Light Description"},null,"Useful Life"]
[null,"Public Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Lighting"]
[]
[1,{"$f":"IFERROR(VLOOKUP($A10,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"32W Compact Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A10,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"32W Compact Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B11,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},null,null,{"$f":"B11","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E11=\"NA\",\"\",E11/R$2*100)","v":0.30012676569588337},{"$f":"IF(F11=\"NA\",\"\",F11/S$2*100)","v":0.30094903080737895},{"$f":"IF(G11=\"NA\",\"\",G11/T$2*100)","v":0.30094903080737895},{"$f":"IF(H11=\"NA\",\"\",H11/U$2*100)","v":0.30094903080737895},{"$f":"IF(I11=\"NA\",\"\",I11/V$2*100)","v":0.30012676569588337},{"$f":"IF(J11=\"NA\",\"\",J11/W$2*100)","v":0.30094903080737895},{"$f":"IF(K11=\"NA\",\"\",K11/X$2*100)","v":0.30094903080737895},{"$f":"IF(L11=\"NA\",\"\",L11/Y$2*100)","v":0.30094903080737895},{"$f":"IF(M11=\"NA\",\"\",M11/Z$2*100)","v":0.30012676569588337},{"$f":"IF(N11=\"NA\",\"\",N11/AA$2*100)","v":0.30094903080737895}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B10=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B14,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C14,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($B15,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B10=\"Blank\",0,VLOOKUP($B10,Inputs!$C$68:$AN$129,MATCH($C15,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B10=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",{"$f":"IF(E18=\"NA\",\"\",E18/R$2*100)","v":23.45505518973799},{"$f":"IF(F18=\"NA\",\"\",F18/S$2*100)","v":23.807041966711655},{"$f":"IF(G18=\"NA\",\"\",G18/T$2*100)","v":22.638446625201482},{"$f":"IF(H18=\"NA\",\"\",H18/U$2*100)","v":22.049736539468011},{"$f":"IF(I18=\"NA\",\"\",I18/V$2*100)","v":21.678921465347379},23.316319733401773,24.617986345233252,24.88937625100359,{"$f":"IF(M18=\"NA\",\"\",M18/Z$2*100)","v":25.134924426768578},24.327554753597514,null,{"$f":"#REF!/365*100","v":{"$error":"#REF!"}}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C19,E$6))","v":3.4851976111889056},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C19,F$6))","v":3.4851976111889056},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C19,G$6))","v":3.4851976111889056},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C19,H$6))","v":3.4851976111889056},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C19,I$6))","v":3.4851976111889056},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C19,J$6))","v":3.4851976111889056},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C19,K$6))","v":3.4851976111889056},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C19,L$6))","v":3.4851976111889056},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C19,M$6))","v":3.4851976111889056},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C19,N$6))","v":3.4851976111889056},null,null,"Bracket UNIT price",0.95223978447784319,0.95484866059970008,0.95484866059970008,0.95484866059970008,0.95223978447784319,0.95484866059970008,0.95484866059970008,0.95484866059970008,0.95223978447784319,0.95484866059970008,null,{"$f":"R18-AC18","v":{"$error":"#REF!"}}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C19+1","v":1},null,{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C20,E$6))","v":0},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C20,F$6))","v":0},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C20,G$6))","v":0},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C20,H$6))","v":0},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C20,I$6))","v":0},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C20,J$6))","v":0},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C20,K$6))","v":0},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C20,L$6))","v":0},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C20,M$6))","v":0},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C20,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C20+1","v":2},null,{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C21,E$6))","v":13.48805172715427},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C21,F$6))","v":13.48805172715427},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C21,G$6))","v":13.48805172715427},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C21,H$6))","v":13.48805172715427},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C21,I$6))","v":13.48805172715427},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C21,J$6))","v":13.48805172715427},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C21,K$6))","v":13.48805172715427},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C21,L$6))","v":13.48805172715427},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C21,M$6))","v":13.48805172715427},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C21,N$6))","v":13.48805172715427},null,null,"Luminaire UNIT price",3.6852600347416038,3.6953566375765119,3.6953566375765119,3.6953566375765119,3.6852600347416038,3.6953566375765119,3.6953566375765119,3.6953566375765119,3.6852600347416038,3.6953566375765119]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C22,E$6))","v":19.132080404147491},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C22,F$6))","v":19.134240902638062},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C22,G$6))","v":19.136411987571236},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C22,H$6))","v":19.138593710820579},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C22,I$6))","v":19.140786124513848},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C22,J$6))","v":19.140786124513848},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C22,K$6))","v":19.140786124513848},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C22,L$6))","v":19.140786124513848},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C22,M$6))","v":19.140786124513848},{"$f":"IF($B10=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B10,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C22,N$6))","v":19.140786124513848},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2422577815446747,5.2428525993345856,5.2434503317316663,{"$f":"IF(I22=\"NA\",\"\",I22/V$2*100)","v":5.2297229848398494},5.2440509930174928,5.2440509930174928,5.2440509930174928,5.2297229848398494,5.2440509930174928]
[null,null,null,null,{"$f":"SUM(E11:E22)","v":190.60788520669271},{"$f":"SUM(F11:F22)","v":191.78492994772722},182.68616913968123,179.86553886977001,178.14181920313445,{"$f":"SUM(J11:J22)","v":183.87170239671198},188.47553157109226,189.3188505302258,190.31919665723106,186.9736939089608,null,null,null,{"$f":"ROUND(E23/R$2*100,3)","v":52.079000000000001},{"$f":"ROUND(F23/S$2*100,3)","v":52.543999999999997},{"$f":"ROUND(G23/T$2*100,3)","v":50.051000000000002},{"$f":"ROUND(H23/U$2*100,3)","v":49.277999999999999},{"$f":"ROUND(I23/V$2*100,3)","v":48.673000000000002},{"$f":"ROUND(J23/W$2*100,3)","v":50.375999999999998},51.637,51.868000000000002,52,51.225999999999999]
[]
[{"$f":"A10+1","v":2},{"$f":"IFERROR(VLOOKUP($A25,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A25,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},null,null,{"$f":"B26","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E26=\"NA\",\"\",E26/R$2*100)","v":0.30012676569588337},{"$f":"IF(F26=\"NA\",\"\",F26/S$2*100)","v":0.30094903080737895},{"$f":"IF(G26=\"NA\",\"\",G26/T$2*100)","v":0.30094903080737895},{"$f":"IF(H26=\"NA\",\"\",H26/U$2*100)","v":0.30094903080737895},{"$f":"IF(I26=\"NA\",\"\",I26/V$2*100)","v":0.30012676569588337},{"$f":"IF(J26=\"NA\",\"\",J26/W$2*100)","v":0.30094903080737895},{"$f":"IF(K26=\"NA\",\"\",K26/X$2*100)","v":0.30094903080737895},{"$f":"IF(L26=\"NA\",\"\",L26/Y$2*100)","v":0.30094903080737895},{"$f":"IF(M26=\"NA\",\"\",M26/Z$2*100)","v":0.30012676569588337},{"$f":"IF(N26=\"NA\",\"\",N26/AA$2*100)","v":0.30094903080737895}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B25=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B29,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C29,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($B30,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B25=\"Blank\",0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH($C30,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B25=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C34,E$6))","v":3.5671576180535713},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C34,F$6))","v":3.5671576180535713},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C34,G$6))","v":3.5671576180535713},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C34,H$6))","v":3.5671576180535713},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C34,I$6))","v":3.5671576180535713},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C34,J$6))","v":3.5671576180535713},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C34,K$6))","v":3.5671576180535713},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C34,L$6))","v":3.5671576180535713},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C34,M$6))","v":3.5671576180535713},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C34,N$6))","v":3.5671576180535713},null,null,"Bracket UNIT price",0.97463322897638571,0.97730345700097843,0.97730345700097843,0.97730345700097843,0.97463322897638571,0.97730345700097843,0.97730345700097843,0.97730345700097843,0.97463322897638571,0.97730345700097843]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C34+1","v":1},null,{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C35,E$6))","v":0},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C35,F$6))","v":0},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C35,G$6))","v":0},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C35,H$6))","v":0},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C35,I$6))","v":0},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C35,J$6))","v":0},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C35,K$6))","v":0},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C35,L$6))","v":0},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C35,M$6))","v":0},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C35,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C35+1","v":2},null,{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C36,E$6))","v":13.48805172715427},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C36,F$6))","v":13.48805172715427},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C36,G$6))","v":13.48805172715427},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C36,H$6))","v":13.48805172715427},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C36,I$6))","v":13.48805172715427},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C36,J$6))","v":13.48805172715427},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C36,K$6))","v":13.48805172715427},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C36,L$6))","v":13.48805172715427},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C36,M$6))","v":13.48805172715427},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C36,N$6))","v":13.48805172715427},null,null,"Luminaire UNIT price",3.6852600347416038,3.6953566375765119,3.6953566375765119,3.6953566375765119,3.6852600347416038,3.6953566375765119,3.6953566375765119,3.6953566375765119,3.6852600347416038,3.6953566375765119]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C37,E$6))","v":19.132080404147491},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C37,F$6))","v":19.134240902638062},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C37,G$6))","v":19.136411987571236},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C37,H$6))","v":19.138593710820579},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C37,I$6))","v":19.140786124513848},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C37,J$6))","v":19.140786124513848},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C37,K$6))","v":19.140786124513848},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C37,L$6))","v":19.140786124513848},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C37,M$6))","v":19.140786124513848},{"$f":"IF($B25=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B25,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C37,N$6))","v":19.140786124513848},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2422577815446747,5.2428525993345856,5.2434503317316663,5.2297229848398494,5.2440509930174928,5.2440509930174928,5.2440509930174928,5.2297229848398494,5.2440509930174928]
[null,null,null,null,{"$f":"SUM(E26:E37)","v":190.68984521355739},{"$f":"SUM(F26:F37)","v":191.8668899545919},182.7681291465459,179.94749887663468,178.22377920999912,{"$f":"SUM(J26:J37)","v":183.95366240357666},188.55749157795694,189.40081053709048,190.40115666409574,187.05565391582547,null,null,null,{"$f":"ROUND(E38/R$2*100,3)","v":52.100999999999999},{"$f":"ROUND(F38/S$2*100,3)","v":52.566000000000003},{"$f":"ROUND(G38/T$2*100,3)","v":50.073},{"$f":"ROUND(H38/U$2*100,3)","v":49.301000000000002},{"$f":"ROUND(I38/V$2*100,3)","v":48.695},{"$f":"ROUND(J38/W$2*100,3)","v":50.398000000000003},51.66,51.890999999999998,52.021999999999998,51.247999999999998]
[]
[{"$f":"A25+1","v":3},{"$f":"IFERROR(VLOOKUP($A40,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent - Bottom Pole Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A40,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"42W Compact Fluorescent - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0984639624469332},null,null,{"$f":"B41","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E41=\"NA\",\"\",E41/R$2*100)","v":0.30012676569588337},{"$f":"IF(F41=\"NA\",\"\",F41/S$2*100)","v":0.30094903080737895},{"$f":"IF(G41=\"NA\",\"\",G41/T$2*100)","v":0.30094903080737895},{"$f":"IF(H41=\"NA\",\"\",H41/U$2*100)","v":0.30094903080737895},{"$f":"IF(I41=\"NA\",\"\",I41/V$2*100)","v":0.30012676569588337},{"$f":"IF(J41=\"NA\",\"\",J41/W$2*100)","v":0.30094903080737895},{"$f":"IF(K41=\"NA\",\"\",K41/X$2*100)","v":0.30094903080737895},{"$f":"IF(L41=\"NA\",\"\",L41/Y$2*100)","v":0.30094903080737895},{"$f":"IF(M41=\"NA\",\"\",M41/Z$2*100)","v":0.30012676569588337},{"$f":"IF(N41=\"NA\",\"\",N41/AA$2*100)","v":0.30094903080737895}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B42,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B40=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B44,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C44,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B40=\"Blank\",0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH($C45,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B40=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C49,E$6))","v":3.5671576180535713},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C49,F$6))","v":3.5671576180535713},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C49,G$6))","v":3.5671576180535713},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C49,H$6))","v":3.5671576180535713},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C49,I$6))","v":3.5671576180535713},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C49,J$6))","v":3.5671576180535713},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C49,K$6))","v":3.5671576180535713},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C49,L$6))","v":3.5671576180535713},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C49,M$6))","v":3.5671576180535713},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C49,N$6))","v":3.5671576180535713},null,null,"Bracket UNIT price",0.97463322897638571,0.97730345700097843,0.97730345700097843,0.97730345700097843,0.97463322897638571,0.97730345700097843,0.97730345700097843,0.97730345700097843,0.97463322897638571,0.97730345700097843]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C49+1","v":1},null,{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C50,E$6))","v":0},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C50,F$6))","v":0},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C50,G$6))","v":0},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C50,H$6))","v":0},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C50,I$6))","v":0},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C50,J$6))","v":0},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C50,K$6))","v":0},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C50,L$6))","v":0},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C50,M$6))","v":0},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C50,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C50+1","v":2},null,{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C51,E$6))","v":13.48805172715427},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C51,F$6))","v":13.48805172715427},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C51,G$6))","v":13.48805172715427},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C51,H$6))","v":13.48805172715427},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C51,I$6))","v":13.48805172715427},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C51,J$6))","v":13.48805172715427},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C51,K$6))","v":13.48805172715427},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C51,L$6))","v":13.48805172715427},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C51,M$6))","v":13.48805172715427},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C51,N$6))","v":13.48805172715427},null,null,"Luminaire UNIT price",3.6852600347416038,3.6953566375765119,3.6953566375765119,3.6953566375765119,3.6852600347416038,3.6953566375765119,3.6953566375765119,3.6953566375765119,3.6852600347416038,3.6953566375765119]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C52,E$6))","v":19.132080404147491},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C52,F$6))","v":19.134240902638062},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C52,G$6))","v":19.136411987571236},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C52,H$6))","v":19.138593710820579},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C52,I$6))","v":19.140786124513848},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C52,J$6))","v":19.140786124513848},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C52,K$6))","v":19.140786124513848},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C52,L$6))","v":19.140786124513848},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C52,M$6))","v":19.140786124513848},{"$f":"IF($B40=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B40,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C52,N$6))","v":19.140786124513848},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2422577815446747,5.2428525993345856,5.2434503317316663,5.2297229848398494,5.2440509930174928,5.2440509930174928,5.2440509930174928,5.2297229848398494,5.2440509930174928]
[null,null,null,null,{"$f":"SUM(E41:E52)","v":190.68984521355739},{"$f":"SUM(F41:F52)","v":191.8668899545919},182.7681291465459,179.94749887663468,178.22377920999912,{"$f":"SUM(J41:J52)","v":183.95366240357666},188.55749157795694,189.40081053709048,190.40115666409574,187.05565391582547,null,null,null,{"$f":"ROUND(E53/R$2*100,3)","v":52.100999999999999},{"$f":"ROUND(F53/S$2*100,3)","v":52.566000000000003},{"$f":"ROUND(G53/T$2*100,3)","v":50.073},{"$f":"ROUND(H53/U$2*100,3)","v":49.301000000000002},{"$f":"ROUND(I53/V$2*100,3)","v":48.695},{"$f":"ROUND(J53/W$2*100,3)","v":50.398000000000003},51.66,51.890999999999998,52.021999999999998,51.247999999999998]
[]
[{"$f":"A40+1","v":4},{"$f":"IFERROR(VLOOKUP($A55,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x24W Compact Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A55,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x24W Compact Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1969279248938665},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1969279248938665},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1969279248938665},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1969279248938665},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1969279248938665},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1969279248938665},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1969279248938665},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1969279248938665},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1969279248938665},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B56,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1969279248938665},null,null,{"$f":"B56","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E56=\"NA\",\"\",E56/R$2*100)","v":0.60025353139176674},{"$f":"IF(F56=\"NA\",\"\",F56/S$2*100)","v":0.6018980616147579},{"$f":"IF(G56=\"NA\",\"\",G56/T$2*100)","v":0.6018980616147579},{"$f":"IF(H56=\"NA\",\"\",H56/U$2*100)","v":0.6018980616147579},{"$f":"IF(I56=\"NA\",\"\",I56/V$2*100)","v":0.60025353139176674},{"$f":"IF(J56=\"NA\",\"\",J56/W$2*100)","v":0.6018980616147579},{"$f":"IF(K56=\"NA\",\"\",K56/X$2*100)","v":0.6018980616147579},{"$f":"IF(L56=\"NA\",\"\",L56/Y$2*100)","v":0.6018980616147579},{"$f":"IF(M56=\"NA\",\"\",M56/Z$2*100)","v":0.60025353139176674},{"$f":"IF(N56=\"NA\",\"\",N56/AA$2*100)","v":0.6018980616147579}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B57,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B55=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C59,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($B60,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B55=\"Blank\",0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH($C60,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B55=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C64,E$6))","v":4.6046578779582301},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C64,F$6))","v":4.6046578779582301},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C64,G$6))","v":4.6046578779582301},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C64,H$6))","v":4.6046578779582301},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C64,I$6))","v":4.6046578779582301},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C64,J$6))","v":4.6046578779582301},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C64,K$6))","v":4.6046578779582301},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C64,L$6))","v":4.6046578779582301},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C64,M$6))","v":4.6046578779582301},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C64,N$6))","v":4.6046578779582301},null,null,"Bracket UNIT price",1.2581032453437788,1.2615501035501999,1.2615501035501999,1.2615501035501999,1.2581032453437788,1.2615501035501999,1.2615501035501999,1.2615501035501999,1.2581032453437788,1.2615501035501999]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C64+1","v":1},null,{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C65,E$6))","v":0},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C65,F$6))","v":0},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C65,G$6))","v":0},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C65,H$6))","v":0},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C65,I$6))","v":0},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C65,J$6))","v":0},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C65,K$6))","v":0},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C65,L$6))","v":0},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C65,M$6))","v":0},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C65,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C65+1","v":2},null,{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C66,E$6))","v":13.48805172715427},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C66,F$6))","v":13.48805172715427},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C66,G$6))","v":13.48805172715427},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C66,H$6))","v":13.48805172715427},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C66,I$6))","v":13.48805172715427},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C66,J$6))","v":13.48805172715427},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C66,K$6))","v":13.48805172715427},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C66,L$6))","v":13.48805172715427},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C66,M$6))","v":13.48805172715427},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C66,N$6))","v":13.48805172715427},null,null,"Luminaire UNIT price",3.6852600347416038,3.6953566375765119,3.6953566375765119,3.6953566375765119,3.6852600347416038,3.6953566375765119,3.6953566375765119,3.6953566375765119,3.6852600347416038,3.6953566375765119]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C67,E$6))","v":19.132080404147491},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C67,F$6))","v":19.134240902638062},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C67,G$6))","v":19.136411987571236},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C67,H$6))","v":19.138593710820579},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C67,I$6))","v":19.140786124513848},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C67,J$6))","v":19.140786124513848},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C67,K$6))","v":19.140786124513848},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C67,L$6))","v":19.140786124513848},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C67,M$6))","v":19.140786124513848},{"$f":"IF($B55=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B55,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C67,N$6))","v":19.140786124513848},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2422577815446747,5.2428525993345856,5.2434503317316663,5.2297229848398494,5.2440509930174928,5.2440509930174928,5.2440509930174928,5.2297229848398494,5.2440509930174928]
[null,null,null,null,{"$f":"SUM(E56:E67)","v":192.82580943590895},{"$f":"SUM(F56:F67)","v":194.00285417694346},184.90409336889746,182.08346309898627,180.35974343235071,{"$f":"SUM(J56:J67)","v":186.08962662592822},190.6934558003085,191.53677475944204,192.5371208864473,189.19161813817703,null,null,null,{"$f":"ROUND(E68/R$2*100,3)","v":52.685000000000002},{"$f":"ROUND(F68/S$2*100,3)","v":53.151000000000003},{"$f":"ROUND(G68/T$2*100,3)","v":50.658999999999999},{"$f":"ROUND(H68/U$2*100,3)","v":49.886000000000003},{"$f":"ROUND(I68/V$2*100,3)","v":49.279000000000003},{"$f":"ROUND(J68/W$2*100,3)","v":50.982999999999997},52.244999999999997,52.475999999999999,52.606000000000002,51.832999999999998]
[]
[{"$f":"A55+1","v":5},{"$f":"IFERROR(VLOOKUP($A70,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"1x20W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A70,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"1x20W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B71,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},null,null,{"$f":"B71","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E71=\"NA\",\"\",E71/R$2*100)","v":0.27573280868522371},{"$f":"IF(F71=\"NA\",\"\",F71/S$2*100)","v":0.27648824103778596},{"$f":"IF(G71=\"NA\",\"\",G71/T$2*100)","v":0.27648824103778596},{"$f":"IF(H71=\"NA\",\"\",H71/U$2*100)","v":0.27648824103778596},{"$f":"IF(I71=\"NA\",\"\",I71/V$2*100)","v":0.27573280868522371},{"$f":"IF(J71=\"NA\",\"\",J71/W$2*100)","v":0.27648824103778596},{"$f":"IF(K71=\"NA\",\"\",K71/X$2*100)","v":0.27648824103778596},{"$f":"IF(L71=\"NA\",\"\",L71/Y$2*100)","v":0.27648824103778596},{"$f":"IF(M71=\"NA\",\"\",M71/Z$2*100)","v":0.27573280868522371},{"$f":"IF(N71=\"NA\",\"\",N71/AA$2*100)","v":0.27648824103778596}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B72,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B70=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B74,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C74,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B70=\"Blank\",0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH($C75,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B70=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C79,E$6))","v":6.358324195539935},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C79,F$6))","v":6.358324195539935},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C79,G$6))","v":6.358324195539935},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C79,H$6))","v":6.358324195539935},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C79,I$6))","v":6.358324195539935},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C79,J$6))","v":6.358324195539935},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C79,K$6))","v":6.358324195539935},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C79,L$6))","v":6.358324195539935},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C79,M$6))","v":6.358324195539935},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C79,N$6))","v":6.358324195539935},null,null,"Bracket UNIT price",1.7372470479617308,1.7420066289150506,1.7420066289150506,1.7420066289150506,1.7372470479617308,1.7420066289150506,1.7420066289150506,1.7420066289150506,1.7372470479617308,1.7420066289150506]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C79+1","v":1},null,{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C80,E$6))","v":0},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C80,F$6))","v":0},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C80,G$6))","v":0},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C80,H$6))","v":0},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C80,I$6))","v":0},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C80,J$6))","v":0},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C80,K$6))","v":0},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C80,L$6))","v":0},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C80,M$6))","v":0},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C80,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C80+1","v":2},null,{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C81,E$6))","v":18.104285616922208},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C81,F$6))","v":18.104285616922208},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C81,G$6))","v":18.104285616922208},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C81,H$6))","v":18.104285616922208},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C81,I$6))","v":18.104285616922208},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C81,J$6))","v":18.104285616922208},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C81,K$6))","v":18.104285616922208},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C81,L$6))","v":18.104285616922208},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C81,M$6))","v":18.104285616922208},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C81,N$6))","v":18.104285616922208},null,null,"Luminaire UNIT price",4.9465261248421335,4.9600782512115638,4.9600782512115638,4.9600782512115638,4.9465261248421335,4.9600782512115638,4.9600782512115638,4.9600782512115638,4.9465261248421335,4.9600782512115638]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C82,E$6))","v":19.132080404147491},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C82,F$6))","v":19.134546645309822},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C82,G$6))","v":19.137024971053847},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C82,H$6))","v":19.139515440594014},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C82,I$6))","v":19.142018113434933},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C82,J$6))","v":19.142018113434933},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C82,K$6))","v":19.142018113434933},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C82,L$6))","v":19.142018113434933},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C82,M$6))","v":19.142018113434933},{"$f":"IF($B70=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B70,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C82,N$6))","v":19.142018113434933},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2423415466602252,5.2430205400147525,5.2437028604367164,5.2300595938346808,5.2443885242287482,5.2443885242287482,5.2443885242287482,5.2300595938346808,5.2443885242287482]
[null,null,null,null,{"$f":"SUM(E71:E82)","v":198.00796379815262},{"$f":"SUM(F71:F82)","v":199.18531428185892},190.08686071462375,187.26653919100337,185.54312978351547,{"$f":"SUM(J71:J82)","v":191.273012977093},195.87684215147326,196.7201611106068,197.72050723761205,194.37500448934182,null,null,null,{"$f":"ROUND(E83/R$2*100,3)","v":54.100999999999999},{"$f":"ROUND(F83/S$2*100,3)","v":54.570999999999998},{"$f":"ROUND(G83/T$2*100,3)","v":52.079000000000001},{"$f":"ROUND(H83/U$2*100,3)","v":51.305999999999997},{"$f":"ROUND(I83/V$2*100,3)","v":50.695},{"$f":"ROUND(J83/W$2*100,3)","v":52.404000000000003},53.664999999999999,53.896000000000001,54.021999999999998,53.253]
[]
[{"$f":"A70+1","v":6},{"$f":"IFERROR(VLOOKUP($A85,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"1x40W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A85,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"1x40W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B86,Inputs!$C$68:$AN$68,0),FALSE))","v":1.074743792627969},null,null,{"$f":"B86","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E86=\"NA\",\"\",E86/R$2*100)","v":0.29364584498031943},{"$f":"IF(F86=\"NA\",\"\",F86/S$2*100)","v":0.2944503541446491},{"$f":"IF(G86=\"NA\",\"\",G86/T$2*100)","v":0.2944503541446491},{"$f":"IF(H86=\"NA\",\"\",H86/U$2*100)","v":0.2944503541446491},{"$f":"IF(I86=\"NA\",\"\",I86/V$2*100)","v":0.29364584498031943},{"$f":"IF(J86=\"NA\",\"\",J86/W$2*100)","v":0.2944503541446491},{"$f":"IF(K86=\"NA\",\"\",K86/X$2*100)","v":0.2944503541446491},{"$f":"IF(L86=\"NA\",\"\",L86/Y$2*100)","v":0.2944503541446491},{"$f":"IF(M86=\"NA\",\"\",M86/Z$2*100)","v":0.29364584498031943},{"$f":"IF(N86=\"NA\",\"\",N86/AA$2*100)","v":0.2944503541446491}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B85=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C89,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B85=\"Blank\",0,VLOOKUP($B85,Inputs!$C$68:$AN$129,MATCH($C90,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B85=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C94,E$6))","v":6.358324195539935},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C94,F$6))","v":6.358324195539935},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C94,G$6))","v":6.358324195539935},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C94,H$6))","v":6.358324195539935},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C94,I$6))","v":6.358324195539935},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C94,J$6))","v":6.358324195539935},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C94,K$6))","v":6.358324195539935},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C94,L$6))","v":6.358324195539935},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C94,M$6))","v":6.358324195539935},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C94,N$6))","v":6.358324195539935},null,null,"Bracket UNIT price",1.7372470479617308,1.7420066289150506,1.7420066289150506,1.7420066289150506,1.7372470479617308,1.7420066289150506,1.7420066289150506,1.7420066289150506,1.7372470479617308,1.7420066289150506]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C94+1","v":1},null,{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C95,E$6))","v":0},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C95,F$6))","v":0},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C95,G$6))","v":0},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C95,H$6))","v":0},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C95,I$6))","v":0},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C95,J$6))","v":0},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C95,K$6))","v":0},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C95,L$6))","v":0},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C95,M$6))","v":0},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C95,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C95+1","v":2},null,{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C96,E$6))","v":14.18550775321682},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C96,F$6))","v":14.18550775321682},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C96,G$6))","v":14.18550775321682},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C96,H$6))","v":14.18550775321682},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C96,I$6))","v":14.18550775321682},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C96,J$6))","v":14.18550775321682},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C96,K$6))","v":14.18550775321682},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C96,L$6))","v":14.18550775321682},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C96,M$6))","v":14.18550775321682},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C96,N$6))","v":14.18550775321682},null,null,"Luminaire UNIT price",3.8758217904963992,3.8864404803333752,3.8864404803333752,3.8864404803333752,3.8758217904963992,3.8864404803333752,3.8864404803333752,3.8864404803333752,3.8758217904963992,3.8864404803333752]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C97,E$6))","v":19.132080404147491},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C97,F$6))","v":19.134287096586188},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C97,G$6))","v":19.136504601817833},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C97,H$6))","v":19.13873297282511},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C97,I$6))","v":19.14097226285033},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C97,J$6))","v":19.14097226285033},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C97,K$6))","v":19.14097226285033},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C97,L$6))","v":19.14097226285033},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C97,M$6))","v":19.14097226285033},{"$f":"IF($B85=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B85,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C97,N$6))","v":19.14097226285033},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2422704374208733,5.242877973100776,5.2434884857055097,5.2297738423088331,5.244101989822008,5.244101989822008,5.244101989822008,5.2297738423088331,5.244101989822008]
[null,null,null,null,{"$f":"SUM(E86:E97)","v":194.15474764728731},{"$f":"SUM(F86:F97)","v":195.33183858226994},186.23312419452242,183.41254057236915,181.68886778206553,{"$f":"SUM(J86:J97)","v":187.41875097564306},192.02258015002334,192.86589910915689,193.86624523616214,190.52074248789188,null,null,null,{"$f":"ROUND(E98/R$2*100,3)","v":53.048000000000002},{"$f":"ROUND(F98/S$2*100,3)","v":53.515999999999998},{"$f":"ROUND(G98/T$2*100,3)","v":51.023000000000003},{"$f":"ROUND(H98/U$2*100,3)","v":50.25},{"$f":"ROUND(I98/V$2*100,3)","v":49.642000000000003},{"$f":"ROUND(J98/W$2*100,3)","v":51.347999999999999},52.609000000000002,52.84,52.969000000000001,52.197000000000003]
[]
[{"$f":"A85+1","v":7},{"$f":"IFERROR(VLOOKUP($A100,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x20W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A100,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x20W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},null,null,{"$f":"B101","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E101=\"NA\",\"\",E101/R$2*100)","v":0.55146561737044741},{"$f":"IF(F101=\"NA\",\"\",F101/S$2*100)","v":0.55297648207557193},{"$f":"IF(G101=\"NA\",\"\",G101/T$2*100)","v":0.55297648207557193},{"$f":"IF(H101=\"NA\",\"\",H101/U$2*100)","v":0.55297648207557193},{"$f":"IF(I101=\"NA\",\"\",I101/V$2*100)","v":0.55146561737044741},{"$f":"IF(J101=\"NA\",\"\",J101/W$2*100)","v":0.55297648207557193},{"$f":"IF(K101=\"NA\",\"\",K101/X$2*100)","v":0.55297648207557193},{"$f":"IF(L101=\"NA\",\"\",L101/Y$2*100)","v":0.55297648207557193},{"$f":"IF(M101=\"NA\",\"\",M101/Z$2*100)","v":0.55146561737044741},{"$f":"IF(N101=\"NA\",\"\",N101/AA$2*100)","v":0.55297648207557193}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B102,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B100=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C104,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B105,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B100=\"Blank\",0,VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($C105,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B100=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C109,E$6))","v":6.358324195539935},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C109,F$6))","v":6.358324195539935},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C109,G$6))","v":6.358324195539935},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C109,H$6))","v":6.358324195539935},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C109,I$6))","v":6.358324195539935},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C109,J$6))","v":6.358324195539935},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C109,K$6))","v":6.358324195539935},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C109,L$6))","v":6.358324195539935},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C109,M$6))","v":6.358324195539935},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C109,N$6))","v":6.358324195539935},null,null,"Bracket UNIT price",1.7372470479617308,1.7420066289150506,1.7420066289150506,1.7420066289150506,1.7372470479617308,1.7420066289150506,1.7420066289150506,1.7420066289150506,1.7372470479617308,1.7420066289150506]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C109+1","v":1},null,{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C110,E$6))","v":0},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C110,F$6))","v":0},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C110,G$6))","v":0},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C110,H$6))","v":0},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C110,I$6))","v":0},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C110,J$6))","v":0},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C110,K$6))","v":0},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C110,L$6))","v":0},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C110,M$6))","v":0},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C110,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C110+1","v":2},null,{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C111,E$6))","v":18.104285616922208},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C111,F$6))","v":18.104285616922208},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C111,G$6))","v":18.104285616922208},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C111,H$6))","v":18.104285616922208},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C111,I$6))","v":18.104285616922208},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C111,J$6))","v":18.104285616922208},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C111,K$6))","v":18.104285616922208},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C111,L$6))","v":18.104285616922208},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C111,M$6))","v":18.104285616922208},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C111,N$6))","v":18.104285616922208},null,null,"Luminaire UNIT price",4.9465261248421335,4.9600782512115638,4.9600782512115638,4.9600782512115638,4.9465261248421335,4.9600782512115638,4.9600782512115638,4.9600782512115638,4.9465261248421335,4.9600782512115638]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C112,E$6))","v":19.132080404147491},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C112,F$6))","v":19.134546645309822},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C112,G$6))","v":19.137024971053847},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C112,H$6))","v":19.139515440594014},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C112,I$6))","v":19.142018113434933},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C112,J$6))","v":19.142018113434933},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C112,K$6))","v":19.142018113434933},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C112,L$6))","v":19.142018113434933},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C112,M$6))","v":19.142018113434933},{"$f":"IF($B100=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B100,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C112,N$6))","v":19.142018113434933},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2423415466602252,5.2430205400147525,5.2437028604367164,5.2300595938346808,5.2443885242287482,5.2443885242287482,5.2443885242287482,5.2300595938346808,5.2443885242287482]
[null,null,null,null,{"$f":"SUM(E101:E112)","v":199.01714587794055},{"$f":"SUM(F101:F112)","v":200.19449636164683},191.09604279441166,188.27572127079131,186.55231186330337,{"$f":"SUM(J101:J112)","v":192.28219505688091},196.88602423126119,197.72934319039473,198.72968931739999,195.38418656912972,null,null,null,{"$f":"ROUND(E113/R$2*100,3)","v":54.375999999999998},{"$f":"ROUND(F113/S$2*100,3)","v":54.847999999999999},{"$f":"ROUND(G113/T$2*100,3)","v":52.354999999999997},{"$f":"ROUND(H113/U$2*100,3)","v":51.582000000000001},{"$f":"ROUND(I113/V$2*100,3)","v":50.970999999999997},{"$f":"ROUND(J113/W$2*100,3)","v":52.68},53.941000000000003,54.171999999999997,54.298000000000002,53.53]
[]
[{"$f":"A100+1","v":8},{"$f":"IFERROR(VLOOKUP($A115,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x24W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A115,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x24W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4370046282556002},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4370046282556002},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4370046282556002},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4370046282556002},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4370046282556002},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4370046282556002},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4370046282556002},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4370046282556002},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4370046282556002},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B116,Inputs!$C$68:$AN$68,0),FALSE))","v":1.4370046282556002},null,null,{"$f":"B116","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E116=\"NA\",\"\",E116/R$2*100)","v":0.39262421537038256},{"$f":"IF(F116=\"NA\",\"\",F116/S$2*100)","v":0.39369989815221923},{"$f":"IF(G116=\"NA\",\"\",G116/T$2*100)","v":0.39369989815221923},{"$f":"IF(H116=\"NA\",\"\",H116/U$2*100)","v":0.39369989815221923},{"$f":"IF(I116=\"NA\",\"\",I116/V$2*100)","v":0.39262421537038256},{"$f":"IF(J116=\"NA\",\"\",J116/W$2*100)","v":0.39369989815221923},{"$f":"IF(K116=\"NA\",\"\",K116/X$2*100)","v":0.39369989815221923},{"$f":"IF(L116=\"NA\",\"\",L116/Y$2*100)","v":0.39369989815221923},{"$f":"IF(M116=\"NA\",\"\",M116/Z$2*100)","v":0.39262421537038256},{"$f":"IF(N116=\"NA\",\"\",N116/AA$2*100)","v":0.39369989815221923}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B115=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B119,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C119,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($B120,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B115=\"Blank\",0,VLOOKUP($B115,Inputs!$C$68:$AN$129,MATCH($C120,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B115=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C124,E$6))","v":6.358324195539935},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C124,F$6))","v":6.358324195539935},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C124,G$6))","v":6.358324195539935},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C124,H$6))","v":6.358324195539935},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C124,I$6))","v":6.358324195539935},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C124,J$6))","v":6.358324195539935},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C124,K$6))","v":6.358324195539935},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C124,L$6))","v":6.358324195539935},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C124,M$6))","v":6.358324195539935},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C124,N$6))","v":6.358324195539935},null,null,"Bracket UNIT price",1.7372470479617308,1.7420066289150506,1.7420066289150506,1.7420066289150506,1.7372470479617308,1.7420066289150506,1.7420066289150506,1.7420066289150506,1.7372470479617308,1.7420066289150506]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C124+1","v":1},null,{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C125,E$6))","v":0},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C125,F$6))","v":0},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C125,G$6))","v":0},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C125,H$6))","v":0},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C125,I$6))","v":0},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C125,J$6))","v":0},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C125,K$6))","v":0},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C125,L$6))","v":0},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C125,M$6))","v":0},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C125,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C125+1","v":2},null,{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C126,E$6))","v":18.464565749016284},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C126,F$6))","v":18.464565749016284},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C126,G$6))","v":18.464565749016284},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C126,H$6))","v":18.464565749016284},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C126,I$6))","v":18.464565749016284},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C126,J$6))","v":18.464565749016284},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C126,K$6))","v":18.464565749016284},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C126,L$6))","v":18.464565749016284},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C126,M$6))","v":18.464565749016284},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C126,N$6))","v":18.464565749016284},null,null,"Luminaire UNIT price",5.0449633194033563,5.0587851367167902,5.0587851367167902,5.0587851367167902,5.0449633194033563,5.0587851367167902,5.0587851367167902,5.0587851367167902,5.0449633194033563,5.0587851367167902]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C127,E$6))","v":19.132080404147491},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C127,F$6))","v":19.134570507404504},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C127,G$6))","v":19.137072812167482},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C127,H$6))","v":19.139587378223794},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C127,I$6))","v":19.142114265653781},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C127,J$6))","v":19.142114265653781},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C127,K$6))","v":19.142114265653781},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C127,L$6))","v":19.142114265653781},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C127,M$6))","v":19.142114265653781},{"$f":"IF($B115=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B115,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C127,N$6))","v":19.142114265653781},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2423480842204118,5.243033647169173,5.2437225693763825,5.2300858649327271,5.2444148673024058,5.2444148673024058,5.2444148673024058,5.2300858649327271,5.2444148673024058]
[null,null,null,null,{"$f":"SUM(E116:E127)","v":198.79606647871438},{"$f":"SUM(F116:F127)","v":199.97344082451536},190.87501123629914,188.05471380919494,186.33132861629605,{"$f":"SUM(J116:J127)","v":192.06121180987361},196.66504098425389,197.5083599433874,198.50870607039269,195.16320332212243,null,null,null,{"$f":"ROUND(E128/R$2*100,3)","v":54.316000000000003},{"$f":"ROUND(F128/S$2*100,3)","v":54.786999999999999},{"$f":"ROUND(G128/T$2*100,3)","v":52.295000000000002},{"$f":"ROUND(H128/U$2*100,3)","v":51.521999999999998},{"$f":"ROUND(I128/V$2*100,3)","v":50.91},{"$f":"ROUND(J128/W$2*100,3)","v":52.62},53.881,54.112000000000002,54.237000000000002,53.469000000000001]
[]
[{"$f":"A115+1","v":9},{"$f":"IFERROR(VLOOKUP($A130,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"T5 Fluorescent 2 x 24W"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A130,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"T5 Fluorescent 2 x 24W"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE))","v":2.0183641595758375},null,null,{"$f":"B131","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E131=\"NA\",\"\",E131/R$2*100)","v":0.55146561737044741},{"$f":"IF(F131=\"NA\",\"\",F131/S$2*100)","v":0.55297648207557193},{"$f":"IF(G131=\"NA\",\"\",G131/T$2*100)","v":0.55297648207557193},{"$f":"IF(H131=\"NA\",\"\",H131/U$2*100)","v":0.55297648207557193},{"$f":"IF(I131=\"NA\",\"\",I131/V$2*100)","v":0.55146561737044741},{"$f":"IF(J131=\"NA\",\"\",J131/W$2*100)","v":0.55297648207557193},{"$f":"IF(K131=\"NA\",\"\",K131/X$2*100)","v":0.55297648207557193},{"$f":"IF(L131=\"NA\",\"\",L131/Y$2*100)","v":0.55297648207557193},{"$f":"IF(M131=\"NA\",\"\",M131/Z$2*100)","v":0.55146561737044741},{"$f":"IF(N131=\"NA\",\"\",N131/AA$2*100)","v":0.55297648207557193}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B130=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B134,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C134,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($B135,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B130=\"Blank\",0,VLOOKUP($B130,Inputs!$C$68:$AN$129,MATCH($C135,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B130=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C139,E$6))","v":6.358324195539935},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C139,F$6))","v":6.358324195539935},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C139,G$6))","v":6.358324195539935},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C139,H$6))","v":6.358324195539935},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C139,I$6))","v":6.358324195539935},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C139,J$6))","v":6.358324195539935},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C139,K$6))","v":6.358324195539935},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C139,L$6))","v":6.358324195539935},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C139,M$6))","v":6.358324195539935},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C139,N$6))","v":6.358324195539935},null,null,"Bracket UNIT price",1.7372470479617308,1.7420066289150506,1.7420066289150506,1.7420066289150506,1.7372470479617308,1.7420066289150506,1.7420066289150506,1.7420066289150506,1.7372470479617308,1.7420066289150506]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C139+1","v":1},null,{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C140,E$6))","v":0},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C140,F$6))","v":0},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C140,G$6))","v":0},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C140,H$6))","v":0},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C140,I$6))","v":0},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C140,J$6))","v":0},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C140,K$6))","v":0},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C140,L$6))","v":0},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C140,M$6))","v":0},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C140,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C140+1","v":2},null,{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C141,E$6))","v":18.104285616922208},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C141,F$6))","v":18.104285616922208},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C141,G$6))","v":18.104285616922208},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C141,H$6))","v":18.104285616922208},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C141,I$6))","v":18.104285616922208},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C141,J$6))","v":18.104285616922208},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C141,K$6))","v":18.104285616922208},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C141,L$6))","v":18.104285616922208},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C141,M$6))","v":18.104285616922208},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C141,N$6))","v":18.104285616922208},null,null,"Luminaire UNIT price",4.9465261248421335,4.9600782512115638,4.9600782512115638,4.9600782512115638,4.9465261248421335,4.9600782512115638,4.9600782512115638,4.9600782512115638,4.9465261248421335,4.9600782512115638]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C142,E$6))","v":19.132080404147491},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C142,F$6))","v":19.134546645309822},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C142,G$6))","v":19.137024971053847},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C142,H$6))","v":19.139515440594014},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C142,I$6))","v":19.142018113434933},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C142,J$6))","v":19.142018113434933},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C142,K$6))","v":19.142018113434933},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C142,L$6))","v":19.142018113434933},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C142,M$6))","v":19.142018113434933},{"$f":"IF($B130=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B130,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C142,N$6))","v":19.142018113434933},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2423415466602252,5.2430205400147525,5.2437028604367164,5.2300595938346808,5.2443885242287482,5.2443885242287482,5.2443885242287482,5.2300595938346808,5.2443885242287482]
[null,null,null,null,{"$f":"SUM(E131:E142)","v":199.01714587794055},{"$f":"SUM(F131:F142)","v":200.19449636164683},191.09604279441166,188.27572127079131,186.55231186330337,{"$f":"SUM(J131:J142)","v":192.28219505688091},196.88602423126119,197.72934319039473,198.72968931739999,195.38418656912972,null,null,null,{"$f":"ROUND(E143/R$2*100,3)","v":54.375999999999998},{"$f":"ROUND(F143/S$2*100,3)","v":54.847999999999999},{"$f":"ROUND(G143/T$2*100,3)","v":52.354999999999997},{"$f":"ROUND(H143/U$2*100,3)","v":51.582000000000001},{"$f":"ROUND(I143/V$2*100,3)","v":50.970999999999997},{"$f":"ROUND(J143/W$2*100,3)","v":52.68},53.941000000000003,54.171999999999997,54.298000000000002,53.53]
[]
[{"$f":"A130+1","v":10},{"$f":"IFERROR(VLOOKUP($A145,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"20 Fluorescent 1X20FL"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A145,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"20 Fluorescent 1X20FL"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0091820797879187},null,null,{"$f":"B146","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E146=\"NA\",\"\",E146/R$2*100)","v":0.27573280868522371},{"$f":"IF(F146=\"NA\",\"\",F146/S$2*100)","v":0.27648824103778596},{"$f":"IF(G146=\"NA\",\"\",G146/T$2*100)","v":0.27648824103778596},{"$f":"IF(H146=\"NA\",\"\",H146/U$2*100)","v":0.27648824103778596},{"$f":"IF(I146=\"NA\",\"\",I146/V$2*100)","v":0.27573280868522371},{"$f":"IF(J146=\"NA\",\"\",J146/W$2*100)","v":0.27648824103778596},{"$f":"IF(K146=\"NA\",\"\",K146/X$2*100)","v":0.27648824103778596},{"$f":"IF(L146=\"NA\",\"\",L146/Y$2*100)","v":0.27648824103778596},{"$f":"IF(M146=\"NA\",\"\",M146/Z$2*100)","v":0.27573280868522371},{"$f":"IF(N146=\"NA\",\"\",N146/AA$2*100)","v":0.27648824103778596}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B147,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B145=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B149,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C149,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B145=\"Blank\",0,VLOOKUP($B145,Inputs!$C$68:$AN$129,MATCH($C150,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B145=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C154,E$6))","v":6.358324195539935},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C154,F$6))","v":6.358324195539935},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C154,G$6))","v":6.358324195539935},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C154,H$6))","v":6.358324195539935},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C154,I$6))","v":6.358324195539935},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C154,J$6))","v":6.358324195539935},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C154,K$6))","v":6.358324195539935},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C154,L$6))","v":6.358324195539935},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C154,M$6))","v":6.358324195539935},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C154,N$6))","v":6.358324195539935},null,null,"Bracket UNIT price",1.7372470479617308,1.7420066289150506,1.7420066289150506,1.7420066289150506,1.7372470479617308,1.7420066289150506,1.7420066289150506,1.7420066289150506,1.7372470479617308,1.7420066289150506]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C154+1","v":1},null,{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C155,E$6))","v":0},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C155,F$6))","v":0},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C155,G$6))","v":0},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C155,H$6))","v":0},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C155,I$6))","v":0},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C155,J$6))","v":0},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C155,K$6))","v":0},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C155,L$6))","v":0},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C155,M$6))","v":0},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C155,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C155+1","v":2},null,{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C156,E$6))","v":18.104285616922208},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C156,F$6))","v":18.104285616922208},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C156,G$6))","v":18.104285616922208},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C156,H$6))","v":18.104285616922208},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C156,I$6))","v":18.104285616922208},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C156,J$6))","v":18.104285616922208},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C156,K$6))","v":18.104285616922208},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C156,L$6))","v":18.104285616922208},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C156,M$6))","v":18.104285616922208},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C156,N$6))","v":18.104285616922208},null,null,"Luminaire UNIT price",4.9465261248421335,4.9600782512115638,4.9600782512115638,4.9600782512115638,4.9465261248421335,4.9600782512115638,4.9600782512115638,4.9600782512115638,4.9465261248421335,4.9600782512115638]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C157,E$6))","v":19.132080404147491},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C157,F$6))","v":19.134546645309822},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C157,G$6))","v":19.137024971053847},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C157,H$6))","v":19.139515440594014},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C157,I$6))","v":19.142018113434933},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C157,J$6))","v":19.142018113434933},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C157,K$6))","v":19.142018113434933},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C157,L$6))","v":19.142018113434933},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C157,M$6))","v":19.142018113434933},{"$f":"IF($B145=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B145,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C157,N$6))","v":19.142018113434933},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2423415466602252,5.2430205400147525,5.2437028604367164,5.2300595938346808,5.2443885242287482,5.2443885242287482,5.2443885242287482,5.2300595938346808,5.2443885242287482]
[null,null,null,null,{"$f":"SUM(E146:E157)","v":198.00796379815262},{"$f":"SUM(F146:F157)","v":199.18531428185892},190.08686071462375,187.26653919100337,185.54312978351547,{"$f":"SUM(J146:J157)","v":191.273012977093},195.87684215147326,196.7201611106068,197.72050723761205,194.37500448934182,null,null,null,{"$f":"ROUND(E158/R$2*100,3)","v":54.100999999999999},{"$f":"ROUND(F158/S$2*100,3)","v":54.570999999999998},{"$f":"ROUND(G158/T$2*100,3)","v":52.079000000000001},{"$f":"ROUND(H158/U$2*100,3)","v":51.305999999999997},{"$f":"ROUND(I158/V$2*100,3)","v":50.695},{"$f":"ROUND(J158/W$2*100,3)","v":52.404000000000003},53.664999999999999,53.896000000000001,54.021999999999998,53.253]
[]
[{"$f":"A145+1","v":11},{"$f":"IFERROR(VLOOKUP($A160,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x40W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A160,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"2x40W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B161,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1494875852559381},null,null,{"$f":"B161","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E161=\"NA\",\"\",E161/R$2*100)","v":0.58729168996063885},{"$f":"IF(F161=\"NA\",\"\",F161/S$2*100)","v":0.58890070828929819},{"$f":"IF(G161=\"NA\",\"\",G161/T$2*100)","v":0.58890070828929819},{"$f":"IF(H161=\"NA\",\"\",H161/U$2*100)","v":0.58890070828929819},{"$f":"IF(I161=\"NA\",\"\",I161/V$2*100)","v":0.58729168996063885},{"$f":"IF(J161=\"NA\",\"\",J161/W$2*100)","v":0.58890070828929819},{"$f":"IF(K161=\"NA\",\"\",K161/X$2*100)","v":0.58890070828929819},{"$f":"IF(L161=\"NA\",\"\",L161/Y$2*100)","v":0.58890070828929819},{"$f":"IF(M161=\"NA\",\"\",M161/Z$2*100)","v":0.58729168996063885},{"$f":"IF(N161=\"NA\",\"\",N161/AA$2*100)","v":0.58890070828929819}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B162,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B160=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C164,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($B165,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B160=\"Blank\",0,VLOOKUP($B160,Inputs!$C$68:$AN$129,MATCH($C165,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B160=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C169,E$6))","v":6.358324195539935},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C169,F$6))","v":6.358324195539935},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C169,G$6))","v":6.358324195539935},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C169,H$6))","v":6.358324195539935},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C169,I$6))","v":6.358324195539935},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C169,J$6))","v":6.358324195539935},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C169,K$6))","v":6.358324195539935},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C169,L$6))","v":6.358324195539935},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C169,M$6))","v":6.358324195539935},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C169,N$6))","v":6.358324195539935},null,null,"Bracket UNIT price",1.7372470479617308,1.7420066289150506,1.7420066289150506,1.7420066289150506,1.7372470479617308,1.7420066289150506,1.7420066289150506,1.7420066289150506,1.7372470479617308,1.7420066289150506]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C169+1","v":1},null,{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C170,E$6))","v":0},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C170,F$6))","v":0},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C170,G$6))","v":0},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C170,H$6))","v":0},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C170,I$6))","v":0},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C170,J$6))","v":0},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C170,K$6))","v":0},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C170,L$6))","v":0},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C170,M$6))","v":0},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C170,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C170+1","v":2},null,{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C171,E$6))","v":14.18550775321682},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C171,F$6))","v":14.18550775321682},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C171,G$6))","v":14.18550775321682},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C171,H$6))","v":14.18550775321682},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C171,I$6))","v":14.18550775321682},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C171,J$6))","v":14.18550775321682},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C171,K$6))","v":14.18550775321682},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C171,L$6))","v":14.18550775321682},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C171,M$6))","v":14.18550775321682},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C171,N$6))","v":14.18550775321682},null,null,"Luminaire UNIT price",3.8758217904963992,3.8864404803333752,3.8864404803333752,3.8864404803333752,3.8758217904963992,3.8864404803333752,3.8864404803333752,3.8864404803333752,3.8758217904963992,3.8864404803333752]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C172,E$6))","v":19.132080404147491},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C172,F$6))","v":19.134287096586188},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C172,G$6))","v":19.136504601817833},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C172,H$6))","v":19.13873297282511},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C172,I$6))","v":19.14097226285033},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C172,J$6))","v":19.14097226285033},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C172,K$6))","v":19.14097226285033},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C172,L$6))","v":19.14097226285033},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C172,M$6))","v":19.14097226285033},{"$f":"IF($B160=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B160,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C172,N$6))","v":19.14097226285033},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2422704374208733,5.242877973100776,5.2434884857055097,5.2297738423088331,5.244101989822008,5.244101989822008,5.244101989822008,5.2297738423088331,5.244101989822008]
[null,null,null,null,{"$f":"SUM(E161:E172)","v":195.22949143991528},{"$f":"SUM(F161:F172)","v":196.40658237489791},187.30786798715036,184.48728436499715,182.7636115746935,{"$f":"SUM(J161:J172)","v":188.49349476827103},193.09732394265131,193.94064290178486,194.94098902879011,191.59548628051985,null,null,null,{"$f":"ROUND(E173/R$2*100,3)","v":53.341000000000001},{"$f":"ROUND(F173/S$2*100,3)","v":53.81},{"$f":"ROUND(G173/T$2*100,3)","v":51.317},{"$f":"ROUND(H173/U$2*100,3)","v":50.543999999999997},{"$f":"ROUND(I173/V$2*100,3)","v":49.935000000000002},{"$f":"ROUND(J173/W$2*100,3)","v":51.642000000000003},52.902999999999999,53.134,53.262999999999998,52.491999999999997]
[]
[{"$f":"A160+1","v":12},{"$f":"IFERROR(VLOOKUP($A175,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"3x40W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A175,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"3x40W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B176,Inputs!$C$68:$AN$68,0),FALSE))","v":3.2242313778839078},null,null,{"$f":"B176","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E176=\"NA\",\"\",E176/R$2*100)","v":0.88093753494095839},{"$f":"IF(F176=\"NA\",\"\",F176/S$2*100)","v":0.88335106243394734},{"$f":"IF(G176=\"NA\",\"\",G176/T$2*100)","v":0.88335106243394734},{"$f":"IF(H176=\"NA\",\"\",H176/U$2*100)","v":0.88335106243394734},{"$f":"IF(I176=\"NA\",\"\",I176/V$2*100)","v":0.88093753494095839},{"$f":"IF(J176=\"NA\",\"\",J176/W$2*100)","v":0.88335106243394734},{"$f":"IF(K176=\"NA\",\"\",K176/X$2*100)","v":0.88335106243394734},{"$f":"IF(L176=\"NA\",\"\",L176/Y$2*100)","v":0.88335106243394734},{"$f":"IF(M176=\"NA\",\"\",M176/Z$2*100)","v":0.88093753494095839},{"$f":"IF(N176=\"NA\",\"\",N176/AA$2*100)","v":0.88335106243394734}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B177,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B175=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B179,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C179,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B175=\"Blank\",0,VLOOKUP($B175,Inputs!$C$68:$AN$129,MATCH($C180,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B175=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C184,E$6))","v":6.358324195539935},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C184,F$6))","v":6.358324195539935},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C184,G$6))","v":6.358324195539935},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C184,H$6))","v":6.358324195539935},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C184,I$6))","v":6.358324195539935},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C184,J$6))","v":6.358324195539935},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C184,K$6))","v":6.358324195539935},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C184,L$6))","v":6.358324195539935},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C184,M$6))","v":6.358324195539935},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C184,N$6))","v":6.358324195539935},null,null,"Bracket UNIT price",1.7372470479617308,1.7420066289150506,1.7420066289150506,1.7420066289150506,1.7372470479617308,1.7420066289150506,1.7420066289150506,1.7420066289150506,1.7372470479617308,1.7420066289150506]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C184+1","v":1},null,{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C185,E$6))","v":0},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C185,F$6))","v":0},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C185,G$6))","v":0},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C185,H$6))","v":0},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C185,I$6))","v":0},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C185,J$6))","v":0},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C185,K$6))","v":0},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C185,L$6))","v":0},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C185,M$6))","v":0},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C185,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C185+1","v":2},null,{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C186,E$6))","v":14.18550775321682},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C186,F$6))","v":14.18550775321682},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C186,G$6))","v":14.18550775321682},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C186,H$6))","v":14.18550775321682},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C186,I$6))","v":14.18550775321682},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C186,J$6))","v":14.18550775321682},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C186,K$6))","v":14.18550775321682},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C186,L$6))","v":14.18550775321682},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C186,M$6))","v":14.18550775321682},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C186,N$6))","v":14.18550775321682},null,null,"Luminaire UNIT price",3.8758217904963992,3.8864404803333752,3.8864404803333752,3.8864404803333752,3.8758217904963992,3.8864404803333752,3.8864404803333752,3.8864404803333752,3.8758217904963992,3.8864404803333752]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C187,E$6))","v":30.112789465161885},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C187,F$6))","v":30.115649806024209},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C187,G$6))","v":30.11852416255676},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C187,H$6))","v":30.121412603436319},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C187,I$6))","v":30.124315197676186},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C187,J$6))","v":30.124315197676186},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C187,K$6))","v":30.124315197676186},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C187,L$6))","v":30.124315197676186},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C187,M$6))","v":30.124315197676186},{"$f":"IF($B175=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B175,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C187,N$6))","v":30.124315197676186},null,null,"CAPEX Instalation costs",8.2275381052354888,8.2508629605545778,8.2516504554950014,8.2524418091606346,8.2306872124798325,8.2532370404592292,8.2532370404592292,8.2532370404592292,8.2306872124798325,8.2532370404592292]
[null,null,null,null,{"$f":"SUM(E176:E187)","v":219.1906063040089},{"$f":"SUM(F176:F187)","v":220.37171852004255},211.27704511762317,208.46052228162623,206.74093017533102,{"$f":"SUM(J176:J187)","v":212.47081336890855},217.07464254328883,217.91796150242237,218.91830762942763,215.57280488115737,null,null,null,{"$f":"ROUND(E188/R$2*100,3)","v":59.887999999999998},{"$f":"ROUND(F188/S$2*100,3)","v":60.375999999999998},{"$f":"ROUND(G188/T$2*100,3)","v":57.884},{"$f":"ROUND(H188/U$2*100,3)","v":57.112000000000002},{"$f":"ROUND(I188/V$2*100,3)","v":56.487000000000002},{"$f":"ROUND(J188/W$2*100,3)","v":58.210999999999999},59.472999999999999,59.704000000000001,59.814,59.061]
[]
[{"$f":"A175+1","v":13},{"$f":"IFERROR(VLOOKUP($A190,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"4x20 Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A190,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"4x20 Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B191,Inputs!$C$68:$AN$68,0),FALSE))","v":4.036728319151675},null,null,{"$f":"B191","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E191=\"NA\",\"\",E191/R$2*100)","v":1.1029312347408948},{"$f":"IF(F191=\"NA\",\"\",F191/S$2*100)","v":1.1059529641511439},{"$f":"IF(G191=\"NA\",\"\",G191/T$2*100)","v":1.1059529641511439},{"$f":"IF(H191=\"NA\",\"\",H191/U$2*100)","v":1.1059529641511439},{"$f":"IF(I191=\"NA\",\"\",I191/V$2*100)","v":1.1029312347408948},{"$f":"IF(J191=\"NA\",\"\",J191/W$2*100)","v":1.1059529641511439},{"$f":"IF(K191=\"NA\",\"\",K191/X$2*100)","v":1.1059529641511439},{"$f":"IF(L191=\"NA\",\"\",L191/Y$2*100)","v":1.1059529641511439},{"$f":"IF(M191=\"NA\",\"\",M191/Z$2*100)","v":1.1029312347408948},{"$f":"IF(N191=\"NA\",\"\",N191/AA$2*100)","v":1.1059529641511439}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B190=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C194,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B190=\"Blank\",0,VLOOKUP($B190,Inputs!$C$68:$AN$129,MATCH($C195,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B190=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C199,E$6))","v":6.358324195539935},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C199,F$6))","v":6.358324195539935},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C199,G$6))","v":6.358324195539935},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C199,H$6))","v":6.358324195539935},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C199,I$6))","v":6.358324195539935},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C199,J$6))","v":6.358324195539935},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C199,K$6))","v":6.358324195539935},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C199,L$6))","v":6.358324195539935},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C199,M$6))","v":6.358324195539935},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C199,N$6))","v":6.358324195539935},null,null,"Bracket UNIT price",1.7372470479617308,1.7420066289150506,1.7420066289150506,1.7420066289150506,1.7372470479617308,1.7420066289150506,1.7420066289150506,1.7420066289150506,1.7372470479617308,1.7420066289150506]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C199+1","v":1},null,{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C200,E$6))","v":0},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C200,F$6))","v":0},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C200,G$6))","v":0},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C200,H$6))","v":0},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C200,I$6))","v":0},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C200,J$6))","v":0},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C200,K$6))","v":0},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C200,L$6))","v":0},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C200,M$6))","v":0},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C200,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C200+1","v":2},null,{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C201,E$6))","v":18.104285616922208},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C201,F$6))","v":18.104285616922208},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C201,G$6))","v":18.104285616922208},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C201,H$6))","v":18.104285616922208},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C201,I$6))","v":18.104285616922208},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C201,J$6))","v":18.104285616922208},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C201,K$6))","v":18.104285616922208},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C201,L$6))","v":18.104285616922208},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C201,M$6))","v":18.104285616922208},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C201,N$6))","v":18.104285616922208},null,null,"Luminaire UNIT price",4.9465261248421335,4.9600782512115638,4.9600782512115638,4.9600782512115638,4.9465261248421335,4.9600782512115638,4.9600782512115638,4.9600782512115638,4.9465261248421335,4.9600782512115638]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C202,E$6))","v":19.132080404147491},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C202,F$6))","v":19.134546645309822},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C202,G$6))","v":19.137024971053847},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C202,H$6))","v":19.139515440594014},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C202,I$6))","v":19.142018113434933},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C202,J$6))","v":19.142018113434933},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C202,K$6))","v":19.142018113434933},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C202,L$6))","v":19.142018113434933},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C202,M$6))","v":19.142018113434933},{"$f":"IF($B190=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B190,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C202,N$6))","v":19.142018113434933},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2423415466602252,5.2430205400147525,5.2437028604367164,5.2300595938346808,5.2443885242287482,5.2443885242287482,5.2443885242287482,5.2300595938346808,5.2443885242287482]
[null,null,null,null,{"$f":"SUM(E191:E202)","v":201.03551003751639},{"$f":"SUM(F191:F202)","v":202.21286052122267},193.1144069539875,190.29408543036715,188.57067602287921,{"$f":"SUM(J191:J202)","v":194.30055921645675},198.90438839083703,199.74770734997057,200.74805347697583,197.40255072870556,null,null,null,{"$f":"ROUND(E203/R$2*100,3)","v":54.927999999999997},{"$f":"ROUND(F203/S$2*100,3)","v":55.401000000000003},{"$f":"ROUND(G203/T$2*100,3)","v":52.908000000000001},{"$f":"ROUND(H203/U$2*100,3)","v":52.134999999999998},{"$f":"ROUND(I203/V$2*100,3)","v":51.521999999999998},{"$f":"ROUND(J203/W$2*100,3)","v":53.232999999999997},54.494,54.725000000000001,54.848999999999997,54.082999999999998]
[]
[{"$f":"A190+1","v":14},{"$f":"IFERROR(VLOOKUP($A205,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"4x40W Fluorescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A205,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"4x40W Fluorescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2989751705118762},null,null,{"$f":"B206","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E206=\"NA\",\"\",E206/R$2*100)","v":1.1745833799212777},{"$f":"IF(F206=\"NA\",\"\",F206/S$2*100)","v":1.1778014165785964},{"$f":"IF(G206=\"NA\",\"\",G206/T$2*100)","v":1.1778014165785964},{"$f":"IF(H206=\"NA\",\"\",H206/U$2*100)","v":1.1778014165785964},{"$f":"IF(I206=\"NA\",\"\",I206/V$2*100)","v":1.1745833799212777},{"$f":"IF(J206=\"NA\",\"\",J206/W$2*100)","v":1.1778014165785964},{"$f":"IF(K206=\"NA\",\"\",K206/X$2*100)","v":1.1778014165785964},{"$f":"IF(L206=\"NA\",\"\",L206/Y$2*100)","v":1.1778014165785964},{"$f":"IF(M206=\"NA\",\"\",M206/Z$2*100)","v":1.1745833799212777},{"$f":"IF(N206=\"NA\",\"\",N206/AA$2*100)","v":1.1778014165785964}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B207,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B205=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C209,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B210,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B205=\"Blank\",0,VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($C210,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B205=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C214,E$6))","v":6.358324195539935},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C214,F$6))","v":6.358324195539935},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C214,G$6))","v":6.358324195539935},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C214,H$6))","v":6.358324195539935},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C214,I$6))","v":6.358324195539935},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C214,J$6))","v":6.358324195539935},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C214,K$6))","v":6.358324195539935},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C214,L$6))","v":6.358324195539935},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C214,M$6))","v":6.358324195539935},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C214,N$6))","v":6.358324195539935},null,null,"Bracket UNIT price",1.7372470479617308,1.7420066289150506,1.7420066289150506,1.7420066289150506,1.7372470479617308,1.7420066289150506,1.7420066289150506,1.7420066289150506,1.7372470479617308,1.7420066289150506]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C214+1","v":1},null,{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C215,E$6))","v":0},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C215,F$6))","v":0},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C215,G$6))","v":0},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C215,H$6))","v":0},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C215,I$6))","v":0},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C215,J$6))","v":0},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C215,K$6))","v":0},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C215,L$6))","v":0},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C215,M$6))","v":0},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C215,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C215+1","v":2},null,{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C216,E$6))","v":18.104285616922208},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C216,F$6))","v":18.104285616922208},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C216,G$6))","v":18.104285616922208},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C216,H$6))","v":18.104285616922208},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C216,I$6))","v":18.104285616922208},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C216,J$6))","v":18.104285616922208},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C216,K$6))","v":18.104285616922208},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C216,L$6))","v":18.104285616922208},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C216,M$6))","v":18.104285616922208},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C216,N$6))","v":18.104285616922208},null,null,"Luminaire UNIT price",4.9465261248421335,4.9600782512115638,4.9600782512115638,4.9600782512115638,4.9465261248421335,4.9600782512115638,4.9600782512115638,4.9600782512115638,4.9465261248421335,4.9600782512115638]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C217,E$6))","v":30.112789465161885},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C217,F$6))","v":30.11590284149414},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C217,G$6))","v":30.119031473370431},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C217,H$6))","v":30.122175435542911},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C217,I$6))","v":30.125334803130034},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C217,J$6))","v":30.125334803130034},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C217,K$6))","v":30.125334803130034},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C217,L$6))","v":30.125334803130034},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C217,M$6))","v":30.125334803130034},{"$f":"IF($B205=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B205,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C217,N$6))","v":30.125334803130034},null,null,"CAPEX Instalation costs",8.2275381052354888,8.2509322853408609,8.251789444759023,8.2526508042583302,8.2309657932049287,8.2535163844191874,8.2535163844191874,8.2535163844191874,8.2309657932049287,8.2535163844191874]
[null,null,null,null,{"$f":"SUM(E206:E217)","v":224.18412796034224},{"$f":"SUM(F206:F217)","v":225.36549321184586},216.27107408477019,213.45480677006614,211.73547143711821,{"$f":"SUM(J206:J217)","v":217.46535463069574},222.06918380507602,222.91250276420956,223.91284889121482,220.56734614294456,null,null,null,{"$f":"ROUND(E218/R$2*100,3)","v":61.252000000000002},{"$f":"ROUND(F218/S$2*100,3)","v":61.744},{"$f":"ROUND(G218/T$2*100,3)","v":59.252000000000002},{"$f":"ROUND(H218/U$2*100,3)","v":58.481000000000002},{"$f":"ROUND(I218/V$2*100,3)","v":57.850999999999999},{"$f":"ROUND(J218/W$2*100,3)","v":59.58},60.841000000000001,61.072000000000003,61.177999999999997,60.429000000000002]
[]
[{"$f":"A205+1","v":15},{"$f":"IFERROR(VLOOKUP($A220,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Sodium Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A220,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Sodium Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6534015972599994},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6534015972599994},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6534015972599994},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6534015972599994},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6534015972599994},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6534015972599994},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6534015972599994},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6534015972599994},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6534015972599994},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B221,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6534015972599994},null,null,{"$f":"B221","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E221=\"NA\",\"\",E221/R$2*100)","v":0.99819715772131135},{"$f":"IF(F221=\"NA\",\"\",F221/S$2*100)","v":1.0009319444547944},{"$f":"IF(G221=\"NA\",\"\",G221/T$2*100)","v":1.0009319444547944},{"$f":"IF(H221=\"NA\",\"\",H221/U$2*100)","v":1.0009319444547944},{"$f":"IF(I221=\"NA\",\"\",I221/V$2*100)","v":0.99819715772131135},{"$f":"IF(J221=\"NA\",\"\",J221/W$2*100)","v":1.0009319444547944},{"$f":"IF(K221=\"NA\",\"\",K221/X$2*100)","v":1.0009319444547944},{"$f":"IF(L221=\"NA\",\"\",L221/Y$2*100)","v":1.0009319444547944},{"$f":"IF(M221=\"NA\",\"\",M221/Z$2*100)","v":0.99819715772131135},{"$f":"IF(N221=\"NA\",\"\",N221/AA$2*100)","v":1.0009319444547944}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B220=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B224,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C224,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($B225,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B220=\"Blank\",0,VLOOKUP($B220,Inputs!$C$68:$AN$129,MATCH($C225,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B220=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C229,E$6))","v":5.7683723514561516},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C229,F$6))","v":5.7683723514561516},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C229,G$6))","v":5.7683723514561516},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C229,H$6))","v":5.7683723514561516},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C229,I$6))","v":5.7683723514561516},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C229,J$6))","v":5.7683723514561516},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C229,K$6))","v":5.7683723514561516},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C229,L$6))","v":5.7683723514561516},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C229,M$6))","v":5.7683723514561516},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C229,N$6))","v":5.7683723514561516},null,null,"Bracket UNIT price",1.5760580195235387,1.5803759867003153,1.5803759867003153,1.5803759867003153,1.5760580195235387,1.5803759867003153,1.5803759867003153,1.5803759867003153,1.5760580195235387,1.5803759867003153]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C229+1","v":1},null,{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C230,E$6))","v":0},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C230,F$6))","v":0},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C230,G$6))","v":0},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C230,H$6))","v":0},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C230,I$6))","v":0},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C230,J$6))","v":0},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C230,K$6))","v":0},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C230,L$6))","v":0},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C230,M$6))","v":0},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C230,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C230+1","v":2},null,{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C231,E$6))","v":11.063826323747037},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C231,F$6))","v":11.063826323747037},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C231,G$6))","v":11.063826323747037},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C231,H$6))","v":11.063826323747037},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C231,I$6))","v":11.063826323747037},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C231,J$6))","v":11.063826323747037},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C231,K$6))","v":11.063826323747037},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C231,L$6))","v":11.063826323747037},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C231,M$6))","v":11.063826323747037},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C231,N$6))","v":11.063826323747037},null,null,"Luminaire UNIT price",3.0229033671439991,3.0311852941772703,3.0311852941772703,3.0311852941772703,3.0229033671439991,3.0311852941772703,3.0311852941772703,3.0311852941772703,3.0229033671439991,3.0311852941772703]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C232,E$6))","v":30.112789465161885},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C232,F$6))","v":30.115448239067632},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C232,G$6))","v":30.118120040965518},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C232,H$6))","v":30.1208049346927},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C232,I$6))","v":30.123502984399149},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C232,J$6))","v":30.123502984399149},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C232,K$6))","v":30.123502984399149},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C232,L$6))","v":30.123502984399149},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C232,M$6))","v":30.123502984399149},{"$f":"IF($B220=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B220,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C232,N$6))","v":30.123502984399149},null,null,"CAPEX Instalation costs",8.2275381052354888,8.2508077367308594,8.2515397372508268,8.2522753245733416,8.2304652962839207,8.2530145162737387,8.2530145162737387,8.2530145162737387,8.2304652962839207,8.2530145162737387]
[null,null,null,null,{"$f":"SUM(E221:E232)","v":215.90814324983143},{"$f":"SUM(F221:F232)","v":217.08905389890853},207.99417794185447,205.17745155870514,203.4576549078765,{"$f":"SUM(J221:J232)","v":209.18753810145407},213.79136727583432,214.63468623496786,215.63503236197315,212.28952961370285,null,null,null,{"$f":"ROUND(E233/R$2*100,3)","v":58.991},{"$f":"ROUND(F233/S$2*100,3)","v":59.475999999999999},{"$f":"ROUND(G233/T$2*100,3)","v":56.984999999999999},{"$f":"ROUND(H233/U$2*100,3)","v":56.213000000000001},{"$f":"ROUND(I233/V$2*100,3)","v":55.59},{"$f":"ROUND(J233/W$2*100,3)","v":57.311999999999998},58.573,58.804000000000002,58.917000000000002,58.161999999999999]
[]
[{"$f":"A220+1","v":16},{"$f":"IFERROR(VLOOKUP($A235,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"150W Sodium Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A235,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"150W Sodium Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6395683290762002},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6395683290762002},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6395683290762002},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6395683290762002},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6395683290762002},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6395683290762002},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6395683290762002},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6395683290762002},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6395683290762002},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6395683290762002},null,null,{"$f":"B236","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E236=\"NA\",\"\",E236/R$2*100)","v":0.99441757625032789},{"$f":"IF(F236=\"NA\",\"\",F236/S$2*100)","v":0.99714200796608232},{"$f":"IF(G236=\"NA\",\"\",G236/T$2*100)","v":0.99714200796608232},{"$f":"IF(H236=\"NA\",\"\",H236/U$2*100)","v":0.99714200796608232},{"$f":"IF(I236=\"NA\",\"\",I236/V$2*100)","v":0.99441757625032789},{"$f":"IF(J236=\"NA\",\"\",J236/W$2*100)","v":0.99714200796608232},{"$f":"IF(K236=\"NA\",\"\",K236/X$2*100)","v":0.99714200796608232},{"$f":"IF(L236=\"NA\",\"\",L236/Y$2*100)","v":0.99714200796608232},{"$f":"IF(M236=\"NA\",\"\",M236/Z$2*100)","v":0.99441757625032789},{"$f":"IF(N236=\"NA\",\"\",N236/AA$2*100)","v":0.99714200796608232}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B235=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B239,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C239,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($B240,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B235=\"Blank\",0,VLOOKUP($B235,Inputs!$C$68:$AN$129,MATCH($C240,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B235=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C244,E$6))","v":9.9295851513762088},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C244,F$6))","v":9.9295851513762088},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C244,G$6))","v":9.9295851513762088},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C244,H$6))","v":9.9295851513762088},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C244,I$6))","v":9.9295851513762088},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C244,J$6))","v":9.9295851513762088},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C244,K$6))","v":9.9295851513762088},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C244,L$6))","v":9.9295851513762088},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C244,M$6))","v":9.9295851513762088},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C244,N$6))","v":9.9295851513762088},null,null,"Bracket UNIT price",2.7130014074798385,2.7204342880482764,2.7204342880482764,2.7204342880482764,2.7130014074798385,2.7204342880482764,2.7204342880482764,2.7204342880482764,2.7130014074798385,2.7204342880482764]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C244+1","v":1},null,{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C245,E$6))","v":0},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C245,F$6))","v":0},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C245,G$6))","v":0},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C245,H$6))","v":0},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C245,I$6))","v":0},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C245,J$6))","v":0},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C245,K$6))","v":0},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C245,L$6))","v":0},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C245,M$6))","v":0},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C245,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C245+1","v":2},null,{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C246,E$6))","v":15.484742701628978},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C246,F$6))","v":15.484742701628978},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C246,G$6))","v":15.484742701628978},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C246,H$6))","v":15.484742701628978},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C246,I$6))","v":15.484742701628978},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C246,J$6))","v":15.484742701628978},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C246,K$6))","v":15.484742701628978},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C246,L$6))","v":15.484742701628978},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C246,M$6))","v":15.484742701628978},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C246,N$6))","v":15.484742701628978},null,null,"Luminaire UNIT price",4.230804016838519,4.2423952607202677,4.2423952607202677,4.2423952607202677,4.230804016838519,4.2423952607202677,4.2423952607202677,4.2423952607202677,4.230804016838519,4.2423952607202677]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C247,E$6))","v":30.112789465161885},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C247,F$6))","v":30.115733697619284},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C247,G$6))","v":30.118692356815721},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C247,H$6))","v":30.121665513442224},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C247,I$6))","v":30.124653238536197},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C247,J$6))","v":30.124653238536197},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C247,K$6))","v":30.124653238536197},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C247,L$6))","v":30.124653238536197},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C247,M$6))","v":30.124653238536197},{"$f":"IF($B235=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B235,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C247,N$6))","v":30.124653238536197},null,null,"CAPEX Instalation costs",8.2275381052354888,8.2508859445532288,8.2516965361138972,8.2525110995732121,8.2307795733705458,8.2533296543934789,8.2533296543934789,8.2533296543934789,8.2307795733705458,8.2533296543934789]
[null,null,null,null,{"$f":"SUM(E236:E247)","v":224.47643915944963},{"$f":"SUM(F236:F247)","v":225.65763526707838},216.56304616732291,213.74660804707287,212.02710107163176,{"$f":"SUM(J236:J247)","v":217.75698426520933},222.36081343958961,223.20413239872312,224.2044785257284,220.85897577745811,null,null,null,{"$f":"ROUND(E248/R$2*100,3)","v":61.332000000000001},{"$f":"ROUND(F248/S$2*100,3)","v":61.823999999999998},{"$f":"ROUND(G248/T$2*100,3)","v":59.332000000000001},{"$f":"ROUND(H248/U$2*100,3)","v":58.561},{"$f":"ROUND(I248/V$2*100,3)","v":57.930999999999997},{"$f":"ROUND(J248/W$2*100,3)","v":59.658999999999999},60.920999999999999,61.152000000000001,61.258000000000003,60.509]
[]
[{"$f":"A235+1","v":17},{"$f":"IFERROR(VLOOKUP($A250,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A250,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},null,null,{"$f":"B251","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E251=\"NA\",\"\",E251/R$2*100)","v":1.1182634776553142},{"$f":"IF(F251=\"NA\",\"\",F251/S$2*100)","v":1.1213272132105343},{"$f":"IF(G251=\"NA\",\"\",G251/T$2*100)","v":1.1213272132105343},{"$f":"IF(H251=\"NA\",\"\",H251/U$2*100)","v":1.1213272132105343},{"$f":"IF(I251=\"NA\",\"\",I251/V$2*100)","v":1.1182634776553142},{"$f":"IF(J251=\"NA\",\"\",J251/W$2*100)","v":1.1213272132105343},{"$f":"IF(K251=\"NA\",\"\",K251/X$2*100)","v":1.1213272132105343},{"$f":"IF(L251=\"NA\",\"\",L251/Y$2*100)","v":1.1213272132105343},{"$f":"IF(M251=\"NA\",\"\",M251/Z$2*100)","v":1.1182634776553142},{"$f":"IF(N251=\"NA\",\"\",N251/AA$2*100)","v":1.1213272132105343}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B252,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B250=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B254,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C254,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B250=\"Blank\",0,VLOOKUP($B250,Inputs!$C$68:$AN$129,MATCH($C255,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B250=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C259,E$6))","v":12.741913612190674},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C259,F$6))","v":12.741913612190674},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C259,G$6))","v":12.741913612190674},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C259,H$6))","v":12.741913612190674},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C259,I$6))","v":12.741913612190674},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C259,J$6))","v":12.741913612190674},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C259,K$6))","v":12.741913612190674},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C259,L$6))","v":12.741913612190674},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C259,M$6))","v":12.741913612190674},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C259,N$6))","v":12.741913612190674},null,null,"Bracket UNIT price",3.4813971618007304,3.490935236216623,3.490935236216623,3.490935236216623,3.4813971618007304,3.490935236216623,3.490935236216623,3.490935236216623,3.4813971618007304,3.490935236216623]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C259+1","v":1},null,{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C260,E$6))","v":0},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C260,F$6))","v":0},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C260,G$6))","v":0},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C260,H$6))","v":0},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C260,I$6))","v":0},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C260,J$6))","v":0},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C260,K$6))","v":0},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C260,L$6))","v":0},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C260,M$6))","v":0},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C260,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C260+1","v":2},null,{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C261,E$6))","v":16.564753217063664},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C261,F$6))","v":16.564753217063664},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C261,G$6))","v":16.564753217063664},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C261,H$6))","v":16.564753217063664},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C261,I$6))","v":16.564753217063664},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C261,J$6))","v":16.564753217063664},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C261,K$6))","v":16.564753217063664},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C261,L$6))","v":16.564753217063664},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C261,M$6))","v":16.564753217063664},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C261,N$6))","v":16.564753217063664},null,null,"Luminaire UNIT price",4.5258888571212204,4.5382885526201822,4.5382885526201822,4.5382885526201822,4.5258888571212204,4.5382885526201822,4.5382885526201822,4.5382885526201822,4.5258888571212204,4.5382885526201822]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C262,E$6))","v":30.112789465161885},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C262,F$6))","v":30.115803433893653},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C262,G$6))","v":30.11883217107221},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C262,H$6))","v":30.121875749062941},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C262,I$6))","v":30.124934240585826},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C262,J$6))","v":30.124934240585826},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C262,K$6))","v":30.124934240585826},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C262,L$6))","v":30.124934240585826},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C262,M$6))","v":30.124934240585826},{"$f":"IF($B250=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B250,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C262,N$6))","v":30.124934240585826},null,null,"CAPEX Instalation costs",8.2275381052354888,8.2509050503818226,8.2517348413896467,8.252568698373409,8.230856349886837,8.2534066412563902,8.2534066412563902,8.2534066412563902,8.230856349886837,8.2534066412563902]
[null,null,null,null,{"$f":"SUM(E251:E262)","v":228.82205413484101},{"$f":"SUM(F251:F262)","v":230.00331997874414},220.90880095697077,218.09243325808498,216.37299704907275,{"$f":"SUM(J251:J262)","v":222.10288024265031},226.70670941703059,227.55002837616411,228.55037450316939,225.2048717548991,null,null,null,{"$f":"ROUND(E263/R$2*100,3)","v":62.52},{"$f":"ROUND(F263/S$2*100,3)","v":63.015000000000001},{"$f":"ROUND(G263/T$2*100,3)","v":60.523000000000003},{"$f":"ROUND(H263/U$2*100,3)","v":59.750999999999998},{"$f":"ROUND(I263/V$2*100,3)","v":59.118000000000002},{"$f":"ROUND(J263/W$2*100,3)","v":60.85},62.110999999999997,62.341999999999999,62.445,61.7]
[]
[{"$f":"A250+1","v":18},{"$f":"IFERROR(VLOOKUP($A265,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour - Flood Light"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A265,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Sodium Vapour - Flood Light"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B266,Inputs!$C$68:$AN$68,0),FALSE))","v":4.0928443282184501},null,null,{"$f":"B266","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E266=\"NA\",\"\",E266/R$2*100)","v":1.1182634776553142},{"$f":"IF(F266=\"NA\",\"\",F266/S$2*100)","v":1.1213272132105343},{"$f":"IF(G266=\"NA\",\"\",G266/T$2*100)","v":1.1213272132105343},{"$f":"IF(H266=\"NA\",\"\",H266/U$2*100)","v":1.1213272132105343},{"$f":"IF(I266=\"NA\",\"\",I266/V$2*100)","v":1.1182634776553142},{"$f":"IF(J266=\"NA\",\"\",J266/W$2*100)","v":1.1213272132105343},{"$f":"IF(K266=\"NA\",\"\",K266/X$2*100)","v":1.1213272132105343},{"$f":"IF(L266=\"NA\",\"\",L266/Y$2*100)","v":1.1213272132105343},{"$f":"IF(M266=\"NA\",\"\",M266/Z$2*100)","v":1.1182634776553142},{"$f":"IF(N266=\"NA\",\"\",N266/AA$2*100)","v":1.1213272132105343}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B267,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B265=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C269,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($B270,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B265=\"Blank\",0,VLOOKUP($B265,Inputs!$C$68:$AN$129,MATCH($C270,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B265=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C274,E$6))","v":12.741913612190674},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C274,F$6))","v":12.741913612190674},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C274,G$6))","v":12.741913612190674},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C274,H$6))","v":12.741913612190674},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C274,I$6))","v":12.741913612190674},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C274,J$6))","v":12.741913612190674},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C274,K$6))","v":12.741913612190674},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C274,L$6))","v":12.741913612190674},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C274,M$6))","v":12.741913612190674},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C274,N$6))","v":12.741913612190674},null,null,"Bracket UNIT price",3.4813971618007304,3.490935236216623,3.490935236216623,3.490935236216623,3.4813971618007304,3.490935236216623,3.490935236216623,3.490935236216623,3.4813971618007304,3.490935236216623]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C274+1","v":1},null,{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C275,E$6))","v":0},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C275,F$6))","v":0},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C275,G$6))","v":0},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C275,H$6))","v":0},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C275,I$6))","v":0},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C275,J$6))","v":0},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C275,K$6))","v":0},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C275,L$6))","v":0},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C275,M$6))","v":0},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C275,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C275+1","v":2},null,{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C276,E$6))","v":29.908192711708001},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C276,F$6))","v":29.908192711708001},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C276,G$6))","v":29.908192711708001},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C276,H$6))","v":29.908192711708001},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C276,I$6))","v":29.908192711708001},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C276,J$6))","v":29.908192711708001},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C276,K$6))","v":29.908192711708001},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C276,L$6))","v":29.908192711708001},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C276,M$6))","v":29.908192711708001},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C276,N$6))","v":29.908192711708001},null,null,"Luminaire UNIT price",8.1716373529256821,8.1940254004679449,8.1940254004679449,8.1940254004679449,8.1716373529256821,8.1940254004679449,8.1940254004679449,8.1940254004679449,8.1716373529256821,8.1940254004679449]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C277,E$6))","v":30.112789465161885},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C277,F$6))","v":30.116665019724874},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C277,G$6))","v":30.120559564505221},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C277,H$6))","v":30.124473192554994},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C277,I$6))","v":30.12840599738221},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C277,J$6))","v":30.12840599738221},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C277,K$6))","v":30.12840599738221},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C277,L$6))","v":30.12840599738221},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C277,M$6))","v":30.12840599738221},{"$f":"IF($B265=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B265,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C277,N$6))","v":30.12840599738221},null,null,"CAPEX Instalation costs",8.2275381052354888,8.2511411012944862,8.2522080998644434,8.2532803267273955,8.2318049173175432,8.2543578075019752,8.2543578075019752,8.2543578075019752,8.2318049173175432,8.2543578075019752]
[null,null,null,null,{"$f":"SUM(E266:E277)","v":242.16549362948535},{"$f":"SUM(F266:F277)","v":243.3476210592197},234.25396784504812,231.43847019622137,229.71990830051348,{"$f":"SUM(J266:J277)","v":235.44979149409104},240.05362066847132,240.89693962760484,241.89728575461012,238.55178300633983,null,null,null,{"$f":"ROUND(E278/R$2*100,3)","v":66.165000000000006},{"$f":"ROUND(F278/S$2*100,3)","v":66.671000000000006},{"$f":"ROUND(G278/T$2*100,3)","v":64.179000000000002},{"$f":"ROUND(H278/U$2*100,3)","v":63.408000000000001},{"$f":"ROUND(I278/V$2*100,3)","v":62.765000000000001},{"$f":"ROUND(J278/W$2*100,3)","v":64.507000000000005},65.768000000000001,65.998999999999995,66.091999999999999,65.356999999999999]
[]
[{"$f":"A265+1","v":19},{"$f":"IFERROR(VLOOKUP($A280,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A280,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B281,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},null,null,{"$f":"B281","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E281=\"NA\",\"\",E281/R$2*100)","v":1.1602426752753414},{"$f":"IF(F281=\"NA\",\"\",F281/S$2*100)","v":1.1634214223308903},{"$f":"IF(G281=\"NA\",\"\",G281/T$2*100)","v":1.1634214223308903},{"$f":"IF(H281=\"NA\",\"\",H281/U$2*100)","v":1.1634214223308903},{"$f":"IF(I281=\"NA\",\"\",I281/V$2*100)","v":1.1602426752753414},{"$f":"IF(J281=\"NA\",\"\",J281/W$2*100)","v":1.1634214223308903},{"$f":"IF(K281=\"NA\",\"\",K281/X$2*100)","v":1.1634214223308903},{"$f":"IF(L281=\"NA\",\"\",L281/Y$2*100)","v":1.1634214223308903},{"$f":"IF(M281=\"NA\",\"\",M281/Z$2*100)","v":1.1602426752753414},{"$f":"IF(N281=\"NA\",\"\",N281/AA$2*100)","v":1.1634214223308903}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B282,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B280=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B284,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C284,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B280=\"Blank\",0,VLOOKUP($B280,Inputs!$C$68:$AN$129,MATCH($C285,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B280=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C289,E$6))","v":9.1920433827158501},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C289,F$6))","v":9.1920433827158501},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C289,G$6))","v":9.1920433827158501},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C289,H$6))","v":9.1920433827158501},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C289,I$6))","v":9.1920433827158501},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C289,J$6))","v":9.1920433827158501},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C289,K$6))","v":9.1920433827158501},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C289,L$6))","v":9.1920433827158501},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C289,M$6))","v":9.1920433827158501},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C289,N$6))","v":9.1920433827158501},null,null,"Bracket UNIT price",2.5114872630371177,2.518368050059137,2.518368050059137,2.518368050059137,2.5114872630371177,2.518368050059137,2.518368050059137,2.518368050059137,2.5114872630371177,2.518368050059137]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C289+1","v":1},null,{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C290,E$6))","v":0},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C290,F$6))","v":0},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C290,G$6))","v":0},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C290,H$6))","v":0},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C290,I$6))","v":0},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C290,J$6))","v":0},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C290,K$6))","v":0},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C290,L$6))","v":0},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C290,M$6))","v":0},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C290,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C290+1","v":2},null,{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C291,E$6))","v":22.000683477047939},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C291,F$6))","v":22.000683477047939},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C291,G$6))","v":22.000683477047939},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C291,H$6))","v":22.000683477047939},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C291,I$6))","v":22.000683477047939},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C291,J$6))","v":22.000683477047939},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C291,K$6))","v":22.000683477047939},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C291,L$6))","v":22.000683477047939},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C291,M$6))","v":22.000683477047939},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C291,N$6))","v":22.000683477047939},null,null,"Luminaire UNIT price",6.0111157041114591,6.0275845142597095,6.0275845142597095,6.0275845142597095,6.0111157041114591,6.0275845142597095,6.0275845142597095,6.0275845142597095,6.0111157041114591,6.0275845142597095]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C292,E$6))","v":30.112789465161885},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C292,F$6))","v":30.116154431887338},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C292,G$6))","v":30.119535886949752},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C292,H$6))","v":30.12293391114197},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C292,I$6))","v":30.126348585652728},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C292,J$6))","v":30.126348585652728},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C292,K$6))","v":30.126348585652728},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C292,L$6))","v":30.126348585652728},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C292,M$6))","v":30.126348585652728},{"$f":"IF($B280=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B280,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C292,N$6))","v":30.126348585652728},null,null,"CAPEX Instalation costs",8.2275381052354888,8.2510012142157088,8.251927640260206,8.252858605792321,8.231242782965225,8.2537941330555427,8.2537941330555427,8.2537941330555427,8.231242782965225,8.2537941330555427]
[null,null,null,null,{"$f":"SUM(E281:E292)","v":230.86175802863977},{"$f":"SUM(F281:F292)","v":232.04337487053658},222.94920856664706,220.13319531396274,218.41411528793842,{"$f":"SUM(J281:J292)","v":224.14399848151595},228.74782765589623,229.59114661502977,230.59149274203503,227.24598999376479,null,null,null,{"$f":"ROUND(E293/R$2*100,3)","v":63.076999999999998},{"$f":"ROUND(F293/S$2*100,3)","v":63.573999999999998},{"$f":"ROUND(G293/T$2*100,3)","v":61.082000000000001},{"$f":"ROUND(H293/U$2*100,3)","v":60.31},{"$f":"ROUND(I293/V$2*100,3)","v":59.676000000000002},{"$f":"ROUND(J293/W$2*100,3)","v":61.408999999999999},62.670999999999999,62.902000000000001,63.003,62.259]
[]
[{"$f":"A280+1","v":20},{"$f":"IFERROR(VLOOKUP($A295,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour - Flood Light"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A295,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Sodium Vapour - Flood Light"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B296,Inputs!$C$68:$AN$68,0),FALSE))","v":4.2464881915077495},null,null,{"$f":"B296","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E296=\"NA\",\"\",E296/R$2*100)","v":1.1602426752753414},{"$f":"IF(F296=\"NA\",\"\",F296/S$2*100)","v":1.1634214223308903},{"$f":"IF(G296=\"NA\",\"\",G296/T$2*100)","v":1.1634214223308903},{"$f":"IF(H296=\"NA\",\"\",H296/U$2*100)","v":1.1634214223308903},{"$f":"IF(I296=\"NA\",\"\",I296/V$2*100)","v":1.1602426752753414},{"$f":"IF(J296=\"NA\",\"\",J296/W$2*100)","v":1.1634214223308903},{"$f":"IF(K296=\"NA\",\"\",K296/X$2*100)","v":1.1634214223308903},{"$f":"IF(L296=\"NA\",\"\",L296/Y$2*100)","v":1.1634214223308903},{"$f":"IF(M296=\"NA\",\"\",M296/Z$2*100)","v":1.1602426752753414},{"$f":"IF(N296=\"NA\",\"\",N296/AA$2*100)","v":1.1634214223308903}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B295=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C299,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B295=\"Blank\",0,VLOOKUP($B295,Inputs!$C$68:$AN$129,MATCH($C300,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B295=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C304,E$6))","v":9.1920433827158501},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C304,F$6))","v":9.1920433827158501},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C304,G$6))","v":9.1920433827158501},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C304,H$6))","v":9.1920433827158501},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C304,I$6))","v":9.1920433827158501},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C304,J$6))","v":9.1920433827158501},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C304,K$6))","v":9.1920433827158501},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C304,L$6))","v":9.1920433827158501},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C304,M$6))","v":9.1920433827158501},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C304,N$6))","v":9.1920433827158501},null,null,"Bracket UNIT price",2.5114872630371177,2.518368050059137,2.518368050059137,2.518368050059137,2.5114872630371177,2.518368050059137,2.518368050059137,2.518368050059137,2.5114872630371177,2.518368050059137]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C304+1","v":1},null,{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C305,E$6))","v":0},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C305,F$6))","v":0},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C305,G$6))","v":0},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C305,H$6))","v":0},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C305,I$6))","v":0},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C305,J$6))","v":0},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C305,K$6))","v":0},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C305,L$6))","v":0},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C305,M$6))","v":0},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C305,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C305+1","v":2},null,{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C306,E$6))","v":30.801173073124264},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C306,F$6))","v":30.801173073124264},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C306,G$6))","v":30.801173073124264},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C306,H$6))","v":30.801173073124264},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C306,I$6))","v":30.801173073124264},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C306,J$6))","v":30.801173073124264},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C306,K$6))","v":30.801173073124264},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C306,L$6))","v":30.801173073124264},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C306,M$6))","v":30.801173073124264},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C306,N$6))","v":30.801173073124264},null,null,"Luminaire UNIT price",8.4156210582306734,8.4386775542806198,8.4386775542806198,8.4386775542806198,8.4156210582306734,8.4386775542806198,8.4386775542806198,8.4386775542806198,8.4156210582306734,8.4386775542806198]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C307,E$6))","v":30.112789465161885},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C307,F$6))","v":30.116722679462999},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C307,G$6))","v":30.120675166514189},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C307,H$6))","v":30.124647020751929},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C307,I$6))","v":30.128638337075436},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C307,J$6))","v":30.128638337075436},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C307,K$6))","v":30.128638337075436},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C307,L$6))","v":30.128638337075436},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C307,M$6))","v":30.128638337075436},{"$f":"IF($B295=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B295,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C307,N$6))","v":30.128638337075436},null,null,"CAPEX Instalation costs",8.2275381052354888,8.2511568984830124,8.2522397716477229,8.2533279508909398,8.2318683981080429,8.2544214622124485,8.2544214622124485,8.2544214622124485,8.2318683981080429,8.2544214622124485]
[null,null,null,null,{"$f":"SUM(E296:E307)","v":239.66224762471609},{"$f":"SUM(F296:F307)","v":240.84443271418857},231.7508374422878,228.935398019649,227.21689463543746,{"$f":"SUM(J296:J307)","v":232.94677782901499},237.55060700339527,238.39392596252881,239.39427208953407,236.04876934126384,null,null,null,{"$f":"ROUND(E308/R$2*100,3)","v":65.480999999999995},{"$f":"ROUND(F308/S$2*100,3)","v":65.984999999999999},{"$f":"ROUND(G308/T$2*100,3)","v":63.493000000000002},{"$f":"ROUND(H308/U$2*100,3)","v":62.722000000000001},{"$f":"ROUND(I308/V$2*100,3)","v":62.081000000000003},{"$f":"ROUND(J308/W$2*100,3)","v":63.820999999999998},65.081999999999994,65.313000000000002,65.408000000000001,64.671000000000006]
[]
[{"$f":"A295+1","v":21},{"$f":"IFERROR(VLOOKUP($A310,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"70W Sodium Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A310,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"70W Sodium Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8209369368867503},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8209369368867503},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8209369368867503},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8209369368867503},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8209369368867503},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8209369368867503},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8209369368867503},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8209369368867503},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8209369368867503},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8209369368867503},null,null,{"$f":"B311","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E311=\"NA\",\"\",E311/R$2*100)","v":0.497523753247746},{"$f":"IF(F311=\"NA\",\"\",F311/S$2*100)","v":0.49888683202376721},{"$f":"IF(G311=\"NA\",\"\",G311/T$2*100)","v":0.49888683202376721},{"$f":"IF(H311=\"NA\",\"\",H311/U$2*100)","v":0.49888683202376721},{"$f":"IF(I311=\"NA\",\"\",I311/V$2*100)","v":0.497523753247746},{"$f":"IF(J311=\"NA\",\"\",J311/W$2*100)","v":0.49888683202376721},{"$f":"IF(K311=\"NA\",\"\",K311/X$2*100)","v":0.49888683202376721},{"$f":"IF(L311=\"NA\",\"\",L311/Y$2*100)","v":0.49888683202376721},{"$f":"IF(M311=\"NA\",\"\",M311/Z$2*100)","v":0.497523753247746},{"$f":"IF(N311=\"NA\",\"\",N311/AA$2*100)","v":0.49888683202376721}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B312,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B310=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C314,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B315,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B310=\"Blank\",0,VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($C315,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B310=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C319,E$6))","v":5.5772032869969461},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C319,F$6))","v":5.5772032869969461},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C319,G$6))","v":5.5772032869969461},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C319,H$6))","v":5.5772032869969461},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C319,I$6))","v":5.5772032869969461},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C319,J$6))","v":5.5772032869969461},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C319,K$6))","v":5.5772032869969461},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C319,L$6))","v":5.5772032869969461},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C319,M$6))","v":5.5772032869969461},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C319,N$6))","v":5.5772032869969461},null,null,"Bracket UNIT price",1.5238260346986192,1.5280009005471087,1.5280009005471087,1.5280009005471087,1.5238260346986192,1.5280009005471087,1.5280009005471087,1.5280009005471087,1.5238260346986192,1.5280009005471087]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C319+1","v":1},null,{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C320,E$6))","v":0},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C320,F$6))","v":0},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C320,G$6))","v":0},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C320,H$6))","v":0},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C320,I$6))","v":0},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C320,J$6))","v":0},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C320,K$6))","v":0},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C320,L$6))","v":0},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C320,M$6))","v":0},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C320,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C320+1","v":2},null,{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C321,E$6))","v":11.505793381743398},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C321,F$6))","v":11.505793381743398},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C321,G$6))","v":11.505793381743398},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C321,H$6))","v":11.505793381743398},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C321,I$6))","v":11.505793381743398},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C321,J$6))","v":11.505793381743398},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C321,K$6))","v":11.505793381743398},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C321,L$6))","v":11.505793381743398},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C321,M$6))","v":11.505793381743398},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C321,N$6))","v":11.505793381743398},null,null,"Luminaire UNIT price",3.1436593939189614,3.1522721593817526,3.1522721593817526,3.1522721593817526,3.1436593939189614,3.1522721593817526,3.1522721593817526,3.1522721593817526,3.1436593939189614,3.1522721593817526]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C322,E$6))","v":19.132080404147491},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C322,F$6))","v":19.134109613587917},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C322,G$6))","v":19.136148766154594},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C322,H$6))","v":19.138197910568856},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C322,I$6))","v":19.140257095790741},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C322,J$6))","v":19.140257095790741},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C322,K$6))","v":19.140257095790741},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C322,L$6))","v":19.140257095790741},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C322,M$6))","v":19.140257095790741},{"$f":"IF($B310=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B310,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C322,N$6))","v":19.140257095790741},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2422218119418957,5.2427804838779712,5.2433418933065354,5.2295784414728796,5.2439060536412985,5.2439060536412985,5.2439060536412985,5.2295784414728796,5.2439060536412985]
[null,null,null,null,{"$f":"SUM(E311:E322)","v":191.44010551152965},{"$f":"SUM(F311:F322)","v":192.61701896351406},183.51812622310155,180.69736337435526,178.97351047924829,{"$f":"SUM(J311:J322)","v":184.70339367282583},189.30722284720608,190.15054180633962,191.15088793334488,187.80538518507464,null,null,null,{"$f":"ROUND(E323/R$2*100,3)","v":52.305999999999997},{"$f":"ROUND(F323/S$2*100,3)","v":52.771999999999998},{"$f":"ROUND(G323/T$2*100,3)","v":50.279000000000003},{"$f":"ROUND(H323/U$2*100,3)","v":49.506},{"$f":"ROUND(I323/V$2*100,3)","v":48.9},{"$f":"ROUND(J323/W$2*100,3)","v":50.603999999999999},51.865000000000002,52.095999999999997,52.226999999999997,51.454000000000001]
[]
[{"$f":"A310+1","v":22},{"$f":"IFERROR(VLOOKUP($A325,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Incandescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A325,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Incandescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B326,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},null,null,{"$f":"B326","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E326=\"NA\",\"\",E326/R$2*100)","v":0.11771423851062916},{"$f":"IF(F326=\"NA\",\"\",F326/S$2*100)","v":0.11803674327367199},{"$f":"IF(G326=\"NA\",\"\",G326/T$2*100)","v":0.11803674327367199},{"$f":"IF(H326=\"NA\",\"\",H326/U$2*100)","v":0.11803674327367199},{"$f":"IF(I326=\"NA\",\"\",I326/V$2*100)","v":0.11771423851062916},{"$f":"IF(J326=\"NA\",\"\",J326/W$2*100)","v":0.11803674327367199},{"$f":"IF(K326=\"NA\",\"\",K326/X$2*100)","v":0.11803674327367199},{"$f":"IF(L326=\"NA\",\"\",L326/Y$2*100)","v":0.11803674327367199},{"$f":"IF(M326=\"NA\",\"\",M326/Z$2*100)","v":0.11771423851062916},{"$f":"IF(N326=\"NA\",\"\",N326/AA$2*100)","v":0.11803674327367199}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B325=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B329,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C329,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($B330,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B325=\"Blank\",0,VLOOKUP($B325,Inputs!$C$68:$AN$129,MATCH($C330,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B325=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C334,E$6))","v":4.1475176880907121},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C334,F$6))","v":4.1475176880907121},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C334,G$6))","v":4.1475176880907121},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C334,H$6))","v":4.1475176880907121},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C334,I$6))","v":4.1475176880907121},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C334,J$6))","v":4.1475176880907121},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C334,K$6))","v":4.1475176880907121},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C334,L$6))","v":4.1475176880907121},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C334,M$6))","v":4.1475176880907121},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C334,N$6))","v":4.1475176880907121},null,null,"Bracket UNIT price",1.1332015541231455,1.1363062159152635,1.1363062159152635,1.1363062159152635,1.1332015541231455,1.1363062159152635,1.1363062159152635,1.1363062159152635,1.1332015541231455,1.1363062159152635]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C334+1","v":1},null,{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C335,E$6))","v":0},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C335,F$6))","v":0},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C335,G$6))","v":0},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C335,H$6))","v":0},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C335,I$6))","v":0},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C335,J$6))","v":0},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C335,K$6))","v":0},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C335,L$6))","v":0},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C335,M$6))","v":0},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C335,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C335+1","v":2},null,{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C336,E$6))","v":3.9881589564288413},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C336,F$6))","v":3.9881589564288413},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C336,G$6))","v":3.9881589564288413},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C336,H$6))","v":3.9881589564288413},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C336,I$6))","v":3.9881589564288413},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C336,J$6))","v":3.9881589564288413},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C336,K$6))","v":3.9881589564288413},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C336,L$6))","v":3.9881589564288413},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C336,M$6))","v":3.9881589564288413},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C336,N$6))","v":3.9881589564288413},null,null,"Luminaire UNIT price",1.0896609170570604,1.0926462894325593,1.0926462894325593,1.0926462894325593,1.0896609170570604,1.0926462894325593,1.0926462894325593,1.0926462894325593,1.0896609170570604,1.0926462894325593]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C337,E$6))","v":30.112789465161885},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C337,F$6))","v":30.114991363255921},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C337,G$6))","v":30.117204050650621},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C337,H$6))","v":30.119427580213554},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C337,I$6))","v":30.121662005071347},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C337,J$6))","v":30.121662005071347},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C337,K$6))","v":30.121662005071347},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C337,L$6))","v":30.121662005071347},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C337,M$6))","v":30.121662005071347},{"$f":"IF($B325=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B325,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C337,N$6))","v":30.121662005071347},null,null,"CAPEX Instalation costs",8.2275381052354888,8.2506825652755946,8.25128878100017,8.2518979671817956,8.2299622964675816,8.2525101383757118,8.2525101383757118,8.2525101383757118,8.2299622964675816,8.2525101383757118]
[null,null,null,null,{"$f":"SUM(E326:E337)","v":203.98905373483669},{"$f":"SUM(F326:F337)","v":205.16950750810207},196.07417243654484,193.25698468923122,191.53672441355397,{"$f":"SUM(J326:J337)","v":197.2666076071315},201.87043678151178,202.71375574064533,203.71410186765058,200.36859911938035,null,null,null,{"$f":"ROUND(E338/R$2*100,3)","v":55.734999999999999},{"$f":"ROUND(F338/S$2*100,3)","v":56.210999999999999},{"$f":"ROUND(G338/T$2*100,3)","v":53.719000000000001},{"$f":"ROUND(H338/U$2*100,3)","v":52.947000000000003},{"$f":"ROUND(I338/V$2*100,3)","v":52.332000000000001},{"$f":"ROUND(J338/W$2*100,3)","v":54.045999999999999},55.307000000000002,55.537999999999997,55.66,54.896000000000001]
[]
[{"$f":"A325+1","v":23},{"$f":"IFERROR(VLOOKUP($A340,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"60W Incandescent"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A340,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"60W Incandescent"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE))","v":0.43083411294890273},null,null,{"$f":"B341","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E341=\"NA\",\"\",E341/R$2*100)","v":0.11771423851062916},{"$f":"IF(F341=\"NA\",\"\",F341/S$2*100)","v":0.11803674327367199},{"$f":"IF(G341=\"NA\",\"\",G341/T$2*100)","v":0.11803674327367199},{"$f":"IF(H341=\"NA\",\"\",H341/U$2*100)","v":0.11803674327367199},{"$f":"IF(I341=\"NA\",\"\",I341/V$2*100)","v":0.11771423851062916},{"$f":"IF(J341=\"NA\",\"\",J341/W$2*100)","v":0.11803674327367199},{"$f":"IF(K341=\"NA\",\"\",K341/X$2*100)","v":0.11803674327367199},{"$f":"IF(L341=\"NA\",\"\",L341/Y$2*100)","v":0.11803674327367199},{"$f":"IF(M341=\"NA\",\"\",M341/Z$2*100)","v":0.11771423851062916},{"$f":"IF(N341=\"NA\",\"\",N341/AA$2*100)","v":0.11803674327367199}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B340=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B344,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C344,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($B345,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B340=\"Blank\",0,VLOOKUP($B340,Inputs!$C$68:$AN$129,MATCH($C345,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B340=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C349,E$6))","v":4.1475176880907121},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C349,F$6))","v":4.1475176880907121},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C349,G$6))","v":4.1475176880907121},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C349,H$6))","v":4.1475176880907121},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C349,I$6))","v":4.1475176880907121},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C349,J$6))","v":4.1475176880907121},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C349,K$6))","v":4.1475176880907121},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C349,L$6))","v":4.1475176880907121},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C349,M$6))","v":4.1475176880907121},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C349,N$6))","v":4.1475176880907121},null,null,"Bracket UNIT price",1.1332015541231455,1.1363062159152635,1.1363062159152635,1.1363062159152635,1.1332015541231455,1.1363062159152635,1.1363062159152635,1.1363062159152635,1.1332015541231455,1.1363062159152635]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C349+1","v":1},null,{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C350,E$6))","v":0},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C350,F$6))","v":0},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C350,G$6))","v":0},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C350,H$6))","v":0},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C350,I$6))","v":0},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C350,J$6))","v":0},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C350,K$6))","v":0},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C350,L$6))","v":0},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C350,M$6))","v":0},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C350,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C350+1","v":2},null,{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C351,E$6))","v":3.9881589564288413},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C351,F$6))","v":3.9881589564288413},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C351,G$6))","v":3.9881589564288413},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C351,H$6))","v":3.9881589564288413},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C351,I$6))","v":3.9881589564288413},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C351,J$6))","v":3.9881589564288413},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C351,K$6))","v":3.9881589564288413},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C351,L$6))","v":3.9881589564288413},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C351,M$6))","v":3.9881589564288413},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C351,N$6))","v":3.9881589564288413},null,null,"Luminaire UNIT price",1.0896609170570604,1.0926462894325593,1.0926462894325593,1.0926462894325593,1.0896609170570604,1.0926462894325593,1.0926462894325593,1.0926462894325593,1.0896609170570604,1.0926462894325593]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C352,E$6))","v":19.132080404147491},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C352,F$6))","v":19.133611705186958},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C352,G$6))","v":19.135150509601516},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C352,H$6))","v":19.136696854157702},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C352,I$6))","v":19.138250775802224},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C352,J$6))","v":19.138250775802224},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C352,K$6))","v":19.138250775802224},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C352,L$6))","v":19.138250775802224},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C352,M$6))","v":19.138250775802224},{"$f":"IF($B340=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B340,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C352,N$6))","v":19.138250775802224},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2420853986813585,5.2425069889319218,5.2429306449747131,5.2290302666126296,5.2433563769321161,5.2433563769321161,5.2433563769321161,5.2290302666126296,5.2433563769321161]
[null,null,null,null,{"$f":"SUM(E341:E352)","v":181.10268266337104},{"$f":"SUM(F341:F352)","v":182.27909820695444},173.17970511838982,170.35843946978548,168.63408131110114,{"$f":"SUM(J341:J352)","v":174.36396450467871},178.96779367905896,179.8111126381925,180.81145876519776,177.46595601692749,null,null,null,{"$f":"ROUND(E353/R$2*100,3)","v":49.481999999999999},{"$f":"ROUND(F353/S$2*100,3)","v":49.939},{"$f":"ROUND(G353/T$2*100,3)","v":47.445999999999998},{"$f":"ROUND(H353/U$2*100,3)","v":46.673999999999999},{"$f":"ROUND(I353/V$2*100,3)","v":46.075000000000003},{"$f":"ROUND(J353/W$2*100,3)","v":47.771000000000001},49.031999999999996,49.262999999999998,49.402000000000001,48.621000000000002]
[null,"Labour Portion of PE Cell Service costs Annualised"]
[{"$f":"A340+1","v":24},{"$f":"IFERROR(VLOOKUP($A355,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A355,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B356","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E356=\"NA\",\"\",E356/R$2*100)","v":0},{"$f":"IF(F356=\"NA\",\"\",F356/S$2*100)","v":0},{"$f":"IF(G356=\"NA\",\"\",G356/T$2*100)","v":0},{"$f":"IF(H356=\"NA\",\"\",H356/U$2*100)","v":0},{"$f":"IF(I356=\"NA\",\"\",I356/V$2*100)","v":0},{"$f":"IF(J356=\"NA\",\"\",J356/W$2*100)","v":0},{"$f":"IF(K356=\"NA\",\"\",K356/X$2*100)","v":0},{"$f":"IF(L356=\"NA\",\"\",L356/Y$2*100)","v":0},{"$f":"IF(M356=\"NA\",\"\",M356/Z$2*100)","v":0},{"$f":"IF(N356=\"NA\",\"\",N356/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B357,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},null,null,"PE Cell UNIT price Annualised Cost",7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B355=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B359,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C359,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($B360,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B355=\"Blank\",0,VLOOKUP($B355,Inputs!$C$68:$AN$129,MATCH($C360,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",{"$f":"IF(E360=\"NA\",\"\",E360/R$2*100)","v":1.6480525983497707},1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B355=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C364,E$6))","v":4.7590155668706533},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C364,F$6))","v":4.7590155668706533},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C364,G$6))","v":4.7590155668706533},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C364,H$6))","v":4.7590155668706533},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C364,I$6))","v":4.7590155668706533},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C364,J$6))","v":4.7590155668706533},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C364,K$6))","v":4.7590155668706533},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C364,L$6))","v":4.7590155668706533},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C364,M$6))","v":4.7590155668706533},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C364,N$6))","v":4.7590155668706533},null,null,"Bracket UNIT price",1.3002774772870638,1.3038398813344256,1.3038398813344256,1.3038398813344256,1.3002774772870638,1.3038398813344256,1.3038398813344256,1.3038398813344256,1.3002774772870638,1.3038398813344256]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C364+1","v":1},null,{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C365,E$6))","v":0},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C365,F$6))","v":0},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C365,G$6))","v":0},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C365,H$6))","v":0},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C365,I$6))","v":0},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C365,J$6))","v":0},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C365,K$6))","v":0},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C365,L$6))","v":0},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C365,M$6))","v":0},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C365,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C365+1","v":2},null,{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C366,E$6))","v":26.112276749227707},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C366,F$6))","v":26.112276749227707},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C366,G$6))","v":26.112276749227707},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C366,H$6))","v":26.112276749227707},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C366,I$6))","v":26.112276749227707},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C366,J$6))","v":26.112276749227707},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C366,K$6))","v":26.112276749227707},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C366,L$6))","v":26.112276749227707},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C366,M$6))","v":26.112276749227707},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C366,N$6))","v":26.112276749227707},null,null,"Luminaire UNIT price",7.134501844051286,7.1540484244459464,7.1540484244459464,7.1540484244459464,7.134501844051286,7.1540484244459464,7.1540484244459464,7.1540484244459464,7.134501844051286,7.1540484244459464]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C367,E$6))","v":19.132080404147491},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C367,F$6))","v":19.135077031044748},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C367,G$6))","v":19.138088341413802},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C367,H$6))","v":19.141114407203659},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C367,I$6))","v":19.144155300715887},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C367,J$6))","v":19.144155300715887},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C367,K$6))","v":19.144155300715887},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C367,L$6))","v":19.144155300715887},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C367,M$6))","v":19.144155300715887},{"$f":"IF($B355=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B355,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C367,N$6))","v":19.144155300715887},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2424868578204791,5.2433118743599465,5.2441409334804545,5.2306435247857612,5.2449740549906538,5.2449740549906538,5.2449740549906538,5.2306435247857612,5.2449740549906538]
[null,null,null,null,{"$f":"SUM(E356:E367)","v":185.0211904161788},{"$f":"SUM(F356:F367)","v":186.1934255485682},177.08983156479474,174.26434443659502,172.53574411306528,{"$f":"SUM(J356:J367)","v":178.26562730664281},182.86945648102309,183.71277544015663,184.71312156716189,181.36761881889163,null,null,null,{"$f":"ROUND(E368/R$2*100,3)","v":50.552},{"$f":"ROUND(F368/S$2*100,3)","v":51.012},{"$f":"ROUND(G368/T$2*100,3)","v":48.518000000000001},{"$f":"ROUND(H368/U$2*100,3)","v":47.744},{"$f":"ROUND(I368/V$2*100,3)","v":47.140999999999998},{"$f":"ROUND(J368/W$2*100,3)","v":48.84},50.100999999999999,50.332000000000001,50.468000000000004,49.69]
[]
[{"$f":"A355+1","v":25},{"$f":"IFERROR(VLOOKUP($A370,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Bottom Pole Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A370,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B371,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B371","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E371=\"NA\",\"\",E371/R$2*100)","v":0},{"$f":"IF(F371=\"NA\",\"\",F371/S$2*100)","v":0},{"$f":"IF(G371=\"NA\",\"\",G371/T$2*100)","v":0},{"$f":"IF(H371=\"NA\",\"\",H371/U$2*100)","v":0},{"$f":"IF(I371=\"NA\",\"\",I371/V$2*100)","v":0},{"$f":"IF(J371=\"NA\",\"\",J371/W$2*100)","v":0},{"$f":"IF(K371=\"NA\",\"\",K371/X$2*100)","v":0},{"$f":"IF(L371=\"NA\",\"\",L371/Y$2*100)","v":0},{"$f":"IF(M371=\"NA\",\"\",M371/Z$2*100)","v":0},{"$f":"IF(N371=\"NA\",\"\",N371/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B372,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},null,null,"PE Cell UNIT price Annualised Cost",7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B370=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B374,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C374,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($B375,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B370=\"Blank\",0,VLOOKUP($B370,Inputs!$C$68:$AN$129,MATCH($C375,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B370=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C379,E$6))","v":4.7590155668706533},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C379,F$6))","v":4.7590155668706533},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C379,G$6))","v":4.7590155668706533},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C379,H$6))","v":4.7590155668706533},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C379,I$6))","v":4.7590155668706533},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C379,J$6))","v":4.7590155668706533},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C379,K$6))","v":4.7590155668706533},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C379,L$6))","v":4.7590155668706533},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C379,M$6))","v":4.7590155668706533},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C379,N$6))","v":4.7590155668706533},null,null,"Bracket UNIT price",1.3002774772870638,1.3038398813344256,1.3038398813344256,1.3038398813344256,1.3002774772870638,1.3038398813344256,1.3038398813344256,1.3038398813344256,1.3002774772870638,1.3038398813344256]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C379+1","v":1},null,{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C380,E$6))","v":0},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C380,F$6))","v":0},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C380,G$6))","v":0},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C380,H$6))","v":0},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C380,I$6))","v":0},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C380,J$6))","v":0},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C380,K$6))","v":0},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C380,L$6))","v":0},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C380,M$6))","v":0},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C380,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C380+1","v":2},null,{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C381,E$6))","v":26.112276749227707},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C381,F$6))","v":26.112276749227707},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C381,G$6))","v":26.112276749227707},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C381,H$6))","v":26.112276749227707},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C381,I$6))","v":26.112276749227707},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C381,J$6))","v":26.112276749227707},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C381,K$6))","v":26.112276749227707},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C381,L$6))","v":26.112276749227707},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C381,M$6))","v":26.112276749227707},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C381,N$6))","v":26.112276749227707},null,null,"Luminaire UNIT price",7.134501844051286,7.1540484244459464,7.1540484244459464,7.1540484244459464,7.134501844051286,7.1540484244459464,7.1540484244459464,7.1540484244459464,7.134501844051286,7.1540484244459464]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C382,E$6))","v":19.132080404147491},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C382,F$6))","v":19.135077031044748},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C382,G$6))","v":19.138088341413802},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C382,H$6))","v":19.141114407203659},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C382,I$6))","v":19.144155300715887},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C382,J$6))","v":19.144155300715887},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C382,K$6))","v":19.144155300715887},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C382,L$6))","v":19.144155300715887},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C382,M$6))","v":19.144155300715887},{"$f":"IF($B370=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B370,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C382,N$6))","v":19.144155300715887},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2424868578204791,5.2433118743599465,5.2441409334804545,5.2306435247857612,5.2449740549906538,5.2449740549906538,5.2449740549906538,5.2306435247857612,5.2449740549906538]
[null,null,null,null,{"$f":"SUM(E371:E382)","v":185.0211904161788},{"$f":"SUM(F371:F382)","v":186.1934255485682},177.08983156479474,174.26434443659502,172.53574411306528,{"$f":"SUM(J371:J382)","v":178.26562730664281},182.86945648102309,183.71277544015663,184.71312156716189,181.36761881889163,null,null,null,{"$f":"ROUND(E383/R$2*100,3)","v":50.552},{"$f":"ROUND(F383/S$2*100,3)","v":51.012},{"$f":"ROUND(G383/T$2*100,3)","v":48.518000000000001},{"$f":"ROUND(H383/U$2*100,3)","v":47.744},{"$f":"ROUND(I383/V$2*100,3)","v":47.140999999999998},{"$f":"ROUND(J383/W$2*100,3)","v":48.84},50.100999999999999,50.332000000000001,50.468000000000004,49.69]
[]
[{"$f":"A370+1","v":26},{"$f":"IFERROR(VLOOKUP($A385,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Side Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A385,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Side Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B386,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B386","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E386=\"NA\",\"\",E386/R$2*100)","v":0},{"$f":"IF(F386=\"NA\",\"\",F386/S$2*100)","v":0},{"$f":"IF(G386=\"NA\",\"\",G386/T$2*100)","v":0},{"$f":"IF(H386=\"NA\",\"\",H386/U$2*100)","v":0},{"$f":"IF(I386=\"NA\",\"\",I386/V$2*100)","v":0},{"$f":"IF(J386=\"NA\",\"\",J386/W$2*100)","v":0},{"$f":"IF(K386=\"NA\",\"\",K386/X$2*100)","v":0},{"$f":"IF(L386=\"NA\",\"\",L386/Y$2*100)","v":0},{"$f":"IF(M386=\"NA\",\"\",M386/Z$2*100)","v":0},{"$f":"IF(N386=\"NA\",\"\",N386/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B387,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},null,null,"PE Cell UNIT price Annualised Cost",7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B385=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B389,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C389,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($B390,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B385=\"Blank\",0,VLOOKUP($B385,Inputs!$C$68:$AN$129,MATCH($C390,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B385=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C394,E$6))","v":4.7590155668706533},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C394,F$6))","v":4.7590155668706533},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C394,G$6))","v":4.7590155668706533},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C394,H$6))","v":4.7590155668706533},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C394,I$6))","v":4.7590155668706533},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C394,J$6))","v":4.7590155668706533},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C394,K$6))","v":4.7590155668706533},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C394,L$6))","v":4.7590155668706533},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C394,M$6))","v":4.7590155668706533},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C394,N$6))","v":4.7590155668706533},null,null,"Bracket UNIT price",1.3002774772870638,1.3038398813344256,1.3038398813344256,1.3038398813344256,1.3002774772870638,1.3038398813344256,1.3038398813344256,1.3038398813344256,1.3002774772870638,1.3038398813344256]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C394+1","v":1},null,{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C395,E$6))","v":0},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C395,F$6))","v":0},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C395,G$6))","v":0},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C395,H$6))","v":0},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C395,I$6))","v":0},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C395,J$6))","v":0},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C395,K$6))","v":0},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C395,L$6))","v":0},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C395,M$6))","v":0},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C395,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C395+1","v":2},null,{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C396,E$6))","v":26.112276749227707},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C396,F$6))","v":26.112276749227707},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C396,G$6))","v":26.112276749227707},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C396,H$6))","v":26.112276749227707},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C396,I$6))","v":26.112276749227707},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C396,J$6))","v":26.112276749227707},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C396,K$6))","v":26.112276749227707},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C396,L$6))","v":26.112276749227707},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C396,M$6))","v":26.112276749227707},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C396,N$6))","v":26.112276749227707},null,null,"Luminaire UNIT price",7.134501844051286,7.1540484244459464,7.1540484244459464,7.1540484244459464,7.134501844051286,7.1540484244459464,7.1540484244459464,7.1540484244459464,7.134501844051286,7.1540484244459464]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C397,E$6))","v":19.132080404147491},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C397,F$6))","v":19.135077031044748},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C397,G$6))","v":19.138088341413802},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C397,H$6))","v":19.141114407203659},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C397,I$6))","v":19.144155300715887},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C397,J$6))","v":19.144155300715887},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C397,K$6))","v":19.144155300715887},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C397,L$6))","v":19.144155300715887},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C397,M$6))","v":19.144155300715887},{"$f":"IF($B385=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B385,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C397,N$6))","v":19.144155300715887},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2424868578204791,5.2433118743599465,5.2441409334804545,5.2306435247857612,5.2449740549906538,5.2449740549906538,5.2449740549906538,5.2306435247857612,5.2449740549906538]
[null,null,null,null,{"$f":"SUM(E386:E397)","v":185.0211904161788},{"$f":"SUM(F386:F397)","v":186.1934255485682},177.08983156479474,174.26434443659502,172.53574411306528,{"$f":"SUM(J386:J397)","v":178.26562730664281},182.86945648102309,183.71277544015663,184.71312156716189,181.36761881889163,null,null,null,{"$f":"ROUND(E398/R$2*100,3)","v":50.552},{"$f":"ROUND(F398/S$2*100,3)","v":51.012},{"$f":"ROUND(G398/T$2*100,3)","v":48.518000000000001},{"$f":"ROUND(H398/U$2*100,3)","v":47.744},{"$f":"ROUND(I398/V$2*100,3)","v":47.140999999999998},{"$f":"ROUND(J398/W$2*100,3)","v":48.84},50.100999999999999,50.332000000000001,50.468000000000004,49.69]
[]
[{"$f":"A385+1","v":27},{"$f":"IFERROR(VLOOKUP($A400,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Top Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A400,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"18W LED Decorative - Top Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B401,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B401","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E401=\"NA\",\"\",E401/R$2*100)","v":0},{"$f":"IF(F401=\"NA\",\"\",F401/S$2*100)","v":0},{"$f":"IF(G401=\"NA\",\"\",G401/T$2*100)","v":0},{"$f":"IF(H401=\"NA\",\"\",H401/U$2*100)","v":0},{"$f":"IF(I401=\"NA\",\"\",I401/V$2*100)","v":0},{"$f":"IF(J401=\"NA\",\"\",J401/W$2*100)","v":0},{"$f":"IF(K401=\"NA\",\"\",K401/X$2*100)","v":0},{"$f":"IF(L401=\"NA\",\"\",L401/Y$2*100)","v":0},{"$f":"IF(M401=\"NA\",\"\",M401/Z$2*100)","v":0},{"$f":"IF(N401=\"NA\",\"\",N401/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B402,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},null,null,"PE Cell UNIT price Annualised Cost",7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B400=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B404,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C404,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($B405,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B400=\"Blank\",0,VLOOKUP($B400,Inputs!$C$68:$AN$129,MATCH($C405,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B400=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C409,E$6))","v":4.7590155668706533},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C409,F$6))","v":4.7590155668706533},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C409,G$6))","v":4.7590155668706533},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C409,H$6))","v":4.7590155668706533},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C409,I$6))","v":4.7590155668706533},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C409,J$6))","v":4.7590155668706533},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C409,K$6))","v":4.7590155668706533},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C409,L$6))","v":4.7590155668706533},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C409,M$6))","v":4.7590155668706533},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C409,N$6))","v":4.7590155668706533},null,null,"Bracket UNIT price",1.3002774772870638,1.3038398813344256,1.3038398813344256,1.3038398813344256,1.3002774772870638,1.3038398813344256,1.3038398813344256,1.3038398813344256,1.3002774772870638,1.3038398813344256]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C409+1","v":1},null,{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C410,E$6))","v":0},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C410,F$6))","v":0},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C410,G$6))","v":0},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C410,H$6))","v":0},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C410,I$6))","v":0},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C410,J$6))","v":0},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C410,K$6))","v":0},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C410,L$6))","v":0},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C410,M$6))","v":0},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C410,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C410+1","v":2},null,{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C411,E$6))","v":26.112276749227707},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C411,F$6))","v":26.112276749227707},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C411,G$6))","v":26.112276749227707},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C411,H$6))","v":26.112276749227707},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C411,I$6))","v":26.112276749227707},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C411,J$6))","v":26.112276749227707},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C411,K$6))","v":26.112276749227707},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C411,L$6))","v":26.112276749227707},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C411,M$6))","v":26.112276749227707},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C411,N$6))","v":26.112276749227707},null,null,"Luminaire UNIT price",7.134501844051286,7.1540484244459464,7.1540484244459464,7.1540484244459464,7.134501844051286,7.1540484244459464,7.1540484244459464,7.1540484244459464,7.134501844051286,7.1540484244459464]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C412,E$6))","v":19.132080404147491},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C412,F$6))","v":19.135077031044748},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C412,G$6))","v":19.138088341413802},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C412,H$6))","v":19.141114407203659},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C412,I$6))","v":19.144155300715887},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C412,J$6))","v":19.144155300715887},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C412,K$6))","v":19.144155300715887},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C412,L$6))","v":19.144155300715887},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C412,M$6))","v":19.144155300715887},{"$f":"IF($B400=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B400,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C412,N$6))","v":19.144155300715887},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2424868578204791,5.2433118743599465,5.2441409334804545,5.2306435247857612,5.2449740549906538,5.2449740549906538,5.2449740549906538,5.2306435247857612,5.2449740549906538]
[null,null,null,null,{"$f":"SUM(E401:E412)","v":185.0211904161788},{"$f":"SUM(F401:F412)","v":186.1934255485682},177.08983156479474,174.26434443659502,172.53574411306528,{"$f":"SUM(J401:J412)","v":178.26562730664281},182.86945648102309,183.71277544015663,184.71312156716189,181.36761881889163,null,null,null,{"$f":"ROUND(E413/R$2*100,3)","v":50.552},{"$f":"ROUND(F413/S$2*100,3)","v":51.012},{"$f":"ROUND(G413/T$2*100,3)","v":48.518000000000001},{"$f":"ROUND(H413/U$2*100,3)","v":47.744},{"$f":"ROUND(I413/V$2*100,3)","v":47.140999999999998},{"$f":"ROUND(J413/W$2*100,3)","v":48.84},50.100999999999999,50.332000000000001,50.468000000000004,49.69]
[]
[{"$f":"A400+1","v":28},{"$f":"IFERROR(VLOOKUP($A415,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A415,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B416,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B416","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E416=\"NA\",\"\",E416/R$2*100)","v":0},{"$f":"IF(F416=\"NA\",\"\",F416/S$2*100)","v":0},{"$f":"IF(G416=\"NA\",\"\",G416/T$2*100)","v":0},{"$f":"IF(H416=\"NA\",\"\",H416/U$2*100)","v":0},{"$f":"IF(I416=\"NA\",\"\",I416/V$2*100)","v":0},{"$f":"IF(J416=\"NA\",\"\",J416/W$2*100)","v":0},{"$f":"IF(K416=\"NA\",\"\",K416/X$2*100)","v":0},{"$f":"IF(L416=\"NA\",\"\",L416/Y$2*100)","v":0},{"$f":"IF(M416=\"NA\",\"\",M416/Z$2*100)","v":0},{"$f":"IF(N416=\"NA\",\"\",N416/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B417,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},null,null,"PE Cell UNIT price Annualised Cost",7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B415=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B419,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C419,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($B420,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B415=\"Blank\",0,VLOOKUP($B415,Inputs!$C$68:$AN$129,MATCH($C420,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B415=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C424,E$6))","v":5.5916239806931243},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C424,F$6))","v":5.5916239806931243},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C424,G$6))","v":5.5916239806931243},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C424,H$6))","v":5.5916239806931243},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C424,I$6))","v":5.5916239806931243},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C424,J$6))","v":5.5916239806931243},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C424,K$6))","v":5.5916239806931243},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C424,L$6))","v":5.5916239806931243},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C424,M$6))","v":5.5916239806931243},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C424,N$6))","v":5.5916239806931243},null,null,"Bracket UNIT price",1.5277661149434767,1.5319517755323628,1.5319517755323628,1.5319517755323628,1.5277661149434767,1.5319517755323628,1.5319517755323628,1.5319517755323628,1.5277661149434767,1.5319517755323628]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C424+1","v":1},null,{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C425,E$6))","v":0},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C425,F$6))","v":0},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C425,G$6))","v":0},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C425,H$6))","v":0},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C425,I$6))","v":0},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C425,J$6))","v":0},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C425,K$6))","v":0},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C425,L$6))","v":0},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C425,M$6))","v":0},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C425,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C425+1","v":2},null,{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C426,E$6))","v":26.112276749227707},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C426,F$6))","v":26.112276749227707},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C426,G$6))","v":26.112276749227707},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C426,H$6))","v":26.112276749227707},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C426,I$6))","v":26.112276749227707},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C426,J$6))","v":26.112276749227707},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C426,K$6))","v":26.112276749227707},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C426,L$6))","v":26.112276749227707},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C426,M$6))","v":26.112276749227707},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C426,N$6))","v":26.112276749227707},null,null,"Luminaire UNIT price",7.134501844051286,7.1540484244459464,7.1540484244459464,7.1540484244459464,7.134501844051286,7.1540484244459464,7.1540484244459464,7.1540484244459464,7.134501844051286,7.1540484244459464]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C427,E$6))","v":19.132080404147491},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C427,F$6))","v":19.135077031044748},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C427,G$6))","v":19.138088341413802},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C427,H$6))","v":19.141114407203659},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C427,I$6))","v":19.144155300715887},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C427,J$6))","v":19.144155300715887},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C427,K$6))","v":19.144155300715887},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C427,L$6))","v":19.144155300715887},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C427,M$6))","v":19.144155300715887},{"$f":"IF($B415=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B415,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C427,N$6))","v":19.144155300715887},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2424868578204791,5.2433118743599465,5.2441409334804545,5.2306435247857612,5.2449740549906538,5.2449740549906538,5.2449740549906538,5.2306435247857612,5.2449740549906538]
[null,null,null,null,{"$f":"SUM(E416:E427)","v":185.85379883000127},{"$f":"SUM(F416:F427)","v":187.02603396239067},177.92243997861721,175.09695285041749,173.36835252688775,{"$f":"SUM(J416:J427)","v":179.09823572046528},183.70206489484556,184.5453838539791,185.54572998098436,182.2002272327141,null,null,null,{"$f":"ROUND(E428/R$2*100,3)","v":50.78},{"$f":"ROUND(F428/S$2*100,3)","v":51.24},{"$f":"ROUND(G428/T$2*100,3)","v":48.746000000000002},{"$f":"ROUND(H428/U$2*100,3)","v":47.972000000000001},{"$f":"ROUND(I428/V$2*100,3)","v":47.368000000000002},{"$f":"ROUND(J428/W$2*100,3)","v":49.067999999999998},50.329000000000001,50.56,50.695999999999998,49.917999999999999]
[]
[{"$f":"A415+1","v":29},{"$f":"IFERROR(VLOOKUP($A430,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Bottom Pole Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A430,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B431,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B431","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E431=\"NA\",\"\",E431/R$2*100)","v":0},{"$f":"IF(F431=\"NA\",\"\",F431/S$2*100)","v":0},{"$f":"IF(G431=\"NA\",\"\",G431/T$2*100)","v":0},{"$f":"IF(H431=\"NA\",\"\",H431/U$2*100)","v":0},{"$f":"IF(I431=\"NA\",\"\",I431/V$2*100)","v":0},{"$f":"IF(J431=\"NA\",\"\",J431/W$2*100)","v":0},{"$f":"IF(K431=\"NA\",\"\",K431/X$2*100)","v":0},{"$f":"IF(L431=\"NA\",\"\",L431/Y$2*100)","v":0},{"$f":"IF(M431=\"NA\",\"\",M431/Z$2*100)","v":0},{"$f":"IF(N431=\"NA\",\"\",N431/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B432,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},null,null,"PE Cell UNIT price Annualised Cost",7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B430=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B434,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C434,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($B435,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B430=\"Blank\",0,VLOOKUP($B430,Inputs!$C$68:$AN$129,MATCH($C435,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B430=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C439,E$6))","v":5.5916239806931243},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C439,F$6))","v":5.5916239806931243},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C439,G$6))","v":5.5916239806931243},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C439,H$6))","v":5.5916239806931243},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C439,I$6))","v":5.5916239806931243},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C439,J$6))","v":5.5916239806931243},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C439,K$6))","v":5.5916239806931243},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C439,L$6))","v":5.5916239806931243},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C439,M$6))","v":5.5916239806931243},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C439,N$6))","v":5.5916239806931243},null,null,"Bracket UNIT price",1.5277661149434767,1.5319517755323628,1.5319517755323628,1.5319517755323628,1.5277661149434767,1.5319517755323628,1.5319517755323628,1.5319517755323628,1.5277661149434767,1.5319517755323628]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C439+1","v":1},null,{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C440,E$6))","v":0},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C440,F$6))","v":0},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C440,G$6))","v":0},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C440,H$6))","v":0},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C440,I$6))","v":0},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C440,J$6))","v":0},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C440,K$6))","v":0},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C440,L$6))","v":0},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C440,M$6))","v":0},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C440,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C440+1","v":2},null,{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C441,E$6))","v":26.112276749227707},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C441,F$6))","v":26.112276749227707},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C441,G$6))","v":26.112276749227707},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C441,H$6))","v":26.112276749227707},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C441,I$6))","v":26.112276749227707},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C441,J$6))","v":26.112276749227707},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C441,K$6))","v":26.112276749227707},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C441,L$6))","v":26.112276749227707},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C441,M$6))","v":26.112276749227707},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C441,N$6))","v":26.112276749227707},null,null,"Luminaire UNIT price",7.134501844051286,7.1540484244459464,7.1540484244459464,7.1540484244459464,7.134501844051286,7.1540484244459464,7.1540484244459464,7.1540484244459464,7.134501844051286,7.1540484244459464]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C442,E$6))","v":19.132080404147491},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C442,F$6))","v":19.135077031044748},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C442,G$6))","v":19.138088341413802},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C442,H$6))","v":19.141114407203659},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C442,I$6))","v":19.144155300715887},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C442,J$6))","v":19.144155300715887},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C442,K$6))","v":19.144155300715887},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C442,L$6))","v":19.144155300715887},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C442,M$6))","v":19.144155300715887},{"$f":"IF($B430=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B430,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C442,N$6))","v":19.144155300715887},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2424868578204791,5.2433118743599465,5.2441409334804545,5.2306435247857612,5.2449740549906538,5.2449740549906538,5.2449740549906538,5.2306435247857612,5.2449740549906538]
[null,null,null,null,{"$f":"SUM(E431:E442)","v":185.85379883000127},{"$f":"SUM(F431:F442)","v":187.02603396239067},177.92243997861721,175.09695285041749,173.36835252688775,{"$f":"SUM(J431:J442)","v":179.09823572046528},183.70206489484556,184.5453838539791,185.54572998098436,182.2002272327141,null,null,null,{"$f":"ROUND(E443/R$2*100,3)","v":50.78},{"$f":"ROUND(F443/S$2*100,3)","v":51.24},{"$f":"ROUND(G443/T$2*100,3)","v":48.746000000000002},{"$f":"ROUND(H443/U$2*100,3)","v":47.972000000000001},{"$f":"ROUND(I443/V$2*100,3)","v":47.368000000000002},{"$f":"ROUND(J443/W$2*100,3)","v":49.067999999999998},50.329000000000001,50.56,50.695999999999998,49.917999999999999]
[]
[{"$f":"A430+1","v":30},{"$f":"IFERROR(VLOOKUP($A445,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Side Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A445,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Side Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B446,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B446","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E446=\"NA\",\"\",E446/R$2*100)","v":0},{"$f":"IF(F446=\"NA\",\"\",F446/S$2*100)","v":0},{"$f":"IF(G446=\"NA\",\"\",G446/T$2*100)","v":0},{"$f":"IF(H446=\"NA\",\"\",H446/U$2*100)","v":0},{"$f":"IF(I446=\"NA\",\"\",I446/V$2*100)","v":0},{"$f":"IF(J446=\"NA\",\"\",J446/W$2*100)","v":0},{"$f":"IF(K446=\"NA\",\"\",K446/X$2*100)","v":0},{"$f":"IF(L446=\"NA\",\"\",L446/Y$2*100)","v":0},{"$f":"IF(M446=\"NA\",\"\",M446/Z$2*100)","v":0},{"$f":"IF(N446=\"NA\",\"\",N446/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B447,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},null,null,"PE Cell UNIT price Annualised Cost",7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B445=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B449,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C449,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($B450,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B445=\"Blank\",0,VLOOKUP($B445,Inputs!$C$68:$AN$129,MATCH($C450,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B445=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C454,E$6))","v":5.5916239806931243},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C454,F$6))","v":5.5916239806931243},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C454,G$6))","v":5.5916239806931243},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C454,H$6))","v":5.5916239806931243},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C454,I$6))","v":5.5916239806931243},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C454,J$6))","v":5.5916239806931243},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C454,K$6))","v":5.5916239806931243},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C454,L$6))","v":5.5916239806931243},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C454,M$6))","v":5.5916239806931243},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C454,N$6))","v":5.5916239806931243},null,null,"Bracket UNIT price",1.5277661149434767,1.5319517755323628,1.5319517755323628,1.5319517755323628,1.5277661149434767,1.5319517755323628,1.5319517755323628,1.5319517755323628,1.5277661149434767,1.5319517755323628]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C454+1","v":1},null,{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C455,E$6))","v":0},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C455,F$6))","v":0},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C455,G$6))","v":0},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C455,H$6))","v":0},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C455,I$6))","v":0},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C455,J$6))","v":0},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C455,K$6))","v":0},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C455,L$6))","v":0},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C455,M$6))","v":0},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C455,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C455+1","v":2},null,{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C456,E$6))","v":26.112276749227707},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C456,F$6))","v":26.112276749227707},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C456,G$6))","v":26.112276749227707},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C456,H$6))","v":26.112276749227707},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C456,I$6))","v":26.112276749227707},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C456,J$6))","v":26.112276749227707},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C456,K$6))","v":26.112276749227707},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C456,L$6))","v":26.112276749227707},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C456,M$6))","v":26.112276749227707},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C456,N$6))","v":26.112276749227707},null,null,"Luminaire UNIT price",7.134501844051286,7.1540484244459464,7.1540484244459464,7.1540484244459464,7.134501844051286,7.1540484244459464,7.1540484244459464,7.1540484244459464,7.134501844051286,7.1540484244459464]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C457,E$6))","v":19.132080404147491},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C457,F$6))","v":19.135077031044748},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C457,G$6))","v":19.138088341413802},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C457,H$6))","v":19.141114407203659},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C457,I$6))","v":19.144155300715887},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C457,J$6))","v":19.144155300715887},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C457,K$6))","v":19.144155300715887},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C457,L$6))","v":19.144155300715887},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C457,M$6))","v":19.144155300715887},{"$f":"IF($B445=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B445,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C457,N$6))","v":19.144155300715887},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2424868578204791,5.2433118743599465,5.2441409334804545,5.2306435247857612,5.2449740549906538,5.2449740549906538,5.2449740549906538,5.2306435247857612,5.2449740549906538]
[null,null,null,null,{"$f":"SUM(E446:E457)","v":185.85379883000127},{"$f":"SUM(F446:F457)","v":187.02603396239067},177.92243997861721,175.09695285041749,173.36835252688775,{"$f":"SUM(J446:J457)","v":179.09823572046528},183.70206489484556,184.5453838539791,185.54572998098436,182.2002272327141,null,null,null,{"$f":"ROUND(E458/R$2*100,3)","v":50.78},{"$f":"ROUND(F458/S$2*100,3)","v":51.24},{"$f":"ROUND(G458/T$2*100,3)","v":48.746000000000002},{"$f":"ROUND(H458/U$2*100,3)","v":47.972000000000001},{"$f":"ROUND(I458/V$2*100,3)","v":47.368000000000002},{"$f":"ROUND(J458/W$2*100,3)","v":49.067999999999998},50.329000000000001,50.56,50.695999999999998,49.917999999999999]
[]
[{"$f":"A445+1","v":31},{"$f":"IFERROR(VLOOKUP($A460,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Top Entry"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A460,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"25W LED Decorative - Top Entry"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B461,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B461","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E461=\"NA\",\"\",E461/R$2*100)","v":0},{"$f":"IF(F461=\"NA\",\"\",F461/S$2*100)","v":0},{"$f":"IF(G461=\"NA\",\"\",G461/T$2*100)","v":0},{"$f":"IF(H461=\"NA\",\"\",H461/U$2*100)","v":0},{"$f":"IF(I461=\"NA\",\"\",I461/V$2*100)","v":0},{"$f":"IF(J461=\"NA\",\"\",J461/W$2*100)","v":0},{"$f":"IF(K461=\"NA\",\"\",K461/X$2*100)","v":0},{"$f":"IF(L461=\"NA\",\"\",L461/Y$2*100)","v":0},{"$f":"IF(M461=\"NA\",\"\",M461/Z$2*100)","v":0},{"$f":"IF(N461=\"NA\",\"\",N461/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B462,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},null,null,"PE Cell UNIT price Annualised Cost",7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B460=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B464,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C464,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($B465,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B460=\"Blank\",0,VLOOKUP($B460,Inputs!$C$68:$AN$129,MATCH($C465,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B460=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C469,E$6))","v":5.5916239806931243},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C469,F$6))","v":5.5916239806931243},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C469,G$6))","v":5.5916239806931243},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C469,H$6))","v":5.5916239806931243},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C469,I$6))","v":5.5916239806931243},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C469,J$6))","v":5.5916239806931243},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C469,K$6))","v":5.5916239806931243},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C469,L$6))","v":5.5916239806931243},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C469,M$6))","v":5.5916239806931243},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C469,N$6))","v":5.5916239806931243},null,null,"Bracket UNIT price",1.5277661149434767,1.5319517755323628,1.5319517755323628,1.5319517755323628,1.5277661149434767,1.5319517755323628,1.5319517755323628,1.5319517755323628,1.5277661149434767,1.5319517755323628]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C469+1","v":1},null,{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C470,E$6))","v":0},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C470,F$6))","v":0},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C470,G$6))","v":0},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C470,H$6))","v":0},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C470,I$6))","v":0},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C470,J$6))","v":0},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C470,K$6))","v":0},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C470,L$6))","v":0},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C470,M$6))","v":0},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C470,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C470+1","v":2},null,{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C471,E$6))","v":26.112276749227707},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C471,F$6))","v":26.112276749227707},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C471,G$6))","v":26.112276749227707},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C471,H$6))","v":26.112276749227707},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C471,I$6))","v":26.112276749227707},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C471,J$6))","v":26.112276749227707},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C471,K$6))","v":26.112276749227707},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C471,L$6))","v":26.112276749227707},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C471,M$6))","v":26.112276749227707},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C471,N$6))","v":26.112276749227707},null,null,"Luminaire UNIT price",7.134501844051286,7.1540484244459464,7.1540484244459464,7.1540484244459464,7.134501844051286,7.1540484244459464,7.1540484244459464,7.1540484244459464,7.134501844051286,7.1540484244459464]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C472,E$6))","v":19.132080404147491},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C472,F$6))","v":19.135077031044748},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C472,G$6))","v":19.138088341413802},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C472,H$6))","v":19.141114407203659},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C472,I$6))","v":19.144155300715887},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C472,J$6))","v":19.144155300715887},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C472,K$6))","v":19.144155300715887},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C472,L$6))","v":19.144155300715887},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C472,M$6))","v":19.144155300715887},{"$f":"IF($B460=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B460,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C472,N$6))","v":19.144155300715887},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2424868578204791,5.2433118743599465,5.2441409334804545,5.2306435247857612,5.2449740549906538,5.2449740549906538,5.2449740549906538,5.2306435247857612,5.2449740549906538]
[null,null,null,null,{"$f":"SUM(E461:E472)","v":185.85379883000127},{"$f":"SUM(F461:F472)","v":187.02603396239067},177.92243997861721,175.09695285041749,173.36835252688775,{"$f":"SUM(J461:J472)","v":179.09823572046528},183.70206489484556,184.5453838539791,185.54572998098436,182.2002272327141,null,null,null,{"$f":"ROUND(E473/R$2*100,3)","v":50.78},{"$f":"ROUND(F473/S$2*100,3)","v":51.24},{"$f":"ROUND(G473/T$2*100,3)","v":48.746000000000002},{"$f":"ROUND(H473/U$2*100,3)","v":47.972000000000001},{"$f":"ROUND(I473/V$2*100,3)","v":47.368000000000002},{"$f":"ROUND(J473/W$2*100,3)","v":49.067999999999998},50.329000000000001,50.56,50.695999999999998,49.917999999999999]
[]
[{"$f":"A460+1","v":32},{"$f":"IFERROR(VLOOKUP($A475,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"30W LED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A475,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"30W LED"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B476,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B476","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E476=\"NA\",\"\",E476/R$2*100)","v":0},{"$f":"IF(F476=\"NA\",\"\",F476/S$2*100)","v":0},{"$f":"IF(G476=\"NA\",\"\",G476/T$2*100)","v":0},{"$f":"IF(H476=\"NA\",\"\",H476/U$2*100)","v":0},{"$f":"IF(I476=\"NA\",\"\",I476/V$2*100)","v":0},{"$f":"IF(J476=\"NA\",\"\",J476/W$2*100)","v":0},{"$f":"IF(K476=\"NA\",\"\",K476/X$2*100)","v":0},{"$f":"IF(L476=\"NA\",\"\",L476/Y$2*100)","v":0},{"$f":"IF(M476=\"NA\",\"\",M476/Z$2*100)","v":0},{"$f":"IF(N476=\"NA\",\"\",N476/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B477,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},null,null,"PE Cell UNIT price Annualised Cost",7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B475=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B479,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C479,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42)","v":6.0318725099601611},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42)","v":6.0337544223107589},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42)","v":6.0356455560318745},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42)","v":6.0375459563082234},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42)","v":6.0394556685459264},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42)","v":6.0394556685459264},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42)","v":6.0394556685459264},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42)","v":6.0394556685459264},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42)","v":6.0394556685459264},{"$f":"IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($B480,Inputs!$C$68:$AN$68,0),FALSE))+IF($B475=\"Blank\",0,VLOOKUP($B475,Inputs!$C$68:$AN$129,MATCH($C480,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B475=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C484,E$6))","v":5.5916239806931243},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C484,F$6))","v":5.5916239806931243},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C484,G$6))","v":5.5916239806931243},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C484,H$6))","v":5.5916239806931243},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C484,I$6))","v":5.5916239806931243},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C484,J$6))","v":5.5916239806931243},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C484,K$6))","v":5.5916239806931243},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C484,L$6))","v":5.5916239806931243},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C484,M$6))","v":5.5916239806931243},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C484,N$6))","v":5.5916239806931243},null,null,"Bracket UNIT price",1.5277661149434767,1.5319517755323628,1.5319517755323628,1.5319517755323628,1.5277661149434767,1.5319517755323628,1.5319517755323628,1.5319517755323628,1.5277661149434767,1.5319517755323628]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C484+1","v":1},null,{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C485,E$6))","v":0},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C485,F$6))","v":0},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C485,G$6))","v":0},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C485,H$6))","v":0},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C485,I$6))","v":0},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C485,J$6))","v":0},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C485,K$6))","v":0},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C485,L$6))","v":0},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C485,M$6))","v":0},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C485,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C485+1","v":2},null,{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C486,E$6))","v":26.112276749227707},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C486,F$6))","v":26.112276749227707},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C486,G$6))","v":26.112276749227707},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C486,H$6))","v":26.112276749227707},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C486,I$6))","v":26.112276749227707},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C486,J$6))","v":26.112276749227707},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C486,K$6))","v":26.112276749227707},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C486,L$6))","v":26.112276749227707},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C486,M$6))","v":26.112276749227707},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C486,N$6))","v":26.112276749227707},null,null,"Luminaire UNIT price",7.134501844051286,7.1540484244459464,7.1540484244459464,7.1540484244459464,7.134501844051286,7.1540484244459464,7.1540484244459464,7.1540484244459464,7.134501844051286,7.1540484244459464]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C487,E$6))","v":19.132080404147491},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C487,F$6))","v":19.135077031044748},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C487,G$6))","v":19.138088341413802},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C487,H$6))","v":19.141114407203659},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C487,I$6))","v":19.144155300715887},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C487,J$6))","v":19.144155300715887},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C487,K$6))","v":19.144155300715887},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C487,L$6))","v":19.144155300715887},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C487,M$6))","v":19.144155300715887},{"$f":"IF($B475=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B475,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C487,N$6))","v":19.144155300715887},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2424868578204791,5.2433118743599465,5.2441409334804545,5.2306435247857612,5.2449740549906538,5.2449740549906538,5.2449740549906538,5.2306435247857612,5.2449740549906538]
[null,null,null,null,{"$f":"SUM(E476:E487)","v":185.85379883000127},{"$f":"SUM(F476:F487)","v":187.02603396239067},177.92243997861721,175.09695285041749,173.36835252688775,{"$f":"SUM(J476:J487)","v":179.09823572046528},183.70206489484556,184.5453838539791,185.54572998098436,182.2002272327141,null,null,null,{"$f":"ROUND(E488/R$2*100,3)","v":50.78},{"$f":"ROUND(F488/S$2*100,3)","v":51.24},{"$f":"ROUND(G488/T$2*100,3)","v":48.746000000000002},{"$f":"ROUND(H488/U$2*100,3)","v":47.972000000000001},{"$f":"ROUND(I488/V$2*100,3)","v":47.368000000000002},{"$f":"ROUND(J488/W$2*100,3)","v":49.067999999999998},50.329000000000001,50.56,50.695999999999998,49.917999999999999]
[]
[{"$f":"A475+1","v":33},{"$f":"IFERROR(VLOOKUP($A490,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"88 LED Light"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A490,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"88 LED Light"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B491,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B491","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E491=\"NA\",\"\",E491/R$2*100)","v":0},{"$f":"IF(F491=\"NA\",\"\",F491/S$2*100)","v":0},{"$f":"IF(G491=\"NA\",\"\",G491/T$2*100)","v":0},{"$f":"IF(H491=\"NA\",\"\",H491/U$2*100)","v":0},{"$f":"IF(I491=\"NA\",\"\",I491/V$2*100)","v":0},{"$f":"IF(J491=\"NA\",\"\",J491/W$2*100)","v":0},{"$f":"IF(K491=\"NA\",\"\",K491/X$2*100)","v":0},{"$f":"IF(L491=\"NA\",\"\",L491/Y$2*100)","v":0},{"$f":"IF(M491=\"NA\",\"\",M491/Z$2*100)","v":0},{"$f":"IF(N491=\"NA\",\"\",N491/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B492,Inputs!$C$68:$AN$68,0),FALSE))","v":0.29065627594166676},null,null,"PE Cell UNIT price Annualised Cost",7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9631856422374456E-2,7.9414283044171238E-2,7.9631856422374456E-2]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B490=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B494,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C494,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($B495,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B490=\"Blank\",0,VLOOKUP($B490,Inputs!$C$68:$AN$129,MATCH($C495,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B490=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C499,E$6))","v":5.5916239806931243},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C499,F$6))","v":5.5916239806931243},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C499,G$6))","v":5.5916239806931243},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C499,H$6))","v":5.5916239806931243},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C499,I$6))","v":5.5916239806931243},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C499,J$6))","v":5.5916239806931243},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C499,K$6))","v":5.5916239806931243},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C499,L$6))","v":5.5916239806931243},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C499,M$6))","v":5.5916239806931243},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C499,N$6))","v":5.5916239806931243},null,null,"Bracket UNIT price",1.5277661149434767,1.5319517755323628,1.5319517755323628,1.5319517755323628,1.5277661149434767,1.5319517755323628,1.5319517755323628,1.5319517755323628,1.5277661149434767,1.5319517755323628]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C499+1","v":1},null,{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C500,E$6))","v":0},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C500,F$6))","v":0},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C500,G$6))","v":0},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C500,H$6))","v":0},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C500,I$6))","v":0},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C500,J$6))","v":0},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C500,K$6))","v":0},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C500,L$6))","v":0},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C500,M$6))","v":0},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C500,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C500+1","v":2},null,{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C501,E$6))","v":26.112276749227707},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C501,F$6))","v":26.112276749227707},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C501,G$6))","v":26.112276749227707},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C501,H$6))","v":26.112276749227707},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C501,I$6))","v":26.112276749227707},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C501,J$6))","v":26.112276749227707},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C501,K$6))","v":26.112276749227707},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C501,L$6))","v":26.112276749227707},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C501,M$6))","v":26.112276749227707},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C501,N$6))","v":26.112276749227707},null,null,"Luminaire UNIT price",7.134501844051286,7.1540484244459464,7.1540484244459464,7.1540484244459464,7.134501844051286,7.1540484244459464,7.1540484244459464,7.1540484244459464,7.134501844051286,7.1540484244459464]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C502,E$6))","v":19.132080404147491},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C502,F$6))","v":19.135077031044748},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C502,G$6))","v":19.138088341413802},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C502,H$6))","v":19.141114407203659},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C502,I$6))","v":19.144155300715887},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C502,J$6))","v":19.144155300715887},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C502,K$6))","v":19.144155300715887},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C502,L$6))","v":19.144155300715887},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C502,M$6))","v":19.144155300715887},{"$f":"IF($B490=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B490,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C502,N$6))","v":19.144155300715887},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2424868578204791,5.2433118743599465,5.2441409334804545,5.2306435247857612,5.2449740549906538,5.2449740549906538,5.2449740549906538,5.2306435247857612,5.2449740549906538]
[null,null,null,null,{"$f":"SUM(E491:E502)","v":185.85379883000127},{"$f":"SUM(F491:F502)","v":187.02603396239067},177.92243997861721,175.09695285041749,173.36835252688775,{"$f":"SUM(J491:J502)","v":179.09823572046528},183.70206489484556,184.5453838539791,185.54572998098436,182.2002272327141,null,null,null,{"$f":"ROUND(E503/R$2*100,3)","v":50.78},{"$f":"ROUND(F503/S$2*100,3)","v":51.24},{"$f":"ROUND(G503/T$2*100,3)","v":48.746000000000002},{"$f":"ROUND(H503/U$2*100,3)","v":47.972000000000001},{"$f":"ROUND(I503/V$2*100,3)","v":47.368000000000002},{"$f":"ROUND(J503/W$2*100,3)","v":49.067999999999998},50.329000000000001,50.56,50.695999999999998,49.917999999999999]
[]
[{"$f":"A490+1","v":34},{"$f":"IFERROR(VLOOKUP($A505,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Metal Halide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A505,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"100W Metal Halide"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6415782911199996},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6415782911199996},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6415782911199996},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6415782911199996},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6415782911199996},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6415782911199996},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6415782911199996},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6415782911199996},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6415782911199996},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B506,Inputs!$C$68:$AN$68,0),FALSE))","v":3.6415782911199996},null,null,{"$f":"B506","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E506=\"NA\",\"\",E506/R$2*100)","v":0.99496674620765013},{"$f":"IF(F506=\"NA\",\"\",F506/S$2*100)","v":0.99769268249863008},{"$f":"IF(G506=\"NA\",\"\",G506/T$2*100)","v":0.99769268249863008},{"$f":"IF(H506=\"NA\",\"\",H506/U$2*100)","v":0.99769268249863008},{"$f":"IF(I506=\"NA\",\"\",I506/V$2*100)","v":0.99496674620765013},{"$f":"IF(J506=\"NA\",\"\",J506/W$2*100)","v":0.99769268249863008},{"$f":"IF(K506=\"NA\",\"\",K506/X$2*100)","v":0.99769268249863008},{"$f":"IF(L506=\"NA\",\"\",L506/Y$2*100)","v":0.99769268249863008},{"$f":"IF(M506=\"NA\",\"\",M506/Z$2*100)","v":0.99496674620765013},{"$f":"IF(N506=\"NA\",\"\",N506/AA$2*100)","v":0.99769268249863008}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B507,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B505=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B509,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C509,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($B510,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B505=\"Blank\",0,VLOOKUP($B505,Inputs!$C$68:$AN$129,MATCH($C510,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B505=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C514,E$6))","v":5.7683723514561516},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C514,F$6))","v":5.7683723514561516},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C514,G$6))","v":5.7683723514561516},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C514,H$6))","v":5.7683723514561516},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C514,I$6))","v":5.7683723514561516},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C514,J$6))","v":5.7683723514561516},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C514,K$6))","v":5.7683723514561516},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C514,L$6))","v":5.7683723514561516},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C514,M$6))","v":5.7683723514561516},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C514,N$6))","v":5.7683723514561516},null,null,"Bracket UNIT price",1.5760580195235387,1.5803759867003153,1.5803759867003153,1.5803759867003153,1.5760580195235387,1.5803759867003153,1.5803759867003153,1.5803759867003153,1.5760580195235387,1.5803759867003153]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C514+1","v":1},null,{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C515,E$6))","v":0},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C515,F$6))","v":0},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C515,G$6))","v":0},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C515,H$6))","v":0},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C515,I$6))","v":0},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C515,J$6))","v":0},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C515,K$6))","v":0},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C515,L$6))","v":0},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C515,M$6))","v":0},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C515,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C515+1","v":2},null,{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C516,E$6))","v":11.579376557353022},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C516,F$6))","v":11.579376557353022},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C516,G$6))","v":11.579376557353022},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C516,H$6))","v":11.579376557353022},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C516,I$6))","v":11.579376557353022},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C516,J$6))","v":11.579376557353022},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C516,K$6))","v":11.579376557353022},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C516,L$6))","v":11.579376557353022},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C516,M$6))","v":11.579376557353022},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C516,N$6))","v":11.579376557353022},null,null,"Luminaire UNIT price",3.163764086708476,3.1724319335213762,3.1724319335213762,3.1724319335213762,3.163764086708476,3.1724319335213762,3.1724319335213762,3.1724319335213762,3.163764086708476,3.1724319335213762]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C517,E$6))","v":30.112789465161885},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C517,F$6))","v":30.115481528144016},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C517,G$6))","v":30.118186782234762},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C517,H$6))","v":30.120905292070546},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C517,I$6))","v":30.123637122604528},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C517,J$6))","v":30.123637122604528},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C517,K$6))","v":30.123637122604528},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C517,L$6))","v":30.123637122604528},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C517,M$6))","v":30.123637122604528},{"$f":"IF($B505=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B505,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C517,N$6))","v":30.123637122604528},null,null,"CAPEX Instalation costs",8.2275381052354888,8.2508168570257592,8.2515580225300713,8.2523028197453545,8.230501946066811,8.2530512664669953,8.2530512664669953,8.2530512664669953,8.230501946066811,8.2530512664669953]
[null,null,null,null,{"$f":"SUM(E506:E517)","v":216.4118701772974},{"$f":"SUM(F506:F517)","v":217.59281411545089},208.4979716105897,205.68127884354897,203.96151597354785,{"$f":"SUM(J506:J517)","v":209.69139916712541},214.29522834150566,215.1385473006392,216.13889342764449,212.7933906793742,null,null,null,{"$f":"ROUND(E518/R$2*100,3)","v":59.128999999999998},{"$f":"ROUND(F518/S$2*100,3)","v":59.613999999999997},{"$f":"ROUND(G518/T$2*100,3)","v":57.122999999999998},{"$f":"ROUND(H518/U$2*100,3)","v":56.350999999999999},{"$f":"ROUND(I518/V$2*100,3)","v":55.726999999999997},{"$f":"ROUND(J518/W$2*100,3)","v":57.45},58.710999999999999,58.942,59.054000000000002,58.3]
[]
[{"$f":"A505+1","v":35},{"$f":"IFERROR(VLOOKUP($A520,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"150W Metal Halide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A520,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"150W Metal Halide"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B521,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},null,null,{"$f":"B521","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E521=\"NA\",\"\",E521/R$2*100)","v":1.1322121907103826},{"$f":"IF(F521=\"NA\",\"\",F521/S$2*100)","v":1.1353141419178083},{"$f":"IF(G521=\"NA\",\"\",G521/T$2*100)","v":1.1353141419178083},{"$f":"IF(H521=\"NA\",\"\",H521/U$2*100)","v":1.1353141419178083},{"$f":"IF(I521=\"NA\",\"\",I521/V$2*100)","v":1.1322121907103826},{"$f":"IF(J521=\"NA\",\"\",J521/W$2*100)","v":1.1353141419178083},{"$f":"IF(K521=\"NA\",\"\",K521/X$2*100)","v":1.1353141419178083},{"$f":"IF(L521=\"NA\",\"\",L521/Y$2*100)","v":1.1353141419178083},{"$f":"IF(M521=\"NA\",\"\",M521/Z$2*100)","v":1.1322121907103826},{"$f":"IF(N521=\"NA\",\"\",N521/AA$2*100)","v":1.1353141419178083}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B522,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B520=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B524,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C524,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($B525,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B520=\"Blank\",0,VLOOKUP($B520,Inputs!$C$68:$AN$129,MATCH($C525,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B520=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C529,E$6))","v":9.9295851513762088},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C529,F$6))","v":9.9295851513762088},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C529,G$6))","v":9.9295851513762088},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C529,H$6))","v":9.9295851513762088},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C529,I$6))","v":9.9295851513762088},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C529,J$6))","v":9.9295851513762088},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C529,K$6))","v":9.9295851513762088},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C529,L$6))","v":9.9295851513762088},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C529,M$6))","v":9.9295851513762088},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C529,N$6))","v":9.9295851513762088},null,null,"Bracket UNIT price",2.7130014074798385,2.7204342880482764,2.7204342880482764,2.7204342880482764,2.7130014074798385,2.7204342880482764,2.7204342880482764,2.7204342880482764,2.7130014074798385,2.7204342880482764]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C529+1","v":1},null,{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C530,E$6))","v":0},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C530,F$6))","v":0},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C530,G$6))","v":0},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C530,H$6))","v":0},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C530,I$6))","v":0},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C530,J$6))","v":0},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C530,K$6))","v":0},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C530,L$6))","v":0},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C530,M$6))","v":0},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C530,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C530+1","v":2},null,{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C531,E$6))","v":16.891724448934369},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C531,F$6))","v":16.891724448934369},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C531,G$6))","v":16.891724448934369},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C531,H$6))","v":16.891724448934369},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C531,I$6))","v":16.891724448934369},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C531,J$6))","v":16.891724448934369},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C531,K$6))","v":16.891724448934369},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C531,L$6))","v":16.891724448934369},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C531,M$6))","v":16.891724448934369},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C531,N$6))","v":16.891724448934369},null,null,"Luminaire UNIT price",4.6152252592716856,4.6278697120368131,4.6278697120368131,4.6278697120368131,4.6152252592716856,4.6278697120368131,4.6278697120368131,4.6278697120368131,4.6152252592716856,4.6278697120368131]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C532,E$6))","v":30.112789465161885},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C532,F$6))","v":30.115824546424701},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C532,G$6))","v":30.118874499585704},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C532,H$6))","v":30.121939397517195},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C532,I$6))","v":30.125019313448558},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C532,J$6))","v":30.125019313448558},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C532,K$6))","v":30.125019313448558},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C532,L$6))","v":30.125019313448558},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C532,M$6))","v":30.125019313448558},{"$f":"IF($B520=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B520,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C532,N$6))","v":30.125019313448558},null,null,"CAPEX Instalation costs",8.2275381052354888,8.2509108346369047,8.2517464382426589,8.2525861363060802,8.2308795938384041,8.253429948890016,8.253429948890016,8.253429948890016,8.2308795938384041,8.253429948890016]
[null,null,null,null,{"$f":"SUM(E521:E532)","v":226.38774919567885},{"$f":"SUM(F521:F532)","v":227.569036152113},218.47453834632208,215.65819196737701,213.93877718277332,{"$f":"SUM(J521:J532)","v":219.66866037635083},224.27248955073111,225.11580850986468,226.11615463686991,222.77065188859967,null,null,null,{"$f":"ROUND(E533/R$2*100,3)","v":61.854999999999997},{"$f":"ROUND(F533/S$2*100,3)","v":62.347999999999999},{"$f":"ROUND(G533/T$2*100,3)","v":59.856000000000002},{"$f":"ROUND(H533/U$2*100,3)","v":59.084000000000003},{"$f":"ROUND(I533/V$2*100,3)","v":58.453000000000003},{"$f":"ROUND(J533/W$2*100,3)","v":60.183},61.445,61.676000000000002,61.78,61.033000000000001]
[]
[{"$f":"A520+1","v":36},{"$f":"IFERROR(VLOOKUP($A535,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Metal Halide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A535,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Metal Halide"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B536,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},null,null,{"$f":"B536","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E536=\"NA\",\"\",E536/R$2*100)","v":1.1322121907103826},{"$f":"IF(F536=\"NA\",\"\",F536/S$2*100)","v":1.1353141419178083},{"$f":"IF(G536=\"NA\",\"\",G536/T$2*100)","v":1.1353141419178083},{"$f":"IF(H536=\"NA\",\"\",H536/U$2*100)","v":1.1353141419178083},{"$f":"IF(I536=\"NA\",\"\",I536/V$2*100)","v":1.1322121907103826},{"$f":"IF(J536=\"NA\",\"\",J536/W$2*100)","v":1.1353141419178083},{"$f":"IF(K536=\"NA\",\"\",K536/X$2*100)","v":1.1353141419178083},{"$f":"IF(L536=\"NA\",\"\",L536/Y$2*100)","v":1.1353141419178083},{"$f":"IF(M536=\"NA\",\"\",M536/Z$2*100)","v":1.1322121907103826},{"$f":"IF(N536=\"NA\",\"\",N536/AA$2*100)","v":1.1353141419178083}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B537,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B535=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B539,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C539,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($B540,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B535=\"Blank\",0,VLOOKUP($B535,Inputs!$C$68:$AN$129,MATCH($C540,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B535=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C544,E$6))","v":12.741913612190674},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C544,F$6))","v":12.741913612190674},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C544,G$6))","v":12.741913612190674},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C544,H$6))","v":12.741913612190674},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C544,I$6))","v":12.741913612190674},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C544,J$6))","v":12.741913612190674},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C544,K$6))","v":12.741913612190674},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C544,L$6))","v":12.741913612190674},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C544,M$6))","v":12.741913612190674},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C544,N$6))","v":12.741913612190674},null,null,"Bracket UNIT price",3.4813971618007304,3.490935236216623,3.490935236216623,3.490935236216623,3.4813971618007304,3.490935236216623,3.490935236216623,3.490935236216623,3.4813971618007304,3.490935236216623]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C544+1","v":1},null,{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C545,E$6))","v":0},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C545,F$6))","v":0},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C545,G$6))","v":0},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C545,H$6))","v":0},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C545,I$6))","v":0},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C545,J$6))","v":0},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C545,K$6))","v":0},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C545,L$6))","v":0},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C545,M$6))","v":0},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C545,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C545+1","v":2},null,{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C546,E$6))","v":17.498509246149528},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C546,F$6))","v":17.498509246149528},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C546,G$6))","v":17.498509246149528},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C546,H$6))","v":17.498509246149528},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C546,I$6))","v":17.498509246149528},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C546,J$6))","v":17.498509246149528},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C546,K$6))","v":17.498509246149528},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C546,L$6))","v":17.498509246149528},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C546,M$6))","v":17.498509246149528},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C546,N$6))","v":17.498509246149528},null,null,"Luminaire UNIT price",4.7810134552321113,4.7941121222327476,4.7941121222327476,4.7941121222327476,4.7810134552321113,4.7941121222327476,4.7941121222327476,4.7941121222327476,4.7810134552321113,4.7941121222327476]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C547,E$6))","v":30.112789465161885},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C547,F$6))","v":30.115863726516466},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C547,G$6))","v":30.118953051751689},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C547,H$6))","v":30.122057514680563},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C547,I$6))","v":30.125177189477785},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C547,J$6))","v":30.125177189477785},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C547,K$6))","v":30.125177189477785},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C547,L$6))","v":30.125177189477785},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C547,M$6))","v":30.125177189477785},{"$f":"IF($B535=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B535,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C547,N$6))","v":30.125177189477785},null,null,"CAPEX Instalation costs",8.2275381052354888,8.2509215689086197,8.2517679593840239,8.2526184971727581,8.2309227293655152,8.2534732025966537,8.2534732025966537,8.2534732025966537,8.2309227293655152,8.2534732025966537]
[null,null,null,null,{"$f":"SUM(E536:E547)","v":229.80686245370845},{"$f":"SUM(F536:F547)","v":230.98818859023436},221.89373015651768,219.07742334257,217.35804831683217,{"$f":"SUM(J536:J547)","v":223.0879315104097},227.69176068478998,228.53507964392352,229.53542577092875,226.18992302265852,null,null,null,{"$f":"ROUND(E548/R$2*100,3)","v":62.789000000000001},{"$f":"ROUND(F548/S$2*100,3)","v":63.283999999999999},{"$f":"ROUND(G548/T$2*100,3)","v":60.792999999999999},{"$f":"ROUND(H548/U$2*100,3)","v":60.021000000000001},{"$f":"ROUND(I548/V$2*100,3)","v":59.387},{"$f":"ROUND(J548/W$2*100,3)","v":61.12},62.381,62.612000000000002,62.715000000000003,61.97]
[]
[{"$f":"A535+1","v":37},{"$f":"IFERROR(VLOOKUP($A550,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Metal Halide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A550,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Metal Halide"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B551,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},null,null,{"$f":"B551","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E551=\"NA\",\"\",E551/R$2*100)","v":1.7877034590163936},{"$f":"IF(F551=\"NA\",\"\",F551/S$2*100)","v":1.7926012767123287},{"$f":"IF(G551=\"NA\",\"\",G551/T$2*100)","v":1.7926012767123287},{"$f":"IF(H551=\"NA\",\"\",H551/U$2*100)","v":1.7926012767123287},{"$f":"IF(I551=\"NA\",\"\",I551/V$2*100)","v":1.7877034590163936},{"$f":"IF(J551=\"NA\",\"\",J551/W$2*100)","v":1.7926012767123287},{"$f":"IF(K551=\"NA\",\"\",K551/X$2*100)","v":1.7926012767123287},{"$f":"IF(L551=\"NA\",\"\",L551/Y$2*100)","v":1.7926012767123287},{"$f":"IF(M551=\"NA\",\"\",M551/Z$2*100)","v":1.7877034590163936},{"$f":"IF(N551=\"NA\",\"\",N551/AA$2*100)","v":1.7926012767123287}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B552,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B550=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B554,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C554,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($B555,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B550=\"Blank\",0,VLOOKUP($B550,Inputs!$C$68:$AN$129,MATCH($C555,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B550=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C559,E$6))","v":9.1920433827158501},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C559,F$6))","v":9.1920433827158501},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C559,G$6))","v":9.1920433827158501},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C559,H$6))","v":9.1920433827158501},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C559,I$6))","v":9.1920433827158501},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C559,J$6))","v":9.1920433827158501},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C559,K$6))","v":9.1920433827158501},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C559,L$6))","v":9.1920433827158501},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C559,M$6))","v":9.1920433827158501},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C559,N$6))","v":9.1920433827158501},null,null,"Bracket UNIT price",2.5114872630371177,2.518368050059137,2.518368050059137,2.518368050059137,2.5114872630371177,2.518368050059137,2.518368050059137,2.518368050059137,2.5114872630371177,2.518368050059137]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C559+1","v":1},null,{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C560,E$6))","v":0},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C560,F$6))","v":0},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C560,G$6))","v":0},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C560,H$6))","v":0},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C560,I$6))","v":0},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C560,J$6))","v":0},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C560,K$6))","v":0},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C560,L$6))","v":0},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C560,M$6))","v":0},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C560,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C560+1","v":2},null,{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C561,E$6))","v":35.541866177097184},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C561,F$6))","v":35.541866177097184},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C561,G$6))","v":35.541866177097184},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C561,H$6))","v":35.541866177097184},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C561,I$6))","v":35.541866177097184},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C561,J$6))","v":35.541866177097184},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C561,K$6))","v":35.541866177097184},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C561,L$6))","v":35.541866177097184},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C561,M$6))","v":35.541866177097184},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C561,N$6))","v":35.541866177097184},null,null,"Luminaire UNIT price",9.7108923981139856,9.7374975827663519,9.7374975827663519,9.7374975827663519,9.7108923981139856,9.7374975827663519,9.7374975827663519,9.7374975827663519,9.7108923981139856,9.7374975827663519]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C562,E$6))","v":30.112789465161885},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C562,F$6))","v":30.117028785996492},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C562,G$6))","v":30.121288879503183},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C562,H$6))","v":30.125569847468061},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C562,I$6))","v":30.129871792175965},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C562,J$6))","v":30.129871792175965},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C562,K$6))","v":30.129871792175965},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C562,L$6))","v":30.129871792175965},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C562,M$6))","v":30.129871792175965},{"$f":"IF($B550=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B550,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C562,N$6))","v":30.129871792175965},null,null,"CAPEX Instalation costs",8.2275381052354888,8.2512407632867095,8.2524079121926519,8.253580780128237,8.2322054076983502,8.254759395116702,8.254759395116702,8.254759395116702,8.2322054076983502,8.254759395116702]
[null,null,null,null,{"$f":"SUM(E551:E562)","v":246.69944719718126},{"$f":"SUM(F551:F562)","v":247.8819383931872},238.78865072774198,235.97352041883033,234.25532766300316,{"$f":"SUM(J551:J562)","v":239.98521085658069},244.58904003096097,245.43235899009451,246.43270511709977,243.08720236882951,null,null,null,{"$f":"ROUND(E563/R$2*100,3)","v":67.403999999999996},{"$f":"ROUND(F563/S$2*100,3)","v":67.912999999999997},{"$f":"ROUND(G563/T$2*100,3)","v":65.421999999999997},{"$f":"ROUND(H563/U$2*100,3)","v":64.650000000000006},{"$f":"ROUND(I563/V$2*100,3)","v":64.004000000000005},{"$f":"ROUND(J563/W$2*100,3)","v":65.748999999999995},67.010999999999996,67.242000000000004,67.331000000000003,66.599000000000004]
[]
[{"$f":"A550+1","v":38},{"$f":"IFERROR(VLOOKUP($A565,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"70W Metal Halide"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A565,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"70W Metal Halide"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":3.5765501073499997},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":3.5765501073499997},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":3.5765501073499997},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":3.5765501073499997},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":3.5765501073499997},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":3.5765501073499997},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":3.5765501073499997},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":3.5765501073499997},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":3.5765501073499997},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B566,Inputs!$C$68:$AN$68,0),FALSE))","v":3.5765501073499997},null,null,{"$f":"B566","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E566=\"NA\",\"\",E566/R$2*100)","v":0.97719948288251357},{"$f":"IF(F566=\"NA\",\"\",F566/S$2*100)","v":0.97987674173972594},{"$f":"IF(G566=\"NA\",\"\",G566/T$2*100)","v":0.97987674173972594},{"$f":"IF(H566=\"NA\",\"\",H566/U$2*100)","v":0.97987674173972594},{"$f":"IF(I566=\"NA\",\"\",I566/V$2*100)","v":0.97719948288251357},{"$f":"IF(J566=\"NA\",\"\",J566/W$2*100)","v":0.97987674173972594},{"$f":"IF(K566=\"NA\",\"\",K566/X$2*100)","v":0.97987674173972594},{"$f":"IF(L566=\"NA\",\"\",L566/Y$2*100)","v":0.97987674173972594},{"$f":"IF(M566=\"NA\",\"\",M566/Z$2*100)","v":0.97719948288251357},{"$f":"IF(N566=\"NA\",\"\",N566/AA$2*100)","v":0.97987674173972594}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B567,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B565=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B569,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C569,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($B570,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B565=\"Blank\",0,VLOOKUP($B565,Inputs!$C$68:$AN$129,MATCH($C570,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B565=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C574,E$6))","v":5.7683723514561516},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C574,F$6))","v":5.7683723514561516},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C574,G$6))","v":5.7683723514561516},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C574,H$6))","v":5.7683723514561516},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C574,I$6))","v":5.7683723514561516},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C574,J$6))","v":5.7683723514561516},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C574,K$6))","v":5.7683723514561516},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C574,L$6))","v":5.7683723514561516},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C574,M$6))","v":5.7683723514561516},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C574,N$6))","v":5.7683723514561516},null,null,"Bracket UNIT price",1.5760580195235387,1.5803759867003153,1.5803759867003153,1.5803759867003153,1.5760580195235387,1.5803759867003153,1.5803759867003153,1.5803759867003153,1.5760580195235387,1.5803759867003153]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C574+1","v":1},null,{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C575,E$6))","v":0},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C575,F$6))","v":0},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C575,G$6))","v":0},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C575,H$6))","v":0},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C575,I$6))","v":0},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C575,J$6))","v":0},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C575,K$6))","v":0},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C575,L$6))","v":0},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C575,M$6))","v":0},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C575,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C575+1","v":2},null,{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C576,E$6))","v":6.1261513594225159},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C576,F$6))","v":6.1261513594225159},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C576,G$6))","v":6.1261513594225159},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C576,H$6))","v":6.1261513594225159},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C576,I$6))","v":6.1261513594225159},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C576,J$6))","v":6.1261513594225159},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C576,K$6))","v":6.1261513594225159},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C576,L$6))","v":6.1261513594225159},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C576,M$6))","v":6.1261513594225159},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C576,N$6))","v":6.1261513594225159},null,null,"Luminaire UNIT price",1.6738118468367529,1.6783976327184975,1.6783976327184975,1.6783976327184975,1.6738118468367529,1.6783976327184975,1.6783976327184975,1.6783976327184975,1.6738118468367529,1.6783976327184975]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C577,E$6))","v":19.132080404147491},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C577,F$6))","v":19.133753308824271},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C577,G$6))","v":19.135434410733968},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C577,H$6))","v":19.137123750043024},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C577,I$6))","v":19.138821367114691},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C577,J$6))","v":19.138821367114691},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C577,K$6))","v":19.138821367114691},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C577,L$6))","v":19.138821367114691},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C577,M$6))","v":19.138821367114691},{"$f":"IF($B565=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B565,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C577,N$6))","v":19.138821367114691},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2421241941984302,5.2425847700641004,5.2430476027515134,5.229186165878331,5.2435127033190936,5.2435127033190936,5.2435127033190936,5.229186165878331,5.2435127033190936]
[null,null,null,null,{"$f":"SUM(E566:E577)","v":188.00724572413125},{"$f":"SUM(F566:F577)","v":189.18380287135199},180.08455208028252,177.26342942643106,175.53921496317383,{"$f":"SUM(J566:J577)","v":181.2690981567514},185.87292733113168,186.71624629026519,187.71659241727048,184.37108966900018,null,null,null,{"$f":"ROUND(E578/R$2*100,3)","v":51.368000000000002},{"$f":"ROUND(F578/S$2*100,3)","v":51.831000000000003},{"$f":"ROUND(G578/T$2*100,3)","v":49.338000000000001},{"$f":"ROUND(H578/U$2*100,3)","v":48.564999999999998},{"$f":"ROUND(I578/V$2*100,3)","v":47.962000000000003},{"$f":"ROUND(J578/W$2*100,3)","v":49.662999999999997},50.923999999999999,51.155000000000001,51.289000000000001,50.512999999999998]
[]
[{"$f":"A565+1","v":39},{"$f":"IFERROR(VLOOKUP($A580,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Metal Halide - Flood Light"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A580,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Metal Halide - Flood Light"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B581,Inputs!$C$68:$AN$68,0),FALSE))","v":4.1438966180000003},null,null,{"$f":"B581","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E581=\"NA\",\"\",E581/R$2*100)","v":1.1322121907103826},{"$f":"IF(F581=\"NA\",\"\",F581/S$2*100)","v":1.1353141419178083},{"$f":"IF(G581=\"NA\",\"\",G581/T$2*100)","v":1.1353141419178083},{"$f":"IF(H581=\"NA\",\"\",H581/U$2*100)","v":1.1353141419178083},{"$f":"IF(I581=\"NA\",\"\",I581/V$2*100)","v":1.1322121907103826},{"$f":"IF(J581=\"NA\",\"\",J581/W$2*100)","v":1.1353141419178083},{"$f":"IF(K581=\"NA\",\"\",K581/X$2*100)","v":1.1353141419178083},{"$f":"IF(L581=\"NA\",\"\",L581/Y$2*100)","v":1.1353141419178083},{"$f":"IF(M581=\"NA\",\"\",M581/Z$2*100)","v":1.1322121907103826},{"$f":"IF(N581=\"NA\",\"\",N581/AA$2*100)","v":1.1353141419178083}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B582,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B580=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B584,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C584,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($B585,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B580=\"Blank\",0,VLOOKUP($B580,Inputs!$C$68:$AN$129,MATCH($C585,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B580=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C589,E$6))","v":12.741913612190674},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C589,F$6))","v":12.741913612190674},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C589,G$6))","v":12.741913612190674},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C589,H$6))","v":12.741913612190674},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C589,I$6))","v":12.741913612190674},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C589,J$6))","v":12.741913612190674},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C589,K$6))","v":12.741913612190674},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C589,L$6))","v":12.741913612190674},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C589,M$6))","v":12.741913612190674},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C589,N$6))","v":12.741913612190674},null,null,"Bracket UNIT price",3.4813971618007304,3.490935236216623,3.490935236216623,3.490935236216623,3.4813971618007304,3.490935236216623,3.490935236216623,3.490935236216623,3.4813971618007304,3.490935236216623]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C589+1","v":1},null,{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C590,E$6))","v":0},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C590,F$6))","v":0},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C590,G$6))","v":0},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C590,H$6))","v":0},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C590,I$6))","v":0},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C590,J$6))","v":0},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C590,K$6))","v":0},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C590,L$6))","v":0},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C590,M$6))","v":0},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C590,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C590+1","v":2},null,{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C591,E$6))","v":35.541866177097184},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C591,F$6))","v":35.541866177097184},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C591,G$6))","v":35.541866177097184},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C591,H$6))","v":35.541866177097184},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C591,I$6))","v":35.541866177097184},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C591,J$6))","v":35.541866177097184},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C591,K$6))","v":35.541866177097184},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C591,L$6))","v":35.541866177097184},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C591,M$6))","v":35.541866177097184},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C591,N$6))","v":35.541866177097184},null,null,"Luminaire UNIT price",9.7108923981139856,9.7374975827663519,9.7374975827663519,9.7374975827663519,9.7108923981139856,9.7374975827663519,9.7374975827663519,9.7374975827663519,9.7108923981139856,9.7374975827663519]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C592,E$6))","v":30.112789465161885},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C592,F$6))","v":30.117028785996492},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C592,G$6))","v":30.121288879503183},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C592,H$6))","v":30.125569847468061},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C592,I$6))","v":30.129871792175965},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C592,J$6))","v":30.129871792175965},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C592,K$6))","v":30.129871792175965},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C592,L$6))","v":30.129871792175965},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C592,M$6))","v":30.129871792175965},{"$f":"IF($B580=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B580,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C592,N$6))","v":30.129871792175965},null,null,"CAPEX Instalation costs",8.2275381052354888,8.2512407632867095,8.2524079121926519,8.253580780128237,8.2322054076983502,8.254759395116702,8.254759395116702,8.254759395116702,8.2322054076983502,8.254759395116702]
[null,null,null,null,{"$f":"SUM(E581:E592)","v":247.8502193846561},{"$f":"SUM(F581:F592)","v":249.03271058066204},239.93942291521682,237.12429260630515,235.406099850478,{"$f":"SUM(J581:J592)","v":241.13598304405554},245.73981221843582,246.58313117756936,247.58347730457459,244.23797455630435,null,null,null,{"$f":"ROUND(E593/R$2*100,3)","v":67.718999999999994},{"$f":"ROUND(F593/S$2*100,3)","v":68.227999999999994},{"$f":"ROUND(G593/T$2*100,3)","v":65.736999999999995},{"$f":"ROUND(H593/U$2*100,3)","v":64.965999999999994},{"$f":"ROUND(I593/V$2*100,3)","v":64.319000000000003},{"$f":"ROUND(J593/W$2*100,3)","v":66.064999999999998},67.325999999999993,67.557000000000002,67.646000000000001,66.915000000000006]
[]
[{"$f":"A580+1","v":40},{"$f":"IFERROR(VLOOKUP($A595,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Metal Halide - Flood Light"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A595,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Metal Halide - Flood Light"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B596,Inputs!$C$68:$AN$68,0),FALSE))","v":6.5429946599999997},null,null,{"$f":"B596","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E596=\"NA\",\"\",E596/R$2*100)","v":1.7877034590163936},{"$f":"IF(F596=\"NA\",\"\",F596/S$2*100)","v":1.7926012767123287},{"$f":"IF(G596=\"NA\",\"\",G596/T$2*100)","v":1.7926012767123287},{"$f":"IF(H596=\"NA\",\"\",H596/U$2*100)","v":1.7926012767123287},{"$f":"IF(I596=\"NA\",\"\",I596/V$2*100)","v":1.7877034590163936},{"$f":"IF(J596=\"NA\",\"\",J596/W$2*100)","v":1.7926012767123287},{"$f":"IF(K596=\"NA\",\"\",K596/X$2*100)","v":1.7926012767123287},{"$f":"IF(L596=\"NA\",\"\",L596/Y$2*100)","v":1.7926012767123287},{"$f":"IF(M596=\"NA\",\"\",M596/Z$2*100)","v":1.7877034590163936},{"$f":"IF(N596=\"NA\",\"\",N596/AA$2*100)","v":1.7926012767123287}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B597,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B595=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B599,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C599,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($B600,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B595=\"Blank\",0,VLOOKUP($B595,Inputs!$C$68:$AN$129,MATCH($C600,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B595=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C604,E$6))","v":9.1920433827158501},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C604,F$6))","v":9.1920433827158501},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C604,G$6))","v":9.1920433827158501},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C604,H$6))","v":9.1920433827158501},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C604,I$6))","v":9.1920433827158501},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C604,J$6))","v":9.1920433827158501},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C604,K$6))","v":9.1920433827158501},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C604,L$6))","v":9.1920433827158501},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C604,M$6))","v":9.1920433827158501},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C604,N$6))","v":9.1920433827158501},null,null,"Bracket UNIT price",2.5114872630371177,2.518368050059137,2.518368050059137,2.518368050059137,2.5114872630371177,2.518368050059137,2.518368050059137,2.518368050059137,2.5114872630371177,2.518368050059137]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C604+1","v":1},null,{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C605,E$6))","v":0},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C605,F$6))","v":0},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C605,G$6))","v":0},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C605,H$6))","v":0},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C605,I$6))","v":0},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C605,J$6))","v":0},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C605,K$6))","v":0},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C605,L$6))","v":0},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C605,M$6))","v":0},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C605,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C605+1","v":2},null,{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C606,E$6))","v":35.541866177097184},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C606,F$6))","v":35.541866177097184},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C606,G$6))","v":35.541866177097184},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C606,H$6))","v":35.541866177097184},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C606,I$6))","v":35.541866177097184},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C606,J$6))","v":35.541866177097184},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C606,K$6))","v":35.541866177097184},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C606,L$6))","v":35.541866177097184},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C606,M$6))","v":35.541866177097184},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C606,N$6))","v":35.541866177097184},null,null,"Luminaire UNIT price",9.7108923981139856,9.7374975827663519,9.7374975827663519,9.7374975827663519,9.7108923981139856,9.7374975827663519,9.7374975827663519,9.7374975827663519,9.7108923981139856,9.7374975827663519]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C607,E$6))","v":30.112789465161885},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C607,F$6))","v":30.117028785996492},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C607,G$6))","v":30.121288879503183},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C607,H$6))","v":30.125569847468061},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C607,I$6))","v":30.129871792175965},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C607,J$6))","v":30.129871792175965},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C607,K$6))","v":30.129871792175965},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C607,L$6))","v":30.129871792175965},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C607,M$6))","v":30.129871792175965},{"$f":"IF($B595=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B595,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C607,N$6))","v":30.129871792175965},null,null,"CAPEX Instalation costs",8.2275381052354888,8.2512407632867095,8.2524079121926519,8.253580780128237,8.2322054076983502,8.254759395116702,8.254759395116702,8.254759395116702,8.2322054076983502,8.254759395116702]
[null,null,null,null,{"$f":"SUM(E596:E607)","v":246.69944719718126},{"$f":"SUM(F596:F607)","v":247.8819383931872},238.78865072774198,235.97352041883033,234.25532766300316,{"$f":"SUM(J596:J607)","v":239.98521085658069},244.58904003096097,245.43235899009451,246.43270511709977,243.08720236882951,null,null,null,{"$f":"ROUND(E608/R$2*100,3)","v":67.403999999999996},{"$f":"ROUND(F608/S$2*100,3)","v":67.912999999999997},{"$f":"ROUND(G608/T$2*100,3)","v":65.421999999999997},{"$f":"ROUND(H608/U$2*100,3)","v":64.650000000000006},{"$f":"ROUND(I608/V$2*100,3)","v":64.004000000000005},{"$f":"ROUND(J608/W$2*100,3)","v":65.748999999999995},67.010999999999996,67.242000000000004,67.331000000000003,66.599000000000004]
[]
[{"$f":"A595+1","v":41},{"$f":"IFERROR(VLOOKUP($A610,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"125W Mercury Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A610,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"125W Mercury Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B611,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},null,null,{"$f":"B611","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E611=\"NA\",\"\",E611/R$2*100)","v":0.14897528825136613},{"$f":"IF(F611=\"NA\",\"\",F611/S$2*100)","v":0.14938343972602741},{"$f":"IF(G611=\"NA\",\"\",G611/T$2*100)","v":0.14938343972602741},{"$f":"IF(H611=\"NA\",\"\",H611/U$2*100)","v":0.14938343972602741},{"$f":"IF(I611=\"NA\",\"\",I611/V$2*100)","v":0.14897528825136613},{"$f":"IF(J611=\"NA\",\"\",J611/W$2*100)","v":0.14938343972602741},{"$f":"IF(K611=\"NA\",\"\",K611/X$2*100)","v":0.14938343972602741},{"$f":"IF(L611=\"NA\",\"\",L611/Y$2*100)","v":0.14938343972602741},{"$f":"IF(M611=\"NA\",\"\",M611/Z$2*100)","v":0.14897528825136613},{"$f":"IF(N611=\"NA\",\"\",N611/AA$2*100)","v":0.14938343972602741}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B612,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B610=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B614,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C614,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($B615,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B610=\"Blank\",0,VLOOKUP($B610,Inputs!$C$68:$AN$129,MATCH($C615,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B610=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C619,E$6))","v":10.357602116078503},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C619,F$6))","v":10.357602116078503},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C619,G$6))","v":10.357602116078503},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C619,H$6))","v":10.357602116078503},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C619,I$6))","v":10.357602116078503},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C619,J$6))","v":10.357602116078503},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C619,K$6))","v":10.357602116078503},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C619,L$6))","v":10.357602116078503},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C619,M$6))","v":10.357602116078503},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C619,N$6))","v":10.357602116078503},null,null,"Bracket UNIT price",2.8299459333547823,2.8376992098845215,2.8376992098845215,2.8376992098845215,2.8299459333547823,2.8376992098845215,2.8376992098845215,2.8376992098845215,2.8299459333547823,2.8376992098845215]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C619+1","v":1},null,{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C620,E$6))","v":0},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C620,F$6))","v":0},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C620,G$6))","v":0},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C620,H$6))","v":0},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C620,I$6))","v":0},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C620,J$6))","v":0},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C620,K$6))","v":0},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C620,L$6))","v":0},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C620,M$6))","v":0},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C620,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C620+1","v":2},null,{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C621,E$6))","v":10.21573896594359},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C621,F$6))","v":10.21573896594359},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C621,G$6))","v":10.21573896594359},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C621,H$6))","v":10.21573896594359},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C621,I$6))","v":10.21573896594359},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C621,J$6))","v":10.21573896594359},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C621,K$6))","v":10.21573896594359},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C621,L$6))","v":10.21573896594359},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C621,M$6))","v":10.21573896594359},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C621,N$6))","v":10.21573896594359},null,null,"Luminaire UNIT price",2.7911855098206528,2.7988325934092027,2.7988325934092027,2.7988325934092027,2.7911855098206528,2.7988325934092027,2.7988325934092027,2.7988325934092027,2.7911855098206528,2.7988325934092027]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C622,E$6))","v":30.112789465161885},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C622,F$6))","v":30.115393478070558},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C622,G$6))","v":30.118010250642481},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C622,H$6))","v":30.12063984540001},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C622,I$6))","v":30.12328232517185},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C622,J$6))","v":30.12328232517185},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C622,K$6))","v":30.12328232517185},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C622,L$6))","v":30.12328232517185},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C622,M$6))","v":30.12328232517185},{"$f":"IF($B610=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B610,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C622,N$6))","v":30.12328232517185},null,null,"CAPEX Instalation costs",8.2275381052354888,8.2507927337179616,8.2515096577102689,8.2522300946301392,8.2304050068775538,8.2529540616909181,8.2529540616909181,8.2529540616909181,8.2304050068775538,8.2529540616909181]
[null,null,null,null,{"$f":"SUM(E611:E622)","v":216.54113361439033},{"$f":"SUM(F611:F622)","v":217.72198950247036},208.62705851609033,205.81027683397133,204.09042461320811,{"$f":"SUM(J611:J622)","v":209.82030780678565},214.42413698116593,215.26745594029947,216.26780206730473,212.92229931903449,null,null,null,{"$f":"ROUND(E623/R$2*100,3)","v":59.164000000000001},{"$f":"ROUND(F623/S$2*100,3)","v":59.65},{"$f":"ROUND(G623/T$2*100,3)","v":57.158000000000001},{"$f":"ROUND(H623/U$2*100,3)","v":56.386000000000003},{"$f":"ROUND(I623/V$2*100,3)","v":55.762},{"$f":"ROUND(J623/W$2*100,3)","v":57.484999999999999},58.746000000000002,58.976999999999997,59.09,58.335000000000001]
[]
[{"$f":"A610+1","v":42},{"$f":"IFERROR(VLOOKUP($A625,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Mercury Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A625,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"250W Mercury Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B626,Inputs!$C$68:$AN$68,0),FALSE))","v":0.54524955500000005},null,null,{"$f":"B626","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E626=\"NA\",\"\",E626/R$2*100)","v":0.14897528825136613},{"$f":"IF(F626=\"NA\",\"\",F626/S$2*100)","v":0.14938343972602741},{"$f":"IF(G626=\"NA\",\"\",G626/T$2*100)","v":0.14938343972602741},{"$f":"IF(H626=\"NA\",\"\",H626/U$2*100)","v":0.14938343972602741},{"$f":"IF(I626=\"NA\",\"\",I626/V$2*100)","v":0.14897528825136613},{"$f":"IF(J626=\"NA\",\"\",J626/W$2*100)","v":0.14938343972602741},{"$f":"IF(K626=\"NA\",\"\",K626/X$2*100)","v":0.14938343972602741},{"$f":"IF(L626=\"NA\",\"\",L626/Y$2*100)","v":0.14938343972602741},{"$f":"IF(M626=\"NA\",\"\",M626/Z$2*100)","v":0.14897528825136613},{"$f":"IF(N626=\"NA\",\"\",N626/AA$2*100)","v":0.14938343972602741}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B627,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B625=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B629,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C629,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($B630,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B625=\"Blank\",0,VLOOKUP($B625,Inputs!$C$68:$AN$129,MATCH($C630,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B625=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C634,E$6))","v":10.357602116078503},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C634,F$6))","v":10.357602116078503},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C634,G$6))","v":10.357602116078503},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C634,H$6))","v":10.357602116078503},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C634,I$6))","v":10.357602116078503},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C634,J$6))","v":10.357602116078503},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C634,K$6))","v":10.357602116078503},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C634,L$6))","v":10.357602116078503},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C634,M$6))","v":10.357602116078503},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C634,N$6))","v":10.357602116078503},null,null,"Bracket UNIT price",2.8299459333547823,2.8376992098845215,2.8376992098845215,2.8376992098845215,2.8299459333547823,2.8376992098845215,2.8376992098845215,2.8376992098845215,2.8299459333547823,2.8376992098845215]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C634+1","v":1},null,{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C635,E$6))","v":0},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C635,F$6))","v":0},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C635,G$6))","v":0},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C635,H$6))","v":0},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C635,I$6))","v":0},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C635,J$6))","v":0},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C635,K$6))","v":0},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C635,L$6))","v":0},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C635,M$6))","v":0},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C635,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C635+1","v":2},null,{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C636,E$6))","v":11.799801263665801},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C636,F$6))","v":11.799801263665801},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C636,G$6))","v":11.799801263665801},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C636,H$6))","v":11.799801263665801},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C636,I$6))","v":11.799801263665801},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C636,J$6))","v":11.799801263665801},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C636,K$6))","v":11.799801263665801},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C636,L$6))","v":11.799801263665801},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C636,M$6))","v":11.799801263665801},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C636,N$6))","v":11.799801263665801},null,null,"Luminaire UNIT price",3.2239894163021319,3.2328222640180275,3.2328222640180275,3.2328222640180275,3.2239894163021319,3.2328222640180275,3.2328222640180275,3.2328222640180275,3.2239894163021319,3.2328222640180275]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C637,E$6))","v":30.112789465161885},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C637,F$6))","v":30.115495760966361},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C637,G$6))","v":30.11821531762028},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C637,H$6))","v":30.1209482001018},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C637,I$6))","v":30.123694473707484},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C637,J$6))","v":30.123694473707484},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C637,K$6))","v":30.123694473707484},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C637,L$6))","v":30.123694473707484},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C637,M$6))","v":30.123694473707484},{"$f":"IF($B625=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B625,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C637,N$6))","v":30.123694473707484},null,null,"CAPEX Instalation costs",8.2275381052354888,8.2508207564291407,8.2515658404439129,8.252314575370356,8.2305176157670719,8.253066979097941,8.253066979097941,8.253066979097941,8.2305176157670719,8.253066979097941]
[null,null,null,null,{"$f":"SUM(E626:E637)","v":218.12519591211256},{"$f":"SUM(F626:F637)","v":219.30615408308839},210.21132588079035,207.39464748639534,205.67489905946596,{"$f":"SUM(J626:J637)","v":211.40478225304349},216.00861142742377,216.85193038655731,217.85227651356257,214.50677376529234,null,null,null,{"$f":"ROUND(E638/R$2*100,3)","v":59.597000000000001},{"$f":"ROUND(F638/S$2*100,3)","v":60.084000000000003},{"$f":"ROUND(G638/T$2*100,3)","v":57.591999999999999},{"$f":"ROUND(H638/U$2*100,3)","v":56.82},{"$f":"ROUND(I638/V$2*100,3)","v":56.195},{"$f":"ROUND(J638/W$2*100,3)","v":57.918999999999997},59.18,59.411000000000001,59.521999999999998,58.768999999999998]
[]
[{"$f":"A625+1","v":43},{"$f":"IFERROR(VLOOKUP($A640,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Mercury Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A640,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"400W Mercury Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B641,Inputs!$C$68:$AN$68,0),FALSE))","v":1.0686891278000004},null,null,{"$f":"B641","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E641=\"NA\",\"\",E641/R$2*100)","v":0.2919915649726777},{"$f":"IF(F641=\"NA\",\"\",F641/S$2*100)","v":0.29279154186301382},{"$f":"IF(G641=\"NA\",\"\",G641/T$2*100)","v":0.29279154186301382},{"$f":"IF(H641=\"NA\",\"\",H641/U$2*100)","v":0.29279154186301382},{"$f":"IF(I641=\"NA\",\"\",I641/V$2*100)","v":0.2919915649726777},{"$f":"IF(J641=\"NA\",\"\",J641/W$2*100)","v":0.29279154186301382},{"$f":"IF(K641=\"NA\",\"\",K641/X$2*100)","v":0.29279154186301382},{"$f":"IF(L641=\"NA\",\"\",L641/Y$2*100)","v":0.29279154186301382},{"$f":"IF(M641=\"NA\",\"\",M641/Z$2*100)","v":0.2919915649726777},{"$f":"IF(N641=\"NA\",\"\",N641/AA$2*100)","v":0.29279154186301382}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B642,Inputs!$C$68:$AN$68,0),FALSE))","v":1.6930974392480003},null,null,"PE Cell UNIT price Annualised Cost",0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976,0.46386231212273976,0.46386231212273976,0.46259492875628422,0.46386231212273976]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B640=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":34.921367162927247},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":34.932262444957026},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":34.943211113868742},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":34.954213431258133},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":34.965269660002733},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":34.965269660002733},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":34.965269660002733},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":34.965269660002733},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":34.965269660002733},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B644,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C644,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":34.965269660002733},null,null,"Lamp Service costs Annualised",9.5413571483407775,9.5704828616320619,9.5734824969503407,9.5764968304816804,9.5533523661209649,9.5795259342473233,9.5795259342473233,9.5795259342473233,9.5533523661209649,9.5795259342473233]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($B645,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B640=\"Blank\",0,VLOOKUP($B640,Inputs!$C$68:$AN$129,MATCH($C645,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B640=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C649,E$6))","v":9.4487579681121439},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C649,F$6))","v":9.4487579681121439},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C649,G$6))","v":9.4487579681121439},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C649,H$6))","v":9.4487579681121439},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C649,I$6))","v":9.4487579681121439},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C649,J$6))","v":9.4487579681121439},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C649,K$6))","v":9.4487579681121439},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C649,L$6))","v":9.4487579681121439},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C649,M$6))","v":9.4487579681121439},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C649,N$6))","v":9.4487579681121439},null,null,"Bracket UNIT price",2.5816278601399301,2.5887008131814095,2.5887008131814095,2.5887008131814095,2.5816278601399301,2.5887008131814095,2.5887008131814095,2.5887008131814095,2.5816278601399301,2.5887008131814095]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C649+1","v":1},null,{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C650,E$6))","v":0},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C650,F$6))","v":0},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C650,G$6))","v":0},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C650,H$6))","v":0},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C650,I$6))","v":0},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C650,J$6))","v":0},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C650,K$6))","v":0},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C650,L$6))","v":0},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C650,M$6))","v":0},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C650,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C650+1","v":2},null,{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C651,E$6))","v":17.705116794513923},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C651,F$6))","v":17.705116794513923},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C651,G$6))","v":17.705116794513923},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C651,H$6))","v":17.705116794513923},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C651,I$6))","v":17.705116794513923},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C651,J$6))","v":17.705116794513923},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C651,K$6))","v":17.705116794513923},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C651,L$6))","v":17.705116794513923},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C651,M$6))","v":17.705116794513923},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C651,N$6))","v":17.705116794513923},null,null,"Luminaire UNIT price",4.8374636050584492,4.8507169300038147,4.8507169300038147,4.8507169300038147,4.8374636050584492,4.8507169300038147,4.8507169300038147,4.8507169300038147,4.8374636050584492,4.8507169300038147]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C652,E$6))","v":30.112789465161885},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C652,F$6))","v":30.115877067164984},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C652,G$6))","v":30.118979798417897},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C652,H$6))","v":30.122097733053948},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C652,I$6))","v":30.125230945569722},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C652,J$6))","v":30.125230945569722},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C652,K$6))","v":30.125230945569722},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C652,L$6))","v":30.125230945569722},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C652,M$6))","v":30.125230945569722},{"$f":"IF($B640=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B640,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C652,N$6))","v":30.125230945569722},null,null,"CAPEX Instalation costs",8.2275381052354888,8.2509252238808166,8.2517752872377788,8.2526295159051912,8.2309374168223286,8.2534879302930744,8.2534879302930744,8.2534879302930744,8.2309374168223286,8.2534879302930744]
[null,null,null,null,{"$f":"SUM(E641:E652)","v":223.64510686779431},{"$f":"SUM(F641:F652)","v":224.82644634496873},215.73200131726975,212.91570797502925,211.19634648700995,{"$f":"SUM(J641:J652)","v":216.92622968058748},221.53005885496776,222.3733778141013,223.37372394110653,220.0282211928363,null,null,null,{"$f":"ROUND(E653/R$2*100,3)","v":61.104999999999997},{"$f":"ROUND(F653/S$2*100,3)","v":61.595999999999997},{"$f":"ROUND(G653/T$2*100,3)","v":59.104999999999997},{"$f":"ROUND(H653/U$2*100,3)","v":58.332999999999998},{"$f":"ROUND(I653/V$2*100,3)","v":57.704000000000001},{"$f":"ROUND(J653/W$2*100,3)","v":59.432000000000002},60.692999999999998,60.923999999999999,61.030999999999999,60.281999999999996]
[]
[{"$f":"A640+1","v":44},{"$f":"IFERROR(VLOOKUP($A655,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"50W Mercury Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A655,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"50W Mercury Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.64212375646340014},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.64212375646340014},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.64212375646340014},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.64212375646340014},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.64212375646340014},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.64212375646340014},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.64212375646340014},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.64212375646340014},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.64212375646340014},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B656,Inputs!$C$68:$AN$68,0),FALSE))","v":0.64212375646340014},null,null,{"$f":"B656","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E656=\"NA\",\"\",E656/R$2*100)","v":0.17544364930693995},{"$f":"IF(F656=\"NA\",\"\",F656/S$2*100)","v":0.17592431683928772},{"$f":"IF(G656=\"NA\",\"\",G656/T$2*100)","v":0.17592431683928772},{"$f":"IF(H656=\"NA\",\"\",H656/U$2*100)","v":0.17592431683928772},{"$f":"IF(I656=\"NA\",\"\",I656/V$2*100)","v":0.17544364930693995},{"$f":"IF(J656=\"NA\",\"\",J656/W$2*100)","v":0.17592431683928772},{"$f":"IF(K656=\"NA\",\"\",K656/X$2*100)","v":0.17592431683928772},{"$f":"IF(L656=\"NA\",\"\",L656/Y$2*100)","v":0.17592431683928772},{"$f":"IF(M656=\"NA\",\"\",M656/Z$2*100)","v":0.17544364930693995},{"$f":"IF(N656=\"NA\",\"\",N656/AA$2*100)","v":0.17592431683928772}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B657,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B655=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B659,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C659,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($B660,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B655=\"Blank\",0,VLOOKUP($B655,Inputs!$C$68:$AN$129,MATCH($C660,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B655=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C664,E$6))","v":3.4851976111889056},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C664,F$6))","v":3.4851976111889056},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C664,G$6))","v":3.4851976111889056},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C664,H$6))","v":3.4851976111889056},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C664,I$6))","v":3.4851976111889056},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C664,J$6))","v":3.4851976111889056},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C664,K$6))","v":3.4851976111889056},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C664,L$6))","v":3.4851976111889056},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C664,M$6))","v":3.4851976111889056},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C664,N$6))","v":3.4851976111889056},null,null,"Bracket UNIT price",0.95223978447784319,0.95484866059970008,0.95484866059970008,0.95484866059970008,0.95223978447784319,0.95484866059970008,0.95484866059970008,0.95484866059970008,0.95223978447784319,0.95484866059970008]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C664+1","v":1},null,{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C665,E$6))","v":0},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C665,F$6))","v":0},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C665,G$6))","v":0},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C665,H$6))","v":0},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C665,I$6))","v":0},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C665,J$6))","v":0},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C665,K$6))","v":0},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C665,L$6))","v":0},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C665,M$6))","v":0},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C665,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C665+1","v":2},null,{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C666,E$6))","v":6.162689041486666},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C666,F$6))","v":6.162689041486666},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C666,G$6))","v":6.162689041486666},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C666,H$6))","v":6.162689041486666},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C666,I$6))","v":6.162689041486666},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C666,J$6))","v":6.162689041486666},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C666,K$6))","v":6.162689041486666},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C666,L$6))","v":6.162689041486666},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C666,M$6))","v":6.162689041486666},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C666,N$6))","v":6.162689041486666},null,null,"Luminaire UNIT price",1.6837948200783239,1.6884079565716894,1.6884079565716894,1.6884079565716894,1.6837948200783239,1.6884079565716894,1.6884079565716894,1.6884079565716894,1.6837948200783239,1.6884079565716894]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C667,E$6))","v":19.132080404147491},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C667,F$6))","v":19.133755728790156},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C667,G$6))","v":19.135439262523576},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C667,H$6))","v":19.137131045572282},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C667,I$6))","v":19.138831118357931},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C667,J$6))","v":19.138831118357931},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C667,K$6))","v":19.138831118357931},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C667,L$6))","v":19.138831118357931},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C667,M$6))","v":19.138831118357931},{"$f":"IF($B655=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B655,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C667,N$6))","v":19.138831118357931},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2421248572027821,5.2425860993215281,5.2430496015266526,5.2291888301524407,5.243515374892584,5.243515374892584,5.243515374892584,5.2291888301524407,5.243515374892584]
[null,null,null,null,{"$f":"SUM(E656:E667)","v":182.82618231504154},{"$f":"SUM(F656:F667)","v":184.00274188222818},174.90349352298239,172.0823733128706,170.35816130532737,{"$f":"SUM(J656:J667)","v":176.08804449890491},180.69187367328519,181.5351926324187,182.53553875942399,179.19003601115372,null,null,null,{"$f":"ROUND(E668/R$2*100,3)","v":49.953000000000003},{"$f":"ROUND(F668/S$2*100,3)","v":50.411999999999999},{"$f":"ROUND(G668/T$2*100,3)","v":47.918999999999997},{"$f":"ROUND(H668/U$2*100,3)","v":47.146000000000001},{"$f":"ROUND(I668/V$2*100,3)","v":46.545999999999999},{"$f":"ROUND(J668/W$2*100,3)","v":48.243000000000002},49.505000000000003,49.735999999999997,49.872999999999998,49.093000000000004]
[]
[{"$f":"A655+1","v":45},{"$f":"IFERROR(VLOOKUP($A670,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour Art decorative"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A670,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour Art decorative"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B671,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},null,null,{"$f":"B671","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E671=\"NA\",\"\",E671/R$2*100)","v":0.14592576410086067},{"$f":"IF(F671=\"NA\",\"\",F671/S$2*100)","v":0.14632556071483563},{"$f":"IF(G671=\"NA\",\"\",G671/T$2*100)","v":0.14632556071483563},{"$f":"IF(H671=\"NA\",\"\",H671/U$2*100)","v":0.14632556071483563},{"$f":"IF(I671=\"NA\",\"\",I671/V$2*100)","v":0.14592576410086067},{"$f":"IF(J671=\"NA\",\"\",J671/W$2*100)","v":0.14632556071483563},{"$f":"IF(K671=\"NA\",\"\",K671/X$2*100)","v":0.14632556071483563},{"$f":"IF(L671=\"NA\",\"\",L671/Y$2*100)","v":0.14632556071483563},{"$f":"IF(M671=\"NA\",\"\",M671/Z$2*100)","v":0.14592576410086067},{"$f":"IF(N671=\"NA\",\"\",N671/AA$2*100)","v":0.14632556071483563}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B672,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B670=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B674,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C674,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($B675,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B670=\"Blank\",0,VLOOKUP($B670,Inputs!$C$68:$AN$129,MATCH($C675,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B670=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C679,E$6))","v":3.6235269934774688},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C679,F$6))","v":3.6235269934774688},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C679,G$6))","v":3.6235269934774688},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C679,H$6))","v":3.6235269934774688},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C679,I$6))","v":3.6235269934774688},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C679,J$6))","v":3.6235269934774688},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C679,K$6))","v":3.6235269934774688},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C679,L$6))","v":3.6235269934774688},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C679,M$6))","v":3.6235269934774688},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C679,N$6))","v":3.6235269934774688},null,null,"Bracket UNIT price",0.99003469767143959,0.99274712150067645,0.99274712150067645,0.99274712150067645,0.99003469767143959,0.99274712150067645,0.99274712150067645,0.99274712150067645,0.99003469767143959,0.99274712150067645]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C679+1","v":1},null,{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C680,E$6))","v":0},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C680,F$6))","v":0},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C680,G$6))","v":0},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C680,H$6))","v":0},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C680,I$6))","v":0},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C680,J$6))","v":0},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C680,K$6))","v":0},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C680,L$6))","v":0},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C680,M$6))","v":0},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C680,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C680+1","v":2},null,{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C681,E$6))","v":64.967478489303247},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C681,F$6))","v":64.967478489303247},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C681,G$6))","v":64.967478489303247},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C681,H$6))","v":64.967478489303247},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C681,I$6))","v":64.967478489303247},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C681,J$6))","v":64.967478489303247},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C681,K$6))","v":64.967478489303247},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C681,L$6))","v":64.967478489303247},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C681,M$6))","v":64.967478489303247},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C681,N$6))","v":64.967478489303247},null,null,"Luminaire UNIT price",17.75067718286974,17.799309175151574,17.799309175151574,17.799309175151574,17.75067718286974,17.799309175151574,17.799309175151574,17.799309175151574,17.75067718286974,17.799309175151574]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C682,E$6))","v":19.132080404147491},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C682,F$6))","v":19.137650491028673},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C682,G$6))","v":19.143247871335568},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C682,H$6))","v":19.148872678805965},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C682,I$6))","v":19.154525047832973},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C682,J$6))","v":19.154525047832973},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C682,K$6))","v":19.154525047832973},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C682,L$6))","v":19.154525047832973},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C682,M$6))","v":19.154525047832973},{"$f":"IF($B670=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B670,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C682,N$6))","v":19.154525047832973},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2431919153503213,5.2447254442015261,5.2462664873440996,5.2334767890254019,5.2478150815980751,5.2478150815980751,5.2478150815980751,5.2334767890254019,5.2478150815980751]
[null,null,null,null,{"$f":"SUM(E671:E682)","v":241.66126568529242},{"$f":"SUM(F671:F682)","v":242.84172001471759},233.74638550204531,230.92919831635515,229.20893860505333,{"$f":"SUM(J671:J682)","v":234.93882179863084},239.54265097301112,240.38596993214463,241.38631605914992,238.04081331087968,null,null,null,{"$f":"ROUND(E683/R$2*100,3)","v":66.028000000000006},{"$f":"ROUND(F683/S$2*100,3)","v":66.531999999999996},{"$f":"ROUND(G683/T$2*100,3)","v":64.040000000000006},{"$f":"ROUND(H683/U$2*100,3)","v":63.268000000000001},{"$f":"ROUND(I683/V$2*100,3)","v":62.625},{"$f":"ROUND(J683/W$2*100,3)","v":64.367000000000004},65.628,65.858999999999995,65.953000000000003,65.216999999999999]
[]
[{"$f":"A670+1","v":46},{"$f":"IFERROR(VLOOKUP($A685,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A685,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"80W Mercury Vapour"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B686,Inputs!$C$68:$AN$68,0),FALSE))","v":0.53408829660915003},null,null,{"$f":"B686","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E686=\"NA\",\"\",E686/R$2*100)","v":0.14592576410086067},{"$f":"IF(F686=\"NA\",\"\",F686/S$2*100)","v":0.14632556071483563},{"$f":"IF(G686=\"NA\",\"\",G686/T$2*100)","v":0.14632556071483563},{"$f":"IF(H686=\"NA\",\"\",H686/U$2*100)","v":0.14632556071483563},{"$f":"IF(I686=\"NA\",\"\",I686/V$2*100)","v":0.14592576410086067},{"$f":"IF(J686=\"NA\",\"\",J686/W$2*100)","v":0.14632556071483563},{"$f":"IF(K686=\"NA\",\"\",K686/X$2*100)","v":0.14632556071483563},{"$f":"IF(L686=\"NA\",\"\",L686/Y$2*100)","v":0.14632556071483563},{"$f":"IF(M686=\"NA\",\"\",M686/Z$2*100)","v":0.14592576410086067},{"$f":"IF(N686=\"NA\",\"\",N686/AA$2*100)","v":0.14632556071483563}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B687,Inputs!$C$68:$AN$68,0),FALSE))","v":0.58131255188333353},null,null,"PE Cell UNIT price Annualised Cost",0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891,0.15926371284474891,0.15926371284474891,0.15882856608834248,0.15926371284474891]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B685=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":24.127490039840644},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":24.135017689243035},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":24.142582224127498},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":24.150183825232894},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":24.157822674183706},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":24.157822674183706},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":24.157822674183706},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":24.157822674183706},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":24.157822674183706},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B689,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C689,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":24.157822674183706},null,null,"Lamp Service costs Annualised",6.5922103933990828,6.6123336134912423,6.6144060888020535,6.6164887192418895,6.6004979984108481,6.6185815545708779,6.6185815545708779,6.6185815545708779,6.6004979984108481,6.6185815545708779]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($B690,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B685=\"Blank\",0,VLOOKUP($B685,Inputs!$C$68:$AN$129,MATCH($C690,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B685=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C694,E$6))","v":3.6235269934774688},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C694,F$6))","v":3.6235269934774688},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C694,G$6))","v":3.6235269934774688},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C694,H$6))","v":3.6235269934774688},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C694,I$6))","v":3.6235269934774688},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C694,J$6))","v":3.6235269934774688},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C694,K$6))","v":3.6235269934774688},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C694,L$6))","v":3.6235269934774688},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C694,M$6))","v":3.6235269934774688},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C694,N$6))","v":3.6235269934774688},null,null,"Bracket UNIT price",0.99003469767143959,0.99274712150067645,0.99274712150067645,0.99274712150067645,0.99003469767143959,0.99274712150067645,0.99274712150067645,0.99274712150067645,0.99003469767143959,0.99274712150067645]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C694+1","v":1},null,{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C695,E$6))","v":0},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C695,F$6))","v":0},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C695,G$6))","v":0},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C695,H$6))","v":0},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C695,I$6))","v":0},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C695,J$6))","v":0},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C695,K$6))","v":0},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C695,L$6))","v":0},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C695,M$6))","v":0},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C695,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C695+1","v":2},null,{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C696,E$6))","v":6.1261513594225159},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C696,F$6))","v":6.1261513594225159},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C696,G$6))","v":6.1261513594225159},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C696,H$6))","v":6.1261513594225159},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C696,I$6))","v":6.1261513594225159},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C696,J$6))","v":6.1261513594225159},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C696,K$6))","v":6.1261513594225159},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C696,L$6))","v":6.1261513594225159},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C696,M$6))","v":6.1261513594225159},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C696,N$6))","v":6.1261513594225159},null,null,"Luminaire UNIT price",1.6738118468367529,1.6783976327184975,1.6783976327184975,1.6783976327184975,1.6738118468367529,1.6783976327184975,1.6783976327184975,1.6783976327184975,1.6738118468367529,1.6783976327184975]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C697,E$6))","v":19.132080404147491},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C697,F$6))","v":19.133753308824271},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C697,G$6))","v":19.135434410733968},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C697,H$6))","v":19.137123750043024},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C697,I$6))","v":19.138821367114691},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C697,J$6))","v":19.138821367114691},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C697,K$6))","v":19.138821367114691},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C697,L$6))","v":19.138821367114691},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C697,M$6))","v":19.138821367114691},{"$f":"IF($B685=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B685,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C697,N$6))","v":19.138821367114691},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2421241941984302,5.2425847700641004,5.2430476027515134,5.229186165878331,5.2435127033190936,5.2435127033190936,5.2435127033190936,5.229186165878331,5.2435127033190936]
[null,null,null,null,{"$f":"SUM(E686:E697)","v":182.81993855541171},{"$f":"SUM(F686:F697)","v":183.99649570263247},174.89724491156298,172.07612225771152,170.35190779445432,{"$f":"SUM(J686:J697)","v":176.08179098803186},180.68562016241214,181.52893912154565,182.52928524855093,179.18378250028067,null,null,null,{"$f":"ROUND(E698/R$2*100,3)","v":49.951000000000001},{"$f":"ROUND(F698/S$2*100,3)","v":50.41},{"$f":"ROUND(G698/T$2*100,3)","v":47.917000000000002},{"$f":"ROUND(H698/U$2*100,3)","v":47.143999999999998},{"$f":"ROUND(I698/V$2*100,3)","v":46.543999999999997},{"$f":"ROUND(J698/W$2*100,3)","v":48.241999999999997},49.503,49.734000000000002,49.871000000000002,49.091000000000001]
[]
[{"$f":"A685+1","v":47},{"$f":"IFERROR(VLOOKUP($A700,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"14W LED"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A700,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"14W LED"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B701,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B701","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E701=\"NA\",\"\",E701/R$2*100)","v":0},{"$f":"IF(F701=\"NA\",\"\",F701/S$2*100)","v":0},{"$f":"IF(G701=\"NA\",\"\",G701/T$2*100)","v":0},{"$f":"IF(H701=\"NA\",\"\",H701/U$2*100)","v":0},{"$f":"IF(I701=\"NA\",\"\",I701/V$2*100)","v":0},{"$f":"IF(J701=\"NA\",\"\",J701/W$2*100)","v":0},{"$f":"IF(K701=\"NA\",\"\",K701/X$2*100)","v":0},{"$f":"IF(L701=\"NA\",\"\",L701/Y$2*100)","v":0},{"$f":"IF(M701=\"NA\",\"\",M701/Z$2*100)","v":0},{"$f":"IF(N701=\"NA\",\"\",N701/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B702,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},null,null,"PE Cell UNIT price Annualised Cost",0.23129746437814211,0.23193115606136988,0.23193115606136988,0.23193115606136988,0.23129746437814211,0.23193115606136988,0.23193115606136988,0.23193115606136988,0.23129746437814211,0.23193115606136988]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B700=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B704,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C704,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($B705,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B700=\"Blank\",0,VLOOKUP($B700,Inputs!$C$68:$AN$129,MATCH($C705,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B700=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C709,E$6))","v":4.3313633773669817},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C709,F$6))","v":4.3313633773669817},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C709,G$6))","v":4.3313633773669817},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C709,H$6))","v":4.3313633773669817},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C709,I$6))","v":4.3313633773669817},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C709,J$6))","v":4.3313633773669817},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C709,K$6))","v":4.3313633773669817},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C709,L$6))","v":4.3313633773669817},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C709,M$6))","v":4.3313633773669817},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C709,N$6))","v":4.3313633773669817},null,null,"Bracket UNIT price",1.1834326167669349,1.1866748979087622,1.1866748979087622,1.1866748979087622,1.1834326167669349,1.1866748979087622,1.1866748979087622,1.1866748979087622,1.1834326167669349,1.1866748979087622]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C709+1","v":1},null,{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C710,E$6))","v":0},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C710,F$6))","v":0},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C710,G$6))","v":0},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C710,H$6))","v":0},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C710,I$6))","v":0},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C710,J$6))","v":0},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C710,K$6))","v":0},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C710,L$6))","v":0},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C710,M$6))","v":0},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C710,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C710+1","v":2},null,{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C711,E$6))","v":19.31381416362996},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C711,F$6))","v":19.31381416362996},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C711,G$6))","v":19.31381416362996},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C711,H$6))","v":19.31381416362996},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C711,I$6))","v":19.31381416362996},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C711,J$6))","v":19.31381416362996},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C711,K$6))","v":19.31381416362996},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C711,L$6))","v":19.31381416362996},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C711,M$6))","v":19.31381416362996},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C711,N$6))","v":19.31381416362996},null,null,"Luminaire UNIT price",5.2769984053633774,5.2914559352410855,5.2914559352410855,5.2914559352410855,5.2769984053633774,5.2914559352410855,5.2914559352410855,5.2914559352410855,5.2769984053633774,5.2914559352410855]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C712,E$6))","v":19.132080404147491},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C712,F$6))","v":19.134626754874951},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C712,G$6))","v":19.137185582720971},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C712,H$6))","v":19.139756948823436},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C712,I$6))","v":19.142340914619808},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C712,J$6))","v":19.142340914619808},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C712,K$6))","v":19.142340914619808},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C712,L$6))","v":19.142340914619808},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C712,M$6))","v":19.142340914619808},{"$f":"IF($B700=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B700,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C712,N$6))","v":19.142340914619808},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2423634944862876,5.2430645432112248,5.2437690270749142,5.2301477908797294,5.2444769629095367,5.2444769629095367,5.2444769629095367,5.2301477908797294,5.2444769629095367]
[null,null,null,null,{"$f":"SUM(E701:E712)","v":178.3509680847597},{"$f":"SUM(F701:F712)","v":179.52275294097933},170.41870647468281,167.5927646467957,165.86370739555011,{"$f":"SUM(J701:J712)","v":171.59359058912764},176.19741976350792,177.04073872264146,178.04108484964672,174.69558210137646,null,null,null,{"$f":"ROUND(E713/R$2*100,3)","v":48.73},{"$f":"ROUND(F713/S$2*100,3)","v":49.183999999999997},{"$f":"ROUND(G713/T$2*100,3)","v":46.69},{"$f":"ROUND(H713/U$2*100,3)","v":45.915999999999997},{"$f":"ROUND(I713/V$2*100,3)","v":45.317999999999998},{"$f":"ROUND(J713/W$2*100,3)","v":47.012},48.273000000000003,48.503999999999998,48.645000000000003,47.862000000000002]
[]
[{"$f":"A700+1","v":48},{"$f":"IFERROR(VLOOKUP($A715,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"New technology - Minor"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A715,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"New technology - Minor"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B716,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B716","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E716=\"NA\",\"\",E716/R$2*100)","v":0},{"$f":"IF(F716=\"NA\",\"\",F716/S$2*100)","v":0},{"$f":"IF(G716=\"NA\",\"\",G716/T$2*100)","v":0},{"$f":"IF(H716=\"NA\",\"\",H716/U$2*100)","v":0},{"$f":"IF(I716=\"NA\",\"\",I716/V$2*100)","v":0},{"$f":"IF(J716=\"NA\",\"\",J716/W$2*100)","v":0},{"$f":"IF(K716=\"NA\",\"\",K716/X$2*100)","v":0},{"$f":"IF(L716=\"NA\",\"\",L716/Y$2*100)","v":0},{"$f":"IF(M716=\"NA\",\"\",M716/Z$2*100)","v":0},{"$f":"IF(N716=\"NA\",\"\",N716/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B717,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},null,null,"PE Cell UNIT price Annualised Cost",0.23129746437814211,0.23193115606136988,0.23193115606136988,0.23193115606136988,0.23129746437814211,0.23193115606136988,0.23193115606136988,0.23193115606136988,0.23129746437814211,0.23193115606136988]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B715=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B719,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C719,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":6.0318725099601611},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":6.0337544223107589},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":6.0356455560318745},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":6.0375459563082234},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":6.0394556685459264},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":6.0394556685459264},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":6.0394556685459264},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":6.0394556685459264},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":6.0394556685459264},{"$f":"IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($B720,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B715=\"Blank\",0,VLOOKUP($B715,Inputs!$C$68:$AN$129,MATCH($C720,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":6.0394556685459264},null,null,"PE Cell Service costs Annualised",1.6480525983497707,1.6530834033728106,1.6536015222005134,1.6541221798104724,1.650124499602712,1.6546453886427195,1.6546453886427195,1.6546453886427195,1.650124499602712,1.6546453886427195]
[null,"Indirect Opex",null,null,{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B715=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C724,E$6))","v":4.3313633773669817},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C724,F$6))","v":4.3313633773669817},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C724,G$6))","v":4.3313633773669817},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C724,H$6))","v":4.3313633773669817},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C724,I$6))","v":4.3313633773669817},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C724,J$6))","v":4.3313633773669817},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C724,K$6))","v":4.3313633773669817},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C724,L$6))","v":4.3313633773669817},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C724,M$6))","v":4.3313633773669817},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C724,N$6))","v":4.3313633773669817},null,null,"Bracket UNIT price",1.1834326167669349,1.1866748979087622,1.1866748979087622,1.1866748979087622,1.1834326167669349,1.1866748979087622,1.1866748979087622,1.1866748979087622,1.1834326167669349,1.1866748979087622]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C724+1","v":1},null,{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C725,E$6))","v":0},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C725,F$6))","v":0},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C725,G$6))","v":0},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C725,H$6))","v":0},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C725,I$6))","v":0},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C725,J$6))","v":0},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C725,K$6))","v":0},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C725,L$6))","v":0},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C725,M$6))","v":0},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C725,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C725+1","v":2},null,{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C726,E$6))","v":19.31381416362996},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C726,F$6))","v":19.31381416362996},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C726,G$6))","v":19.31381416362996},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C726,H$6))","v":19.31381416362996},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C726,I$6))","v":19.31381416362996},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C726,J$6))","v":19.31381416362996},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C726,K$6))","v":19.31381416362996},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C726,L$6))","v":19.31381416362996},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C726,M$6))","v":19.31381416362996},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C726,N$6))","v":19.31381416362996},null,null,"Luminaire UNIT price",5.2769984053633774,5.2914559352410855,5.2914559352410855,5.2914559352410855,5.2769984053633774,5.2914559352410855,5.2914559352410855,5.2914559352410855,5.2769984053633774,5.2914559352410855]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C727,E$6))","v":19.132080404147491},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C727,F$6))","v":19.134626754874951},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C727,G$6))","v":19.137185582720971},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C727,H$6))","v":19.139756948823436},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C727,I$6))","v":19.142340914619808},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C727,J$6))","v":19.142340914619808},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C727,K$6))","v":19.142340914619808},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C727,L$6))","v":19.142340914619808},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C727,M$6))","v":19.142340914619808},{"$f":"IF($B715=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B715,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C727,N$6))","v":19.142340914619808},null,null,"CAPEX Instalation costs",5.2273443727178934,5.2423634944862876,5.2430645432112248,5.2437690270749142,5.2301477908797294,5.2444769629095367,5.2444769629095367,5.2444769629095367,5.2301477908797294,5.2444769629095367]
[null,null,null,null,{"$f":"SUM(E716:E727)","v":178.3509680847597},{"$f":"SUM(F716:F727)","v":179.52275294097933},170.41870647468281,167.5927646467957,165.86370739555011,{"$f":"SUM(J716:J727)","v":171.59359058912764},176.19741976350792,177.04073872264146,178.04108484964672,174.69558210137646,null,null,null,{"$f":"ROUND(E728/R$2*100,3)","v":48.73},{"$f":"ROUND(F728/S$2*100,3)","v":49.183999999999997},{"$f":"ROUND(G728/T$2*100,3)","v":46.69},{"$f":"ROUND(H728/U$2*100,3)","v":45.915999999999997},{"$f":"ROUND(I728/V$2*100,3)","v":45.317999999999998},{"$f":"ROUND(J728/W$2*100,3)","v":47.012},48.273000000000003,48.503999999999998,48.645000000000003,47.862000000000002]
[]
[{"$f":"A715+1","v":49},{"$f":"IFERROR(VLOOKUP($A730,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"New technology - Major"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A730,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"New technology - Major"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B731,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B731","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E731=\"NA\",\"\",E731/R$2*100)","v":0},{"$f":"IF(F731=\"NA\",\"\",F731/S$2*100)","v":0},{"$f":"IF(G731=\"NA\",\"\",G731/T$2*100)","v":0},{"$f":"IF(H731=\"NA\",\"\",H731/U$2*100)","v":0},{"$f":"IF(I731=\"NA\",\"\",I731/V$2*100)","v":0},{"$f":"IF(J731=\"NA\",\"\",J731/W$2*100)","v":0},{"$f":"IF(K731=\"NA\",\"\",K731/X$2*100)","v":0},{"$f":"IF(L731=\"NA\",\"\",L731/Y$2*100)","v":0},{"$f":"IF(M731=\"NA\",\"\",M731/Z$2*100)","v":0},{"$f":"IF(N731=\"NA\",\"\",N731/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B732,Inputs!$C$68:$AN$68,0),FALSE))","v":0.84654871962400013},null,null,"PE Cell UNIT price Annualised Cost",0.23129746437814211,0.23193115606136988,0.23193115606136988,0.23193115606136988,0.23129746437814211,0.23193115606136988,0.23193115606136988,0.23193115606136988,0.23129746437814211,0.23193115606136988]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":20.28745401383679},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":20.30258402522028},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":20.117667273734291},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":19.851045377680972},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":19.624940872505086},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":19.742363799265764},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":19.742363799265764},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":19.742363799265764},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":19.742363799265764},{"$f":"IF($B730=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":19.742363799265764},null,null,"Corp capex annuity per light",5.543020222359778,5.5623517877315836,5.5116896640367923,5.438642569227663,5.3620057028702419,5.4088667943193878,5.4088667943193878,5.4088667943193878,5.3940884697447444,5.4088667943193878]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B734,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C734,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":8.7303417907318117},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":8.7330656112392564},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":8.7358027784671854},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":8.7385533578145331},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":8.7413174150006832},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":8.7413174150006832},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":8.7413174150006832},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":8.7413174150006832},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":8.7413174150006832},{"$f":"IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($B735,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B730=\"Blank\",0,VLOOKUP($B730,Inputs!$C$68:$AN$129,MATCH($C735,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":8.7413174150006832},null,null,"PE Cell Service costs Annualised",2.3853392870851944,2.3926207154080155,2.3933706242375852,2.3941242076204201,2.3883380915302412,2.3948814835618308,2.3948814835618308,2.3948814835618308,2.3883380915302412,2.3948814835618308]
[null,"Indirect Opex",null,null,{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":22.56233290175328},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":22.664358299454854},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":18.006151619589325},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":17.591151734303896},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":17.220391116086947},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":17.073136919158742},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":16.925882960354123},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":16.778628763425914},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":16.631374804621295},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":16.484120607693093},null,null,"Indirect Opex",6.1645718310801314,6.209413232727357,4.9331922245450199,4.8194936258366834,4.7050248951057236,4.6775717586736283,4.6372282083161975,4.5968845927194284,4.5440914766724845,4.5161974267652312]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":85.845501994441037},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":86.895703178497541},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":82.630330181985414},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":80.481538369058242},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":79.344852563171401},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":85.10456702691647},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":89.855650160101362},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":90.846223316163105},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":91.993823401972989},{"$f":"IF($B730=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":88.795574850630928},null,null,"Opex Overheads Costs per light",23.45505518973799,23.807041966711655,22.638446625201482,22.049736539468011,21.678921465347379,23.316319733401773,24.617986345233252,24.88937625100359,25.134924426768578,24.327554753597514]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C739,E$6))","v":9.9295851513762088},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C739,F$6))","v":9.9295851513762088},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C739,G$6))","v":9.9295851513762088},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C739,H$6))","v":9.9295851513762088},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C739,I$6))","v":9.9295851513762088},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C739,J$6))","v":9.9295851513762088},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C739,K$6))","v":9.9295851513762088},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C739,L$6))","v":9.9295851513762088},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C739,M$6))","v":9.9295851513762088},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C739,N$6))","v":9.9295851513762088},null,null,"Bracket UNIT price",2.7130014074798385,2.7204342880482764,2.7204342880482764,2.7204342880482764,2.7130014074798385,2.7204342880482764,2.7204342880482764,2.7204342880482764,2.7130014074798385,2.7204342880482764]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C739+1","v":1},null,{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C740,E$6))","v":0},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C740,F$6))","v":0},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C740,G$6))","v":0},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C740,H$6))","v":0},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C740,I$6))","v":0},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C740,J$6))","v":0},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C740,K$6))","v":0},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C740,L$6))","v":0},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C740,M$6))","v":0},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C740,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C740+1","v":2},null,{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C741,E$6))","v":42.876667443258512},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C741,F$6))","v":42.876667443258512},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C741,G$6))","v":42.876667443258512},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C741,H$6))","v":42.876667443258512},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C741,I$6))","v":42.876667443258512},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C741,J$6))","v":42.876667443258512},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C741,K$6))","v":42.876667443258512},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C741,L$6))","v":42.876667443258512},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C741,M$6))","v":42.876667443258512},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C741,N$6))","v":42.876667443258512},null,null,"Luminaire UNIT price",11.714936459906697,11.747032176235209,11.747032176235209,11.747032176235209,11.714936459906697,11.747032176235209,11.747032176235209,11.747032176235209,11.714936459906697,11.747032176235209]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C742,E$6))","v":30.112789465161885},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C742,F$6))","v":30.117502394082937},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C742,G$6))","v":30.122238416355707},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C742,H$6))","v":30.126997645137614},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C742,I$6))","v":30.13178019414055},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C742,J$6))","v":30.13178019414055},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C742,K$6))","v":30.13178019414055},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C742,L$6))","v":30.13178019414055},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C742,M$6))","v":30.13178019414055},{"$f":"IF($B730=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B730,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C742,N$6))","v":30.13178019414055},null,null,"CAPEX Instalation costs",8.2275381052354888,8.2513705189268318,8.2526680592755355,8.2539719575719488,8.2327268290001498,8.2552822449700134,8.2552822449700134,8.2552822449700134,8.2327268290001498,8.2552822449700134]
[null,null,null,null,{"$f":"SUM(E731:E742)","v":221.19122148018351},{"$f":"SUM(F731:F742)","v":222.36601482275361},213.26499158439063,210.44208779825399,208.71608347516337,{"$f":"SUM(J731:J742)","v":214.44596666874094},219.04979584312122,219.89311480225473,220.89346092926002,217.54795818098972,null,null,null,{"$f":"ROUND(E743/R$2*100,3)","v":60.435000000000002},{"$f":"ROUND(F743/S$2*100,3)","v":60.921999999999997},{"$f":"ROUND(G743/T$2*100,3)","v":58.429000000000002},{"$f":"ROUND(H743/U$2*100,3)","v":57.655000000000001},{"$f":"ROUND(I743/V$2*100,3)","v":57.026000000000003},{"$f":"ROUND(J743/W$2*100,3)","v":58.752000000000002},60.014000000000003,60.244999999999997,60.353000000000002,59.601999999999997]
[]
[{"$f":"A730+1","v":50},{"$f":"IFERROR(VLOOKUP($A745,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"Blank"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A745,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE),\"Blank\")","v":"Blank"}]
[null,{"$f":"Inputs!$S$68","v":"Lamp UNIT price Annualised Cost"},{"$f":"Inputs!$Q$68","v":"Lamp Maintenance cycle"},null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B746,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,{"$f":"B746","v":"Lamp UNIT price Annualised Cost"},{"$f":"IF(E746=\"NA\",\"\",E746/R$2*100)","v":0},{"$f":"IF(F746=\"NA\",\"\",F746/S$2*100)","v":0},{"$f":"IF(G746=\"NA\",\"\",G746/T$2*100)","v":0},{"$f":"IF(H746=\"NA\",\"\",H746/U$2*100)","v":0},{"$f":"IF(I746=\"NA\",\"\",I746/V$2*100)","v":0},{"$f":"IF(J746=\"NA\",\"\",J746/W$2*100)","v":0},{"$f":"IF(K746=\"NA\",\"\",K746/X$2*100)","v":0},{"$f":"IF(L746=\"NA\",\"\",L746/Y$2*100)","v":0},{"$f":"IF(M746=\"NA\",\"\",M746/Z$2*100)","v":0},{"$f":"IF(N746=\"NA\",\"\",N746/AA$2*100)","v":0}]
[null,{"$f":"Inputs!$K$68","v":"PE Cell UNIT price Annualised Cost"},{"$f":"Inputs!$I$68","v":"PE Cell Maintenance Cycle"},null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B747,Inputs!$C$68:$AN$68,0),FALSE))","v":0},null,null,"PE Cell UNIT price Annualised Cost",0,0,0,0,0,0,0,0,0,0]
[null,"Corp capex annuity per light",null,null,{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!F$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!G$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!H$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!I$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!J$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!K$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!L$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!M$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!N$142)","v":0},{"$f":"IF($B745=\"Blank\",0,'Corp Capex Annuity calcs'!O$142)","v":0},null,null,"Corp capex annuity per light",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$U$68","v":"Lamp Service costs Annualised"},"Labour Portion of Lamp Service costs annualised",null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B749,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C749,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"Lamp Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$M$68","v":"PE Cell Service costs Annualised"},"Labour Portion of PE Cell Service costs Annualised",null,{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!K$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!L$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!M$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!N$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!O$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!P$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!Q$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!R$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!S$42),0)","v":0},{"$f":"IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($B750,Inputs!$C$68:$AN$68,0),FALSE))+IFERROR(IF($B745=\"Blank\",0,VLOOKUP($B745,Inputs!$C$68:$AN$129,MATCH($C750,Inputs!$C$68:$AN$68,0),FALSE))*('Master Data'!T$42),0)","v":0},null,null,"PE Cell Service costs Annualised",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Opex",null,null,{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!D$114,'Opex Weighting'!D$112))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!E$114,'Opex Weighting'!E$112))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!F$114,'Opex Weighting'!F$112))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!G$114,'Opex Weighting'!G$112))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!H$114,'Opex Weighting'!H$112))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!I$114,'Opex Weighting'!I$112))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!J$114,'Opex Weighting'!J$112))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!K$114,'Opex Weighting'!K$112))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!L$114,'Opex Weighting'!L$112))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Opex Weighting'!M$114,'Opex Weighting'!M$112))","v":0},null,null,"Indirect Opex",0,0,0,0,0,0,0,0,0,0]
[null,"Indirect Capex",null,null,{"$f":"'Capex Weighting'!D$124","v":0},{"$f":"'Capex Weighting'!E$124","v":0},{"$f":"'Capex Weighting'!F$124","v":0},{"$f":"'Capex Weighting'!G$124","v":0},{"$f":"'Capex Weighting'!H$124","v":0},{"$f":"'Capex Weighting'!I$124","v":0},{"$f":"'Capex Weighting'!J$124","v":0},{"$f":"'Capex Weighting'!K$124","v":0},{"$f":"'Capex Weighting'!L$124","v":0},{"$f":"'Capex Weighting'!M$124","v":0},null,null,"Indirect Capex",0,0,0,0,0,0,0,0,0,0]
[null,"Opex Overheads Costs per light",null,null,{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!C$40,'Building Block'!C$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!D$40,'Building Block'!D$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!E$40,'Building Block'!E$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!F$40,'Building Block'!F$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!G$40,'Building Block'!G$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!H$40,'Building Block'!H$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!I$40,'Building Block'!I$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!J$40,'Building Block'!J$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!K$40,'Building Block'!K$39))","v":0},{"$f":"IF($B745=\"Blank\",0,IF($B$8=\"Private Contract Lighting\",'Building Block'!L$40,'Building Block'!L$39))","v":0},null,null,"Opex Overheads Costs per light",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},0,null,{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C754,E$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C754,F$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C754,G$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C754,H$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C754,I$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C754,J$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C754,K$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C754,L$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C754,M$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C754,N$6))","v":0},null,null,"Bracket UNIT price",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"C754+1","v":1},null,{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C755,E$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C755,F$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C755,G$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C755,H$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C755,I$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C755,J$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C755,K$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C755,L$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C755,M$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C755,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},{"$f":"C755+1","v":2},null,{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C756,E$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C756,F$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C756,G$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C756,H$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C756,I$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C756,J$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C756,K$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C756,L$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C756,M$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C756,N$6))","v":0},null,null,"Luminaire UNIT price",0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},3,null,{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C757,E$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C757,F$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C757,G$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C757,H$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C757,I$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C757,J$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C757,K$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C757,L$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C757,M$6))","v":0},{"$f":"IF($B745=\"Blank\",0,OFFSET('CAPEX Annuity calcs'!$B$9,MATCH($B745,'CAPEX Annuity calcs'!$B$9:$B$500,0)+$C757,N$6))","v":0},null,null,"CAPEX Instalation costs",0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E746:E757)","v":0},{"$f":"SUM(F746:F757)","v":0},0,0,0,{"$f":"SUM(J746:J757)","v":0},0,0,0,0,null,null,null,{"$f":"ROUND(E758/R$2*100,3)","v":0},{"$f":"ROUND(F758/S$2*100,3)","v":0},{"$f":"ROUND(G758/T$2*100,3)","v":0},{"$f":"ROUND(H758/U$2*100,3)","v":0},{"$f":"ROUND(I758/V$2*100,3)","v":0},{"$f":"ROUND(J758/W$2*100,3)","v":0},0,0,0,0]

{"sheet":"CAPEX Annuity calcs","index":8,"n_rows":356,"n_cols":36,"rows_kept":356,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Master Data'!J27","v":"2019-06-30"},{"$f":"'Master Data'!K27","v":"2020-06-30"},{"$f":"'Master Data'!L27","v":"2021-06-30"},{"$f":"'Master Data'!M27","v":"2022-06-30"},{"$f":"'Master Data'!N27","v":"2023-06-30"},{"$f":"'Master Data'!O27","v":"2024-06-30"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF2-AE2","v":366},{"$f":"AG2-AF2","v":365},365,365,366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lookup/Offset Value",1,{"$f":"R4+1","v":2},3,4,5,{"$f":"V4+1","v":6},{"$f":"W4+1","v":7},{"$f":"X4+1","v":8},{"$f":"Y4+1","v":9},{"$f":"Z4+1","v":10}]
[null,"Public Lighting Capital Cost",null,null,"Base Costs  $2016/17",null,null,null,null,null,null,null,null,null,null,null,"Public Lighting Capital Cost","Annuity calculation"]
[]
[null,{"$f":"Inputs!$C$68","v":"Light Description"},{"$f":"Inputs!$H$68","v":"Major/Minor size"},"Useful Life",{"$f":"'Master Data'!K34","v":"2019-20"},{"$f":"'Master Data'!L34","v":"2020-21"},{"$f":"'Master Data'!M34","v":"2021-22"},{"$f":"'Master Data'!N34","v":"2022-23"},{"$f":"'Master Data'!O34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"},null,null,"Light Description",{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},{"$f":"'Master Data'!P$34","v":"2024-25"},{"$f":"'Master Data'!Q$34","v":"2025-26"},{"$f":"'Master Data'!R$34","v":"2026-27"},{"$f":"'Master Data'!S$34","v":"2027-28"},{"$f":"'Master Data'!T$34","v":"2028-29"}]
[]
[1,{"$f":"VLOOKUP($A9,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"32W Compact Fluorescent"},{"$f":"VLOOKUP($A9,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A9,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"32W Compact Fluorescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B10,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":72.584919314146148},{"$f":"E10*(1+'Master Data'!L$45)","v":72.584919314146148},{"$f":"F10*(1+'Master Data'!M$45)","v":72.584919314146148},{"$f":"G10*(1+'Master Data'!N$45)","v":72.584919314146148},{"$f":"H10*(1+'Master Data'!O$45)","v":72.584919314146148},{"$f":"I10*(1+'Master Data'!P$45)","v":72.584919314146148},{"$f":"J10*(1+'Master Data'!Q$45)","v":72.584919314146148},{"$f":"K10*(1+'Master Data'!R$45)","v":72.584919314146148},{"$f":"L10*(1+'Master Data'!S$45)","v":72.584919314146148},{"$f":"M10*(1+'Master Data'!T$45)","v":72.584919314146148},null,null,{"$f":"B10","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D10,E10)","v":3.4851976111889056},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D10,F10)","v":3.4851976111889056},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D10,G10)","v":3.4851976111889056},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D10,H10)","v":3.4851976111889056},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D10,I10)","v":3.4851976111889056},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D10,J10)","v":3.4851976111889056},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D10,K10)","v":3.4851976111889056},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D10,L10)","v":3.4851976111889056},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D10,M10)","v":3.4851976111889056},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D10,N10)","v":3.4851976111889056}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E11","v":0},{"$f":"F11","v":0},{"$f":"G11","v":0},{"$f":"H11","v":0},{"$f":"I11","v":0},{"$f":"J11","v":0},{"$f":"K11","v":0},{"$f":"L11","v":0},{"$f":"M11","v":0},null,null,{"$f":"B11","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D11,E11)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D11,F11)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D11,G11)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D11,H11)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D11,I11)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D11,J11)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D11,K11)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D11,L11)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D11,M11)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D11,N11)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B12,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":188.90717086145477},{"$f":"E12*(1+'Master Data'!L$43)","v":188.90717086145477},{"$f":"F12*(1+'Master Data'!M$43)","v":188.90717086145477},{"$f":"G12*(1+'Master Data'!N$43)","v":188.90717086145477},{"$f":"H12*(1+'Master Data'!O$43)","v":188.90717086145477},{"$f":"I12","v":188.90717086145477},188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D12,E12)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D12,F12)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D12,G12)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D12,H12)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D12,I12)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D12,J12)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D12,K12)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D12,L12)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D12,M12)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D12,N12)","v":13.48805172715427}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Luminaire (\"&Inputs!D9&\"yrs)\"","v":"Luminaire (20yrs)"},{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B13,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($A13,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B13,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($A13,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.98498319975658},{"$f":"(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B13,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($A13,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.01539037202446},{"$f":"(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B13,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($A13,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.04594653943644},{"$f":"(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($B13,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B9,Inputs!$C$68:$AN$129,MATCH($A13,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.07665243206878},{"$f":"I13","v":268.07665243206878},268.07665243206878,268.07665243206878,268.07665243206878,268.07665243206878,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D13,E13)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D13,F13)","v":19.134240902638062},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D13,G13)","v":19.136411987571236},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D13,H13)","v":19.138593710820579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D13,I13)","v":19.140786124513848},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D13,J13)","v":19.140786124513848},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D13,K13)","v":19.140786124513848},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D13,L13)","v":19.140786124513848},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D13,M13)","v":19.140786124513848},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D13,N13)","v":19.140786124513848}]
[]
[]
[{"$f":"A9+1","v":2},{"$f":"VLOOKUP($A16,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"42W Compact Fluorescent"},{"$f":"VLOOKUP($A16,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A16,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"42W Compact Fluorescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($B17,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":74.291870009326146},{"$f":"E17*(1+'Master Data'!L$45)","v":74.291870009326146},{"$f":"F17*(1+'Master Data'!M$45)","v":74.291870009326146},{"$f":"G17*(1+'Master Data'!N$45)","v":74.291870009326146},{"$f":"H17*(1+'Master Data'!O$45)","v":74.291870009326146},{"$f":"I17*(1+'Master Data'!P$45)","v":74.291870009326146},{"$f":"J17*(1+'Master Data'!Q$45)","v":74.291870009326146},{"$f":"K17*(1+'Master Data'!R$45)","v":74.291870009326146},{"$f":"L17*(1+'Master Data'!S$45)","v":74.291870009326146},{"$f":"M17*(1+'Master Data'!T$45)","v":74.291870009326146},null,null,{"$f":"B17","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D17,E17)","v":3.5671576180535713},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D17,F17)","v":3.5671576180535713},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D17,G17)","v":3.5671576180535713},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D17,H17)","v":3.5671576180535713},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D17,I17)","v":3.5671576180535713},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D17,J17)","v":3.5671576180535713},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D17,K17)","v":3.5671576180535713},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D17,L17)","v":3.5671576180535713},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D17,M17)","v":3.5671576180535713},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D17,N17)","v":3.5671576180535713}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E18","v":0},{"$f":"F18","v":0},{"$f":"G18","v":0},{"$f":"H18","v":0},{"$f":"I18","v":0},{"$f":"J18","v":0},{"$f":"K18","v":0},{"$f":"L18","v":0},{"$f":"M18","v":0},null,null,{"$f":"B18","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D18,E18)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D18,F18)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D18,G18)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D18,H18)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D18,I18)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D18,J18)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D18,K18)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D18,L18)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D18,M18)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D18,N18)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($B19,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":188.90717086145477},{"$f":"E19*(1+'Master Data'!L$43)","v":188.90717086145477},{"$f":"F19*(1+'Master Data'!M$43)","v":188.90717086145477},{"$f":"G19*(1+'Master Data'!N$43)","v":188.90717086145477},{"$f":"H19*(1+'Master Data'!O$43)","v":188.90717086145477},{"$f":"I19","v":188.90717086145477},188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D19,E19)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D19,F19)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D19,G19)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D19,H19)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D19,I19)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D19,J19)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D19,K19)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D19,L19)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D19,M19)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D19,N19)","v":13.48805172715427}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($B20,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($A20,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($B20,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($A20,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.98498319975658},{"$f":"(VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($B20,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($A20,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.01539037202446},{"$f":"(VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($B20,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($A20,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.04594653943644},{"$f":"(VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($B20,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH($A20,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.07665243206878},{"$f":"I20","v":268.07665243206878},268.07665243206878,268.07665243206878,268.07665243206878,268.07665243206878,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D20,E20)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D20,F20)","v":19.134240902638062},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D20,G20)","v":19.136411987571236},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D20,H20)","v":19.138593710820579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D20,I20)","v":19.140786124513848},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D20,J20)","v":19.140786124513848},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D20,K20)","v":19.140786124513848},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D20,L20)","v":19.140786124513848},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D20,M20)","v":19.140786124513848},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D20,N20)","v":19.140786124513848}]
[]
[]
[{"$f":"A16+1","v":3},{"$f":"VLOOKUP($A23,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"42W Compact Fluorescent - Bottom Pole Entry"},{"$f":"VLOOKUP($A23,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A23,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"42W Compact Fluorescent - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($B24,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":74.291870009326146},{"$f":"E24*(1+'Master Data'!L$45)","v":74.291870009326146},{"$f":"F24*(1+'Master Data'!M$45)","v":74.291870009326146},{"$f":"G24*(1+'Master Data'!N$45)","v":74.291870009326146},{"$f":"H24*(1+'Master Data'!O$45)","v":74.291870009326146},{"$f":"I24*(1+'Master Data'!P$45)","v":74.291870009326146},{"$f":"J24*(1+'Master Data'!Q$45)","v":74.291870009326146},{"$f":"K24*(1+'Master Data'!R$45)","v":74.291870009326146},{"$f":"L24*(1+'Master Data'!S$45)","v":74.291870009326146},{"$f":"M24*(1+'Master Data'!T$45)","v":74.291870009326146},null,null,{"$f":"B24","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D24,E24)","v":3.5671576180535713},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D24,F24)","v":3.5671576180535713},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D24,G24)","v":3.5671576180535713},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D24,H24)","v":3.5671576180535713},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D24,I24)","v":3.5671576180535713},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D24,J24)","v":3.5671576180535713},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D24,K24)","v":3.5671576180535713},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D24,L24)","v":3.5671576180535713},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D24,M24)","v":3.5671576180535713},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D24,N24)","v":3.5671576180535713}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E25","v":0},{"$f":"F25","v":0},{"$f":"G25","v":0},{"$f":"H25","v":0},{"$f":"I25","v":0},{"$f":"J25","v":0},{"$f":"K25","v":0},{"$f":"L25","v":0},{"$f":"M25","v":0},null,null,{"$f":"B25","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D25,E25)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D25,F25)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D25,G25)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D25,H25)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D25,I25)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D25,J25)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D25,K25)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D25,L25)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D25,M25)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D25,N25)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($B26,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":188.90717086145477},{"$f":"E26*(1+'Master Data'!L$43)","v":188.90717086145477},{"$f":"F26*(1+'Master Data'!M$43)","v":188.90717086145477},{"$f":"G26*(1+'Master Data'!N$43)","v":188.90717086145477},{"$f":"H26*(1+'Master Data'!O$43)","v":188.90717086145477},{"$f":"I26","v":188.90717086145477},188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D26,E26)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D26,F26)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D26,G26)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D26,H26)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D26,I26)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D26,J26)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D26,K26)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D26,L26)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D26,M26)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D26,N26)","v":13.48805172715427}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($A27,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($A27,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.98498319975658},{"$f":"(VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($A27,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.01539037202446},{"$f":"(VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($A27,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.04594653943644},{"$f":"(VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($B27,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH($A27,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.07665243206878},{"$f":"I27","v":268.07665243206878},268.07665243206878,268.07665243206878,268.07665243206878,268.07665243206878,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D27,E27)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D27,F27)","v":19.134240902638062},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D27,G27)","v":19.136411987571236},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D27,H27)","v":19.138593710820579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D27,I27)","v":19.140786124513848},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D27,J27)","v":19.140786124513848},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D27,K27)","v":19.140786124513848},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D27,L27)","v":19.140786124513848},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D27,M27)","v":19.140786124513848},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D27,N27)","v":19.140786124513848}]
[]
[]
[{"$f":"A23+1","v":4},{"$f":"VLOOKUP($A30,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"2x24W Compact Fluorescent"},{"$f":"VLOOKUP($A30,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A30,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"2x24W Compact Fluorescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($B31,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":95.899503508161217},{"$f":"E31*(1+'Master Data'!L$45)","v":95.899503508161217},{"$f":"F31*(1+'Master Data'!M$45)","v":95.899503508161217},{"$f":"G31*(1+'Master Data'!N$45)","v":95.899503508161217},{"$f":"H31*(1+'Master Data'!O$45)","v":95.899503508161217},{"$f":"I31*(1+'Master Data'!P$45)","v":95.899503508161217},{"$f":"J31*(1+'Master Data'!Q$45)","v":95.899503508161217},{"$f":"K31*(1+'Master Data'!R$45)","v":95.899503508161217},{"$f":"L31*(1+'Master Data'!S$45)","v":95.899503508161217},{"$f":"M31*(1+'Master Data'!T$45)","v":95.899503508161217},null,null,{"$f":"B31","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D31,E31)","v":4.6046578779582301},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D31,F31)","v":4.6046578779582301},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D31,G31)","v":4.6046578779582301},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D31,H31)","v":4.6046578779582301},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D31,I31)","v":4.6046578779582301},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D31,J31)","v":4.6046578779582301},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D31,K31)","v":4.6046578779582301},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D31,L31)","v":4.6046578779582301},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D31,M31)","v":4.6046578779582301},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D31,N31)","v":4.6046578779582301}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E32","v":0},{"$f":"F32","v":0},{"$f":"G32","v":0},{"$f":"H32","v":0},{"$f":"I32","v":0},{"$f":"J32","v":0},{"$f":"K32","v":0},{"$f":"L32","v":0},{"$f":"M32","v":0},null,null,{"$f":"B32","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D32,E32)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D32,F32)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D32,G32)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D32,H32)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D32,I32)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D32,J32)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D32,K32)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D32,L32)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D32,M32)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D32,N32)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($B33,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":188.90717086145477},{"$f":"E33*(1+'Master Data'!L$43)","v":188.90717086145477},{"$f":"F33*(1+'Master Data'!M$43)","v":188.90717086145477},{"$f":"G33*(1+'Master Data'!N$43)","v":188.90717086145477},{"$f":"H33*(1+'Master Data'!O$43)","v":188.90717086145477},{"$f":"I33","v":188.90717086145477},188.90717086145477,188.90717086145477,188.90717086145477,188.90717086145477,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D33,E33)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D33,F33)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D33,G33)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D33,H33)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D33,I33)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D33,J33)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D33,K33)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D33,L33)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D33,M33)","v":13.48805172715427},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D33,N33)","v":13.48805172715427}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($B34,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($A34,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($B34,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($A34,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.98498319975658},{"$f":"(VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($B34,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($A34,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.01539037202446},{"$f":"(VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($B34,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($A34,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.04594653943644},{"$f":"(VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($B34,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH($A34,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.07665243206878},{"$f":"I34","v":268.07665243206878},268.07665243206878,268.07665243206878,268.07665243206878,268.07665243206878,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D34,E34)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D34,F34)","v":19.134240902638062},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D34,G34)","v":19.136411987571236},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D34,H34)","v":19.138593710820579},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D34,I34)","v":19.140786124513848},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D34,J34)","v":19.140786124513848},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D34,K34)","v":19.140786124513848},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D34,L34)","v":19.140786124513848},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D34,M34)","v":19.140786124513848},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D34,N34)","v":19.140786124513848}]
[]
[]
[{"$f":"A30+1","v":5},{"$f":"VLOOKUP($A37,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"1x20W Fluorescent"},{"$f":"VLOOKUP($A37,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A37,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"1x20W Fluorescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($B38,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":132.42246213666249},{"$f":"E38*(1+'Master Data'!L$45)","v":132.42246213666249},{"$f":"F38*(1+'Master Data'!M$45)","v":132.42246213666249},{"$f":"G38*(1+'Master Data'!N$45)","v":132.42246213666249},{"$f":"H38*(1+'Master Data'!O$45)","v":132.42246213666249},{"$f":"I38*(1+'Master Data'!P$45)","v":132.42246213666249},{"$f":"J38*(1+'Master Data'!Q$45)","v":132.42246213666249},{"$f":"K38*(1+'Master Data'!R$45)","v":132.42246213666249},{"$f":"L38*(1+'Master Data'!S$45)","v":132.42246213666249},{"$f":"M38*(1+'Master Data'!T$45)","v":132.42246213666249},null,null,{"$f":"B38","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D38,E38)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D38,F38)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D38,G38)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D38,H38)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D38,I38)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D38,J38)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D38,K38)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D38,L38)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D38,M38)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D38,N38)","v":6.358324195539935}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E39","v":0},{"$f":"F39","v":0},{"$f":"G39","v":0},{"$f":"H39","v":0},{"$f":"I39","v":0},{"$f":"J39","v":0},{"$f":"K39","v":0},{"$f":"L39","v":0},{"$f":"M39","v":0},null,null,{"$f":"B39","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D39,E39)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D39,F39)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D39,G39)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D39,H39)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D39,I39)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D39,J39)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D39,K39)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D39,L39)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D39,M39)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D39,N39)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($B40,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":253.55992440889494},{"$f":"E40*(1+'Master Data'!L$43)","v":253.55992440889494},{"$f":"F40*(1+'Master Data'!M$43)","v":253.55992440889494},{"$f":"G40*(1+'Master Data'!N$43)","v":253.55992440889494},{"$f":"H40*(1+'Master Data'!O$43)","v":253.55992440889494},{"$f":"I40","v":253.55992440889494},253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D40,E40)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D40,F40)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D40,G40)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D40,H40)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D40,I40)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D40,J40)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D40,K40)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D40,L40)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D40,M40)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D40,N40)","v":18.104285616922208}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($A41,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($A41,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.98926528469383},{"$f":"(VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($A41,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.02397552411514},{"$f":"(VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($A41,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.05885584370964},{"$f":"(VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($B41,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH($A41,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.09390707687015},{"$f":"I41","v":268.09390707687015},268.09390707687015,268.09390707687015,268.09390707687015,268.09390707687015,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D41,E41)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D41,F41)","v":19.134546645309822},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D41,G41)","v":19.137024971053847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D41,H41)","v":19.139515440594014},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D41,I41)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D41,J41)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D41,K41)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D41,L41)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D41,M41)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D41,N41)","v":19.142018113434933}]
[]
[]
[{"$f":"A37+1","v":6},{"$f":"VLOOKUP($A44,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"1x40W Fluorescent"},{"$f":"VLOOKUP($A44,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A44,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"1x40W Fluorescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($B45,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":132.42246213666249},{"$f":"E45*(1+'Master Data'!L$45)","v":132.42246213666249},{"$f":"F45*(1+'Master Data'!M$45)","v":132.42246213666249},{"$f":"G45*(1+'Master Data'!N$45)","v":132.42246213666249},{"$f":"H45*(1+'Master Data'!O$45)","v":132.42246213666249},{"$f":"I45*(1+'Master Data'!P$45)","v":132.42246213666249},{"$f":"J45*(1+'Master Data'!Q$45)","v":132.42246213666249},{"$f":"K45*(1+'Master Data'!R$45)","v":132.42246213666249},{"$f":"L45*(1+'Master Data'!S$45)","v":132.42246213666249},{"$f":"M45*(1+'Master Data'!T$45)","v":132.42246213666249},null,null,{"$f":"B45","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D45,E45)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D45,F45)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D45,G45)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D45,H45)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D45,I45)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D45,J45)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D45,K45)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D45,L45)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D45,M45)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D45,N45)","v":6.358324195539935}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E46","v":0},{"$f":"F46","v":0},{"$f":"G46","v":0},{"$f":"H46","v":0},{"$f":"I46","v":0},{"$f":"J46","v":0},{"$f":"K46","v":0},{"$f":"L46","v":0},{"$f":"M46","v":0},null,null,{"$f":"B46","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D46,E46)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D46,F46)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D46,G46)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D46,H46)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D46,I46)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D46,J46)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D46,K46)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D46,L46)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D46,M46)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D46,N46)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($B47,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":198.67540480279561},{"$f":"E47*(1+'Master Data'!L$43)","v":198.67540480279561},{"$f":"F47*(1+'Master Data'!M$43)","v":198.67540480279561},{"$f":"G47*(1+'Master Data'!N$43)","v":198.67540480279561},{"$f":"H47*(1+'Master Data'!O$43)","v":198.67540480279561},{"$f":"I47","v":198.67540480279561},198.67540480279561,198.67540480279561,198.67540480279561,198.67540480279561,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D47,E47)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D47,F47)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D47,G47)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D47,H47)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D47,I47)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D47,J47)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D47,K47)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D47,L47)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D47,M47)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D47,N47)","v":14.18550775321682}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($B48,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($A48,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($B48,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($A48,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.98563016999572},{"$f":"(VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($B48,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($A48,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.01668748265689},{"$f":"(VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($B48,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($A48,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.04789697615013},{"$f":"(VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($B48,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH($A48,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.07925939616149},{"$f":"I48","v":268.07925939616149},268.07925939616149,268.07925939616149,268.07925939616149,268.07925939616149,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D48,E48)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D48,F48)","v":19.134287096586188},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D48,G48)","v":19.136504601817833},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D48,H48)","v":19.13873297282511},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D48,I48)","v":19.14097226285033},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D48,J48)","v":19.14097226285033},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D48,K48)","v":19.14097226285033},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D48,L48)","v":19.14097226285033},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D48,M48)","v":19.14097226285033},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D48,N48)","v":19.14097226285033}]
[]
[]
[{"$f":"A44+1","v":7},{"$f":"VLOOKUP($A51,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"2x20W Fluorescent"},{"$f":"VLOOKUP($A51,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A51,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"2x20W Fluorescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($B52,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":132.42246213666249},{"$f":"E52*(1+'Master Data'!L$45)","v":132.42246213666249},{"$f":"F52*(1+'Master Data'!M$45)","v":132.42246213666249},{"$f":"G52*(1+'Master Data'!N$45)","v":132.42246213666249},{"$f":"H52*(1+'Master Data'!O$45)","v":132.42246213666249},{"$f":"I52*(1+'Master Data'!P$45)","v":132.42246213666249},{"$f":"J52*(1+'Master Data'!Q$45)","v":132.42246213666249},{"$f":"K52*(1+'Master Data'!R$45)","v":132.42246213666249},{"$f":"L52*(1+'Master Data'!S$45)","v":132.42246213666249},{"$f":"M52*(1+'Master Data'!T$45)","v":132.42246213666249},null,null,{"$f":"B52","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D52,E52)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D52,F52)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D52,G52)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D52,H52)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D52,I52)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D52,J52)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D52,K52)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D52,L52)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D52,M52)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D52,N52)","v":6.358324195539935}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E53","v":0},{"$f":"F53","v":0},{"$f":"G53","v":0},{"$f":"H53","v":0},{"$f":"I53","v":0},{"$f":"J53","v":0},{"$f":"K53","v":0},{"$f":"L53","v":0},{"$f":"M53","v":0},null,null,{"$f":"B53","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D53,E53)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D53,F53)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D53,G53)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D53,H53)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D53,I53)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D53,J53)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D53,K53)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D53,L53)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D53,M53)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D53,N53)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($B54,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":253.55992440889494},{"$f":"E54*(1+'Master Data'!L$43)","v":253.55992440889494},{"$f":"F54*(1+'Master Data'!M$43)","v":253.55992440889494},{"$f":"G54*(1+'Master Data'!N$43)","v":253.55992440889494},{"$f":"H54*(1+'Master Data'!O$43)","v":253.55992440889494},{"$f":"I54","v":253.55992440889494},253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D54,E54)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D54,F54)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D54,G54)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D54,H54)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D54,I54)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D54,J54)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D54,K54)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D54,L54)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D54,M54)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D54,N54)","v":18.104285616922208}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($B55,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($A55,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($B55,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($A55,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.98926528469383},{"$f":"(VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($B55,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($A55,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.02397552411514},{"$f":"(VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($B55,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($A55,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.05885584370964},{"$f":"(VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($B55,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH($A55,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.09390707687015},{"$f":"I55","v":268.09390707687015},268.09390707687015,268.09390707687015,268.09390707687015,268.09390707687015,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D55,E55)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D55,F55)","v":19.134546645309822},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D55,G55)","v":19.137024971053847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D55,H55)","v":19.139515440594014},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D55,I55)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D55,J55)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D55,K55)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D55,L55)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D55,M55)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D55,N55)","v":19.142018113434933}]
[]
[]
[{"$f":"A51+1","v":8},{"$f":"VLOOKUP($A58,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"2x24W Fluorescent"},{"$f":"VLOOKUP($A58,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A58,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"2x24W Fluorescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($B59,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":132.42246213666249},{"$f":"E59*(1+'Master Data'!L$45)","v":132.42246213666249},{"$f":"F59*(1+'Master Data'!M$45)","v":132.42246213666249},{"$f":"G59*(1+'Master Data'!N$45)","v":132.42246213666249},{"$f":"H59*(1+'Master Data'!O$45)","v":132.42246213666249},{"$f":"I59*(1+'Master Data'!P$45)","v":132.42246213666249},{"$f":"J59*(1+'Master Data'!Q$45)","v":132.42246213666249},{"$f":"K59*(1+'Master Data'!R$45)","v":132.42246213666249},{"$f":"L59*(1+'Master Data'!S$45)","v":132.42246213666249},{"$f":"M59*(1+'Master Data'!T$45)","v":132.42246213666249},null,null,{"$f":"B59","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D59,E59)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D59,F59)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D59,G59)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D59,H59)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D59,I59)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D59,J59)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D59,K59)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D59,L59)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D59,M59)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D59,N59)","v":6.358324195539935}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E60","v":0},{"$f":"F60","v":0},{"$f":"G60","v":0},{"$f":"H60","v":0},{"$f":"I60","v":0},{"$f":"J60","v":0},{"$f":"K60","v":0},{"$f":"L60","v":0},{"$f":"M60","v":0},null,null,{"$f":"B60","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D60,E60)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D60,F60)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D60,G60)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D60,H60)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D60,I60)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D60,J60)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D60,K60)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D60,L60)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D60,M60)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D60,N60)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($B61,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":258.60583480783453},{"$f":"E61*(1+'Master Data'!L$43)","v":258.60583480783453},{"$f":"F61*(1+'Master Data'!M$43)","v":258.60583480783453},{"$f":"G61*(1+'Master Data'!N$43)","v":258.60583480783453},{"$f":"H61*(1+'Master Data'!O$43)","v":258.60583480783453},{"$f":"I61","v":258.60583480783453},258.60583480783453,258.60583480783453,258.60583480783453,258.60583480783453,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D61,E61)","v":18.464565749016284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D61,F61)","v":18.464565749016284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D61,G61)","v":18.464565749016284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D61,H61)","v":18.464565749016284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D61,I61)","v":18.464565749016284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D61,J61)","v":18.464565749016284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D61,K61)","v":18.464565749016284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D61,L61)","v":18.464565749016284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D61,M61)","v":18.464565749016284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D61,N61)","v":18.464565749016284}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($B62,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($A62,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($B62,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($A62,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.98959948572514},{"$f":"(VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($B62,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($A62,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.02464556376287},{"$f":"(VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($B62,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($A62,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.05986336758298},{"$f":"(VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($B62,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH($A62,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.09525373864176},{"$f":"I62","v":268.09525373864176},268.09525373864176,268.09525373864176,268.09525373864176,268.09525373864176,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D62,E62)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D62,F62)","v":19.134570507404504},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D62,G62)","v":19.137072812167482},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D62,H62)","v":19.139587378223794},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D62,I62)","v":19.142114265653781},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D62,J62)","v":19.142114265653781},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D62,K62)","v":19.142114265653781},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D62,L62)","v":19.142114265653781},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D62,M62)","v":19.142114265653781},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D62,N62)","v":19.142114265653781}]
[]
[]
[{"$f":"A58+1","v":9},{"$f":"VLOOKUP($A65,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"T5 Fluorescent 2 x 24W"},{"$f":"VLOOKUP($A65,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A65,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"T5 Fluorescent 2 x 24W"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($B66,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":132.42246213666249},{"$f":"E66*(1+'Master Data'!L$45)","v":132.42246213666249},{"$f":"F66*(1+'Master Data'!M$45)","v":132.42246213666249},{"$f":"G66*(1+'Master Data'!N$45)","v":132.42246213666249},{"$f":"H66*(1+'Master Data'!O$45)","v":132.42246213666249},{"$f":"I66*(1+'Master Data'!P$45)","v":132.42246213666249},{"$f":"J66*(1+'Master Data'!Q$45)","v":132.42246213666249},{"$f":"K66*(1+'Master Data'!R$45)","v":132.42246213666249},{"$f":"L66*(1+'Master Data'!S$45)","v":132.42246213666249},{"$f":"M66*(1+'Master Data'!T$45)","v":132.42246213666249},null,null,{"$f":"B66","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D66,E66)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D66,F66)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D66,G66)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D66,H66)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D66,I66)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D66,J66)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D66,K66)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D66,L66)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D66,M66)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D66,N66)","v":6.358324195539935}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E67","v":0},{"$f":"F67","v":0},{"$f":"G67","v":0},{"$f":"H67","v":0},{"$f":"I67","v":0},{"$f":"J67","v":0},{"$f":"K67","v":0},{"$f":"L67","v":0},{"$f":"M67","v":0},null,null,{"$f":"B67","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D67,E67)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D67,F67)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D67,G67)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D67,H67)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D67,I67)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D67,J67)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D67,K67)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D67,L67)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D67,M67)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D67,N67)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($B68,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":253.55992440889494},{"$f":"E68*(1+'Master Data'!L$43)","v":253.55992440889494},{"$f":"F68*(1+'Master Data'!M$43)","v":253.55992440889494},{"$f":"G68*(1+'Master Data'!N$43)","v":253.55992440889494},{"$f":"H68*(1+'Master Data'!O$43)","v":253.55992440889494},{"$f":"I68","v":253.55992440889494},253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D68,E68)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D68,F68)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D68,G68)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D68,H68)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D68,I68)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D68,J68)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D68,K68)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D68,L68)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D68,M68)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D68,N68)","v":18.104285616922208}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($B69,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($A69,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($B69,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($A69,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.98926528469383},{"$f":"(VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($B69,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($A69,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.02397552411514},{"$f":"(VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($B69,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($A69,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.05885584370964},{"$f":"(VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($B69,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH($A69,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.09390707687015},{"$f":"I69","v":268.09390707687015},268.09390707687015,268.09390707687015,268.09390707687015,268.09390707687015,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D69,E69)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D69,F69)","v":19.134546645309822},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D69,G69)","v":19.137024971053847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D69,H69)","v":19.139515440594014},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D69,I69)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D69,J69)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D69,K69)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D69,L69)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D69,M69)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D69,N69)","v":19.142018113434933}]
[]
[]
[{"$f":"A65+1","v":10},{"$f":"VLOOKUP($A72,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"20 Fluorescent 1X20FL"},{"$f":"VLOOKUP($A72,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A72,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"20 Fluorescent 1X20FL"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($B73,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":132.42246213666249},{"$f":"E73*(1+'Master Data'!L$45)","v":132.42246213666249},{"$f":"F73*(1+'Master Data'!M$45)","v":132.42246213666249},{"$f":"G73*(1+'Master Data'!N$45)","v":132.42246213666249},{"$f":"H73*(1+'Master Data'!O$45)","v":132.42246213666249},{"$f":"I73*(1+'Master Data'!P$45)","v":132.42246213666249},{"$f":"J73*(1+'Master Data'!Q$45)","v":132.42246213666249},{"$f":"K73*(1+'Master Data'!R$45)","v":132.42246213666249},{"$f":"L73*(1+'Master Data'!S$45)","v":132.42246213666249},{"$f":"M73*(1+'Master Data'!T$45)","v":132.42246213666249},null,null,{"$f":"B73","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D73,E73)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D73,F73)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D73,G73)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D73,H73)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D73,I73)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D73,J73)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D73,K73)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D73,L73)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D73,M73)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D73,N73)","v":6.358324195539935}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E74","v":0},{"$f":"F74","v":0},{"$f":"G74","v":0},{"$f":"H74","v":0},{"$f":"I74","v":0},{"$f":"J74","v":0},{"$f":"K74","v":0},{"$f":"L74","v":0},{"$f":"M74","v":0},null,null,{"$f":"B74","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D74,E74)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D74,F74)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D74,G74)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D74,H74)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D74,I74)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D74,J74)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D74,K74)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D74,L74)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D74,M74)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D74,N74)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($B75,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":253.55992440889494},{"$f":"E75*(1+'Master Data'!L$43)","v":253.55992440889494},{"$f":"F75*(1+'Master Data'!M$43)","v":253.55992440889494},{"$f":"G75*(1+'Master Data'!N$43)","v":253.55992440889494},{"$f":"H75*(1+'Master Data'!O$43)","v":253.55992440889494},{"$f":"I75","v":253.55992440889494},253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D75,E75)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D75,F75)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D75,G75)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D75,H75)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D75,I75)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D75,J75)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D75,K75)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D75,L75)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D75,M75)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D75,N75)","v":18.104285616922208}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($B76,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($A76,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($B76,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($A76,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.98926528469383},{"$f":"(VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($B76,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($A76,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.02397552411514},{"$f":"(VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($B76,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($A76,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.05885584370964},{"$f":"(VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($B76,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH($A76,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.09390707687015},{"$f":"I76","v":268.09390707687015},268.09390707687015,268.09390707687015,268.09390707687015,268.09390707687015,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D76,E76)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D76,F76)","v":19.134546645309822},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D76,G76)","v":19.137024971053847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D76,H76)","v":19.139515440594014},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D76,I76)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D76,J76)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D76,K76)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D76,L76)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D76,M76)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D76,N76)","v":19.142018113434933}]
[]
[]
[{"$f":"A72+1","v":11},{"$f":"VLOOKUP($A79,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"2x40W Fluorescent"},{"$f":"VLOOKUP($A79,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A79,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"2x40W Fluorescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($B80,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":132.42246213666249},{"$f":"E80*(1+'Master Data'!L$45)","v":132.42246213666249},{"$f":"F80*(1+'Master Data'!M$45)","v":132.42246213666249},{"$f":"G80*(1+'Master Data'!N$45)","v":132.42246213666249},{"$f":"H80*(1+'Master Data'!O$45)","v":132.42246213666249},{"$f":"I80*(1+'Master Data'!P$45)","v":132.42246213666249},{"$f":"J80*(1+'Master Data'!Q$45)","v":132.42246213666249},{"$f":"K80*(1+'Master Data'!R$45)","v":132.42246213666249},{"$f":"L80*(1+'Master Data'!S$45)","v":132.42246213666249},{"$f":"M80*(1+'Master Data'!T$45)","v":132.42246213666249},null,null,{"$f":"B80","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D80,E80)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D80,F80)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D80,G80)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D80,H80)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D80,I80)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D80,J80)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D80,K80)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D80,L80)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D80,M80)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D80,N80)","v":6.358324195539935}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E81","v":0},{"$f":"F81","v":0},{"$f":"G81","v":0},{"$f":"H81","v":0},{"$f":"I81","v":0},{"$f":"J81","v":0},{"$f":"K81","v":0},{"$f":"L81","v":0},{"$f":"M81","v":0},null,null,{"$f":"B81","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D81,E81)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D81,F81)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D81,G81)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D81,H81)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D81,I81)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D81,J81)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D81,K81)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D81,L81)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D81,M81)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D81,N81)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($B82,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":198.67540480279561},{"$f":"E82*(1+'Master Data'!L$43)","v":198.67540480279561},{"$f":"F82*(1+'Master Data'!M$43)","v":198.67540480279561},{"$f":"G82*(1+'Master Data'!N$43)","v":198.67540480279561},{"$f":"H82*(1+'Master Data'!O$43)","v":198.67540480279561},{"$f":"I82","v":198.67540480279561},198.67540480279561,198.67540480279561,198.67540480279561,198.67540480279561,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D82,E82)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D82,F82)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D82,G82)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D82,H82)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D82,I82)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D82,J82)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D82,K82)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D82,L82)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D82,M82)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D82,N82)","v":14.18550775321682}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($B83,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($A83,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($B83,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($A83,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.98563016999572},{"$f":"(VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($B83,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($A83,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.01668748265689},{"$f":"(VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($B83,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($A83,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.04789697615013},{"$f":"(VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($B83,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B79,Inputs!$C$68:$AN$129,MATCH($A83,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.07925939616149},{"$f":"I83","v":268.07925939616149},268.07925939616149,268.07925939616149,268.07925939616149,268.07925939616149,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D83,E83)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D83,F83)","v":19.134287096586188},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D83,G83)","v":19.136504601817833},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D83,H83)","v":19.13873297282511},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D83,I83)","v":19.14097226285033},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D83,J83)","v":19.14097226285033},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D83,K83)","v":19.14097226285033},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D83,L83)","v":19.14097226285033},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D83,M83)","v":19.14097226285033},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D83,N83)","v":19.14097226285033}]
[]
[]
[{"$f":"A79+1","v":12},{"$f":"VLOOKUP($A86,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"3x40W Fluorescent"},{"$f":"VLOOKUP($A86,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,"32W Compact Fluorescent"]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,40,{"$f":"VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($B87,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":132.42246213666249},{"$f":"E87*(1+'Master Data'!L$45)","v":132.42246213666249},{"$f":"F87*(1+'Master Data'!M$45)","v":132.42246213666249},{"$f":"G87*(1+'Master Data'!N$45)","v":132.42246213666249},{"$f":"H87*(1+'Master Data'!O$45)","v":132.42246213666249},{"$f":"I87*(1+'Master Data'!P$45)","v":132.42246213666249},{"$f":"J87*(1+'Master Data'!Q$45)","v":132.42246213666249},{"$f":"K87*(1+'Master Data'!R$45)","v":132.42246213666249},{"$f":"L87*(1+'Master Data'!S$45)","v":132.42246213666249},{"$f":"M87*(1+'Master Data'!T$45)","v":132.42246213666249},null,null,"Bracket UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D87,E87)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D87,F87)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D87,G87)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D87,H87)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D87,I87)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D87,J87)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D87,K87)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D87,L87)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D87,M87)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D87,N87)","v":6.358324195539935}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},40,null,{"$f":"E88","v":0},{"$f":"F88","v":0},{"$f":"G88","v":0},{"$f":"H88","v":0},{"$f":"I88","v":0},{"$f":"J88","v":0},{"$f":"K88","v":0},{"$f":"L88","v":0},{"$f":"M88","v":0},null,null,"CAPEX Instralation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D88,E88)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D88,F88)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D88,G88)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D88,H88)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D88,I88)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D88,J88)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D88,K88)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D88,L88)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D88,M88)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D88,N88)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,20,{"$f":"VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($B89,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":198.67540480279561},{"$f":"E89*(1+'Master Data'!L$43)","v":198.67540480279561},{"$f":"F89*(1+'Master Data'!M$43)","v":198.67540480279561},{"$f":"G89*(1+'Master Data'!N$43)","v":198.67540480279561},{"$f":"H89*(1+'Master Data'!O$43)","v":198.67540480279561},{"$f":"I89","v":198.67540480279561},198.67540480279561,198.67540480279561,198.67540480279561,198.67540480279561,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D89,E89)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D89,F89)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D89,G89)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D89,H89)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D89,I89)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D89,J89)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D89,K89)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D89,L89)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D89,M89)","v":14.18550775321682},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D89,N89)","v":14.18550775321682}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",20,{"$f":"(VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($A90,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":421.74525866906089},{"$f":"(VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($A90,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":421.78531922865329},{"$f":"(VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($A90,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":421.82557608498769},{"$f":"(VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($A90,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":421.86603019991816},{"$f":"(VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($B90,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B86,Inputs!$C$68:$AN$129,MATCH($A90,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":421.90668254001173},{"$f":"I90","v":421.90668254001173},421.90668254001173,421.90668254001173,421.90668254001173,421.90668254001173,null,null,"CAPEX Instralation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D90,E90)","v":30.112789465161885},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D90,F90)","v":30.115649806024209},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D90,G90)","v":30.11852416255676},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D90,H90)","v":30.121412603436319},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D90,I90)","v":30.124315197676186},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D90,J90)","v":30.124315197676186},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D90,K90)","v":30.124315197676186},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D90,L90)","v":30.124315197676186},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D90,M90)","v":30.124315197676186},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D90,N90)","v":30.124315197676186}]
[]
[]
[{"$f":"A86+1","v":13},{"$f":"VLOOKUP($A93,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"4x20 Fluorescent"},{"$f":"VLOOKUP($A93,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A93,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"4x20 Fluorescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($B94,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":132.42246213666249},{"$f":"E94*(1+'Master Data'!L$45)","v":132.42246213666249},{"$f":"F94*(1+'Master Data'!M$45)","v":132.42246213666249},{"$f":"G94*(1+'Master Data'!N$45)","v":132.42246213666249},{"$f":"H94*(1+'Master Data'!O$45)","v":132.42246213666249},{"$f":"I94*(1+'Master Data'!P$45)","v":132.42246213666249},{"$f":"J94*(1+'Master Data'!Q$45)","v":132.42246213666249},{"$f":"K94*(1+'Master Data'!R$45)","v":132.42246213666249},{"$f":"L94*(1+'Master Data'!S$45)","v":132.42246213666249},{"$f":"M94*(1+'Master Data'!T$45)","v":132.42246213666249},null,null,{"$f":"B94","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D94,E94)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D94,F94)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D94,G94)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D94,H94)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D94,I94)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D94,J94)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D94,K94)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D94,L94)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D94,M94)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D94,N94)","v":6.358324195539935}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E95","v":0},{"$f":"F95","v":0},{"$f":"G95","v":0},{"$f":"H95","v":0},{"$f":"I95","v":0},{"$f":"J95","v":0},{"$f":"K95","v":0},{"$f":"L95","v":0},{"$f":"M95","v":0},null,null,{"$f":"B95","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D95,E95)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D95,F95)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D95,G95)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D95,H95)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D95,I95)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D95,J95)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D95,K95)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D95,L95)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D95,M95)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D95,N95)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($B96,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":253.55992440889494},{"$f":"E96*(1+'Master Data'!L$43)","v":253.55992440889494},{"$f":"F96*(1+'Master Data'!M$43)","v":253.55992440889494},{"$f":"G96*(1+'Master Data'!N$43)","v":253.55992440889494},{"$f":"H96*(1+'Master Data'!O$43)","v":253.55992440889494},{"$f":"I96","v":253.55992440889494},253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D96,E96)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D96,F96)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D96,G96)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D96,H96)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D96,I96)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D96,J96)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D96,K96)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D96,L96)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D96,M96)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D96,N96)","v":18.104285616922208}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($B97,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($A97,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($B97,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($A97,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.98926528469383},{"$f":"(VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($B97,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($A97,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.02397552411514},{"$f":"(VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($B97,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($A97,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.05885584370964},{"$f":"(VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($B97,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B93,Inputs!$C$68:$AN$129,MATCH($A97,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.09390707687015},{"$f":"I97","v":268.09390707687015},268.09390707687015,268.09390707687015,268.09390707687015,268.09390707687015,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D97,E97)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D97,F97)","v":19.134546645309822},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D97,G97)","v":19.137024971053847},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D97,H97)","v":19.139515440594014},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D97,I97)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D97,J97)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D97,K97)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D97,L97)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D97,M97)","v":19.142018113434933},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D97,N97)","v":19.142018113434933}]
[]
[]
[{"$f":"A93+1","v":14},{"$f":"VLOOKUP($A100,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"4x40W Fluorescent"},{"$f":"VLOOKUP($A100,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A100,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"4x40W Fluorescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B101,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":132.42246213666249},{"$f":"E101*(1+'Master Data'!L$45)","v":132.42246213666249},{"$f":"F101*(1+'Master Data'!M$45)","v":132.42246213666249},{"$f":"G101*(1+'Master Data'!N$45)","v":132.42246213666249},{"$f":"H101*(1+'Master Data'!O$45)","v":132.42246213666249},{"$f":"I101*(1+'Master Data'!P$45)","v":132.42246213666249},{"$f":"J101*(1+'Master Data'!Q$45)","v":132.42246213666249},{"$f":"K101*(1+'Master Data'!R$45)","v":132.42246213666249},{"$f":"L101*(1+'Master Data'!S$45)","v":132.42246213666249},{"$f":"M101*(1+'Master Data'!T$45)","v":132.42246213666249},null,null,{"$f":"B101","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D101,E101)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D101,F101)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D101,G101)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D101,H101)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D101,I101)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D101,J101)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D101,K101)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D101,L101)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D101,M101)","v":6.358324195539935},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D101,N101)","v":6.358324195539935}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E102","v":0},{"$f":"F102","v":0},{"$f":"G102","v":0},{"$f":"H102","v":0},{"$f":"I102","v":0},{"$f":"J102","v":0},{"$f":"K102","v":0},{"$f":"L102","v":0},{"$f":"M102","v":0},null,null,{"$f":"B102","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D102,E102)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D102,F102)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D102,G102)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D102,H102)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D102,I102)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D102,J102)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D102,K102)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D102,L102)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D102,M102)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D102,N102)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B103,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":253.55992440889494},{"$f":"E103*(1+'Master Data'!L$43)","v":253.55992440889494},{"$f":"F103*(1+'Master Data'!M$43)","v":253.55992440889494},{"$f":"G103*(1+'Master Data'!N$43)","v":253.55992440889494},{"$f":"H103*(1+'Master Data'!O$43)","v":253.55992440889494},{"$f":"I103","v":253.55992440889494},253.55992440889494,253.55992440889494,253.55992440889494,253.55992440889494,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D103,E103)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D103,F103)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D103,G103)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D103,H103)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D103,I103)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D103,J103)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D103,K103)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D103,L103)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D103,M103)","v":18.104285616922208},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D103,N103)","v":18.104285616922208}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($A104,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":421.74525866906089},{"$f":"(VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($A104,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":421.78886312185},{"$f":"(VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($A104,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":421.8326812364578},{"$f":"(VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($A104,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":421.87671405982718},{"$f":"(VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($B104,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B100,Inputs!$C$68:$AN$129,MATCH($A104,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":421.92096264403102},{"$f":"I104","v":421.92096264403102},421.92096264403102,421.92096264403102,421.92096264403102,421.92096264403102,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D104,E104)","v":30.112789465161885},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D104,F104)","v":30.11590284149414},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D104,G104)","v":30.119031473370431},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D104,H104)","v":30.122175435542911},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D104,I104)","v":30.125334803130034},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D104,J104)","v":30.125334803130034},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D104,K104)","v":30.125334803130034},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D104,L104)","v":30.125334803130034},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D104,M104)","v":30.125334803130034},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D104,N104)","v":30.125334803130034}]
[]
[]
[{"$f":"A100+1","v":15},{"$f":"VLOOKUP($A107,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"100W Sodium Vapour"},{"$f":"VLOOKUP($A107,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A107,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"100W Sodium Vapour"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($B108,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":120.13575366866102},{"$f":"E108*(1+'Master Data'!L$45)","v":120.13575366866102},{"$f":"F108*(1+'Master Data'!M$45)","v":120.13575366866102},{"$f":"G108*(1+'Master Data'!N$45)","v":120.13575366866102},{"$f":"H108*(1+'Master Data'!O$45)","v":120.13575366866102},{"$f":"I108*(1+'Master Data'!P$45)","v":120.13575366866102},{"$f":"J108*(1+'Master Data'!Q$45)","v":120.13575366866102},{"$f":"K108*(1+'Master Data'!R$45)","v":120.13575366866102},{"$f":"L108*(1+'Master Data'!S$45)","v":120.13575366866102},{"$f":"M108*(1+'Master Data'!T$45)","v":120.13575366866102},null,null,{"$f":"B108","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D108,E108)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D108,F108)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D108,G108)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D108,H108)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D108,I108)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D108,J108)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D108,K108)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D108,L108)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D108,M108)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D108,N108)","v":5.7683723514561516}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E109","v":0},{"$f":"F109","v":0},{"$f":"G109","v":0},{"$f":"H109","v":0},{"$f":"I109","v":0},{"$f":"J109","v":0},{"$f":"K109","v":0},{"$f":"L109","v":0},{"$f":"M109","v":0},null,null,{"$f":"B109","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D109,E109)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D109,F109)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D109,G109)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D109,H109)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D109,I109)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D109,J109)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D109,K109)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D109,L109)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D109,M109)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D109,N109)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($B110,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":154.95463481311108},{"$f":"E110*(1+'Master Data'!L$43)","v":154.95463481311108},{"$f":"F110*(1+'Master Data'!M$43)","v":154.95463481311108},{"$f":"G110*(1+'Master Data'!N$43)","v":154.95463481311108},{"$f":"H110*(1+'Master Data'!O$43)","v":154.95463481311108},{"$f":"I110","v":154.95463481311108},154.95463481311108,154.95463481311108,154.95463481311108,154.95463481311108,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D110,E110)","v":11.063826323747037},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D110,F110)","v":11.063826323747037},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D110,G110)","v":11.063826323747037},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D110,H110)","v":11.063826323747037},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D110,I110)","v":11.063826323747037},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D110,J110)","v":11.063826323747037},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D110,K110)","v":11.063826323747037},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D110,L110)","v":11.063826323747037},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D110,M110)","v":11.063826323747037},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D110,N110)","v":11.063826323747037}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($B111,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($A111,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":421.74525866906089},{"$f":"(VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($B111,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($A111,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":421.78249617872166},{"$f":"(VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($B111,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($A111,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":421.81991615217976},{"$f":"(VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($B111,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($A111,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":421.85751948350782},{"$f":"(VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($B111,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B107,Inputs!$C$68:$AN$129,MATCH($A111,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":421.89530707115938},{"$f":"I111","v":421.89530707115938},421.89530707115938,421.89530707115938,421.89530707115938,421.89530707115938,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D111,E111)","v":30.112789465161885},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D111,F111)","v":30.115448239067632},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D111,G111)","v":30.118120040965518},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D111,H111)","v":30.1208049346927},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D111,I111)","v":30.123502984399149},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D111,J111)","v":30.123502984399149},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D111,K111)","v":30.123502984399149},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D111,L111)","v":30.123502984399149},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D111,M111)","v":30.123502984399149},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D111,N111)","v":30.123502984399149}]
[]
[]
[{"$f":"A107+1","v":16},{"$f":"VLOOKUP($A114,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"150W Sodium Vapour"},{"$f":"VLOOKUP($A114,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A114,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"150W Sodium Vapour"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($B115,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":206.79979084162181},{"$f":"E115*(1+'Master Data'!L$45)","v":206.79979084162181},{"$f":"F115*(1+'Master Data'!M$45)","v":206.79979084162181},{"$f":"G115*(1+'Master Data'!N$45)","v":206.79979084162181},{"$f":"H115*(1+'Master Data'!O$45)","v":206.79979084162181},{"$f":"I115*(1+'Master Data'!P$45)","v":206.79979084162181},{"$f":"J115*(1+'Master Data'!Q$45)","v":206.79979084162181},{"$f":"K115*(1+'Master Data'!R$45)","v":206.79979084162181},{"$f":"L115*(1+'Master Data'!S$45)","v":206.79979084162181},{"$f":"M115*(1+'Master Data'!T$45)","v":206.79979084162181},null,null,{"$f":"B115","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D115,E115)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D115,F115)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D115,G115)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D115,H115)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D115,I115)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D115,J115)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D115,K115)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D115,L115)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D115,M115)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D115,N115)","v":9.9295851513762088}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E116","v":0},{"$f":"F116","v":0},{"$f":"G116","v":0},{"$f":"H116","v":0},{"$f":"I116","v":0},{"$f":"J116","v":0},{"$f":"K116","v":0},{"$f":"L116","v":0},{"$f":"M116","v":0},null,null,{"$f":"B116","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D116,E116)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D116,F116)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D116,G116)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D116,H116)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D116,I116)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D116,J116)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D116,K116)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D116,L116)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D116,M116)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D116,N116)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($B117,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":216.87186514812163},{"$f":"E117*(1+'Master Data'!L$43)","v":216.87186514812163},{"$f":"F117*(1+'Master Data'!M$43)","v":216.87186514812163},{"$f":"G117*(1+'Master Data'!N$43)","v":216.87186514812163},{"$f":"H117*(1+'Master Data'!O$43)","v":216.87186514812163},{"$f":"I117","v":216.87186514812163},216.87186514812163,216.87186514812163,216.87186514812163,216.87186514812163,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D117,E117)","v":15.484742701628978},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D117,F117)","v":15.484742701628978},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D117,G117)","v":15.484742701628978},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D117,H117)","v":15.484742701628978},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D117,I117)","v":15.484742701628978},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D117,J117)","v":15.484742701628978},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D117,K117)","v":15.484742701628978},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D117,L117)","v":15.484742701628978},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D117,M117)","v":15.484742701628978},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D117,N117)","v":15.484742701628978}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($B118,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($A118,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":421.74525866906089},{"$f":"(VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($B118,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($A118,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":421.78649417402011},{"$f":"(VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($B118,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($A118,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":421.82793173295369},{"$f":"(VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($B118,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($A118,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":421.86957233592597},{"$f":"(VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($B118,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B114,Inputs!$C$68:$AN$129,MATCH($A118,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":421.91141697785287},{"$f":"I118","v":421.91141697785287},421.91141697785287,421.91141697785287,421.91141697785287,421.91141697785287,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D118,E118)","v":30.112789465161885},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D118,F118)","v":30.115733697619284},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D118,G118)","v":30.118692356815721},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D118,H118)","v":30.121665513442224},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D118,I118)","v":30.124653238536197},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D118,J118)","v":30.124653238536197},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D118,K118)","v":30.124653238536197},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D118,L118)","v":30.124653238536197},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D118,M118)","v":30.124653238536197},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D118,N118)","v":30.124653238536197}]
[]
[]
[{"$f":"A114+1","v":17},{"$f":"VLOOKUP($A121,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"250W Sodium Vapour"},{"$f":"VLOOKUP($A121,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A121,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"250W Sodium Vapour"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($B122,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":265.37111367213959},{"$f":"E122*(1+'Master Data'!L$45)","v":265.37111367213959},{"$f":"F122*(1+'Master Data'!M$45)","v":265.37111367213959},{"$f":"G122*(1+'Master Data'!N$45)","v":265.37111367213959},{"$f":"H122*(1+'Master Data'!O$45)","v":265.37111367213959},{"$f":"I122*(1+'Master Data'!P$45)","v":265.37111367213959},{"$f":"J122*(1+'Master Data'!Q$45)","v":265.37111367213959},{"$f":"K122*(1+'Master Data'!R$45)","v":265.37111367213959},{"$f":"L122*(1+'Master Data'!S$45)","v":265.37111367213959},{"$f":"M122*(1+'Master Data'!T$45)","v":265.37111367213959},null,null,{"$f":"B122","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D122,E122)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D122,F122)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D122,G122)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D122,H122)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D122,I122)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D122,J122)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D122,K122)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D122,L122)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D122,M122)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D122,N122)","v":12.741913612190674}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E123","v":0},{"$f":"F123","v":0},{"$f":"G123","v":0},{"$f":"H123","v":0},{"$f":"I123","v":0},{"$f":"J123","v":0},{"$f":"K123","v":0},{"$f":"L123","v":0},{"$f":"M123","v":0},null,null,{"$f":"B123","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D123,E123)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D123,F123)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D123,G123)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D123,H123)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D123,I123)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D123,J123)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D123,K123)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D123,L123)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D123,M123)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D123,N123)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($B124,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":231.9979734325857},{"$f":"E124*(1+'Master Data'!L$43)","v":231.9979734325857},{"$f":"F124*(1+'Master Data'!M$43)","v":231.9979734325857},{"$f":"G124*(1+'Master Data'!N$43)","v":231.9979734325857},{"$f":"H124*(1+'Master Data'!O$43)","v":231.9979734325857},{"$f":"I124","v":231.9979734325857},231.9979734325857,231.9979734325857,231.9979734325857,231.9979734325857,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D124,E124)","v":16.564753217063664},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D124,F124)","v":16.564753217063664},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D124,G124)","v":16.564753217063664},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D124,H124)","v":16.564753217063664},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D124,I124)","v":16.564753217063664},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D124,J124)","v":16.564753217063664},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D124,K124)","v":16.564753217063664},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D124,L124)","v":16.564753217063664},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D124,M124)","v":16.564753217063664},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D124,N124)","v":16.564753217063664}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($B125,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($A125,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":421.74525866906089},{"$f":"(VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($B125,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($A125,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":421.78747086676748},{"$f":"(VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($B125,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($A125,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":421.82988990424286},{"$f":"(VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($B125,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($A125,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":421.87251679500184},{"$f":"(VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($B125,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B121,Inputs!$C$68:$AN$129,MATCH($A125,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":421.91535255752558},{"$f":"I125","v":421.91535255752558},421.91535255752558,421.91535255752558,421.91535255752558,421.91535255752558,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D125,E125)","v":30.112789465161885},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D125,F125)","v":30.115803433893653},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D125,G125)","v":30.11883217107221},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D125,H125)","v":30.121875749062941},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D125,I125)","v":30.124934240585826},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D125,J125)","v":30.124934240585826},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D125,K125)","v":30.124934240585826},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D125,L125)","v":30.124934240585826},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D125,M125)","v":30.124934240585826},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D125,N125)","v":30.124934240585826}]
[]
[]
[{"$f":"A121+1","v":18},{"$f":"VLOOKUP($A128,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"250W Sodium Vapour - Flood Light"},{"$f":"VLOOKUP($A128,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A128,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"250W Sodium Vapour - Flood Light"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($B129,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":265.37111367213959},{"$f":"E129*(1+'Master Data'!L$45)","v":265.37111367213959},{"$f":"F129*(1+'Master Data'!M$45)","v":265.37111367213959},{"$f":"G129*(1+'Master Data'!N$45)","v":265.37111367213959},{"$f":"H129*(1+'Master Data'!O$45)","v":265.37111367213959},{"$f":"I129*(1+'Master Data'!P$45)","v":265.37111367213959},{"$f":"J129*(1+'Master Data'!Q$45)","v":265.37111367213959},{"$f":"K129*(1+'Master Data'!R$45)","v":265.37111367213959},{"$f":"L129*(1+'Master Data'!S$45)","v":265.37111367213959},{"$f":"M129*(1+'Master Data'!T$45)","v":265.37111367213959},null,null,{"$f":"B129","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D129,E129)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D129,F129)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D129,G129)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D129,H129)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D129,I129)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D129,J129)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D129,K129)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D129,L129)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D129,M129)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D129,N129)","v":12.741913612190674}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E130","v":0},{"$f":"F130","v":0},{"$f":"G130","v":0},{"$f":"H130","v":0},{"$f":"I130","v":0},{"$f":"J130","v":0},{"$f":"K130","v":0},{"$f":"L130","v":0},{"$f":"M130","v":0},null,null,{"$f":"B130","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D130,E130)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D130,F130)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D130,G130)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D130,H130)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D130,I130)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D130,J130)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D130,K130)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D130,L130)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D130,M130)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D130,N130)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($B131,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":418.87977485833363},{"$f":"E131*(1+'Master Data'!L$43)","v":418.87977485833363},{"$f":"F131*(1+'Master Data'!M$43)","v":418.87977485833363},{"$f":"G131*(1+'Master Data'!N$43)","v":418.87977485833363},{"$f":"H131*(1+'Master Data'!O$43)","v":418.87977485833363},{"$f":"I131","v":418.87977485833363},418.87977485833363,418.87977485833363,418.87977485833363,418.87977485833363,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D131,E131)","v":29.908192711708001},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D131,F131)","v":29.908192711708001},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D131,G131)","v":29.908192711708001},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D131,H131)","v":29.908192711708001},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D131,I131)","v":29.908192711708001},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D131,J131)","v":29.908192711708001},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D131,K131)","v":29.908192711708001},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D131,L131)","v":29.908192711708001},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D131,M131)","v":29.908192711708001},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D131,N131)","v":29.908192711708001}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($A132,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":421.74525866906089},{"$f":"(VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($A132,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":421.79953782388793},{"$f":"(VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($A132,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":421.85408294657361},{"$f":"(VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($A132,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":421.90889534036052},{"$f":"(VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($B132,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B128,Inputs!$C$68:$AN$129,MATCH($A132,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":421.9639763148769},{"$f":"I132","v":421.9639763148769},421.9639763148769,421.9639763148769,421.9639763148769,421.9639763148769,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D132,E132)","v":30.112789465161885},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D132,F132)","v":30.116665019724874},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D132,G132)","v":30.120559564505221},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D132,H132)","v":30.124473192554994},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D132,I132)","v":30.12840599738221},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D132,J132)","v":30.12840599738221},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D132,K132)","v":30.12840599738221},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D132,L132)","v":30.12840599738221},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D132,M132)","v":30.12840599738221},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D132,N132)","v":30.12840599738221}]
[]
[]
[{"$f":"A128+1","v":19},{"$f":"VLOOKUP($A135,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"400W Sodium Vapour"},{"$f":"VLOOKUP($A135,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A135,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"400W Sodium Vapour"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($B136,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":191.43928169942643},{"$f":"E136*(1+'Master Data'!L$45)","v":191.43928169942643},{"$f":"F136*(1+'Master Data'!M$45)","v":191.43928169942643},{"$f":"G136*(1+'Master Data'!N$45)","v":191.43928169942643},{"$f":"H136*(1+'Master Data'!O$45)","v":191.43928169942643},{"$f":"I136*(1+'Master Data'!P$45)","v":191.43928169942643},{"$f":"J136*(1+'Master Data'!Q$45)","v":191.43928169942643},{"$f":"K136*(1+'Master Data'!R$45)","v":191.43928169942643},{"$f":"L136*(1+'Master Data'!S$45)","v":191.43928169942643},{"$f":"M136*(1+'Master Data'!T$45)","v":191.43928169942643},null,null,{"$f":"B136","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D136,E136)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D136,F136)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D136,G136)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D136,H136)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D136,I136)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D136,J136)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D136,K136)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D136,L136)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D136,M136)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D136,N136)","v":9.1920433827158501}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E137","v":0},{"$f":"F137","v":0},{"$f":"G137","v":0},{"$f":"H137","v":0},{"$f":"I137","v":0},{"$f":"J137","v":0},{"$f":"K137","v":0},{"$f":"L137","v":0},{"$f":"M137","v":0},null,null,{"$f":"B137","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D137,E137)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D137,F137)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D137,G137)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D137,H137)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D137,I137)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D137,J137)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D137,K137)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D137,L137)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D137,M137)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D137,N137)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($B138,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":308.13100043947838},{"$f":"E138*(1+'Master Data'!L$43)","v":308.13100043947838},{"$f":"F138*(1+'Master Data'!M$43)","v":308.13100043947838},{"$f":"G138*(1+'Master Data'!N$43)","v":308.13100043947838},{"$f":"H138*(1+'Master Data'!O$43)","v":308.13100043947838},{"$f":"I138","v":308.13100043947838},308.13100043947838,308.13100043947838,308.13100043947838,308.13100043947838,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D138,E138)","v":22.000683477047939},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D138,F138)","v":22.000683477047939},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D138,G138)","v":22.000683477047939},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D138,H138)","v":22.000683477047939},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D138,I138)","v":22.000683477047939},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D138,J138)","v":22.000683477047939},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D138,K138)","v":22.000683477047939},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D138,L138)","v":22.000683477047939},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D138,M138)","v":22.000683477047939},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D138,N138)","v":22.000683477047939}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($B139,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($A139,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":421.74525866906089},{"$f":"(VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($B139,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($A139,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":421.79238677599636},{"$f":"(VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($B139,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($A139,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":421.83974581065587},{"$f":"(VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($B139,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($A139,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":421.8873369045852},{"$f":"(VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($B139,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B135,Inputs!$C$68:$AN$129,MATCH($A139,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":421.93516119487475},{"$f":"I139","v":421.93516119487475},421.93516119487475,421.93516119487475,421.93516119487475,421.93516119487475,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D139,E139)","v":30.112789465161885},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D139,F139)","v":30.116154431887338},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D139,G139)","v":30.119535886949752},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D139,H139)","v":30.12293391114197},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D139,I139)","v":30.126348585652728},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D139,J139)","v":30.126348585652728},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D139,K139)","v":30.126348585652728},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D139,L139)","v":30.126348585652728},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D139,M139)","v":30.126348585652728},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D139,N139)","v":30.126348585652728}]
[]
[]
[{"$f":"A135+1","v":20},{"$f":"VLOOKUP($A142,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"400W Sodium Vapour - Flood Light"},{"$f":"VLOOKUP($A142,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A142,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"400W Sodium Vapour - Flood Light"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($B143,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":191.43928169942643},{"$f":"E143*(1+'Master Data'!L$45)","v":191.43928169942643},{"$f":"F143*(1+'Master Data'!M$45)","v":191.43928169942643},{"$f":"G143*(1+'Master Data'!N$45)","v":191.43928169942643},{"$f":"H143*(1+'Master Data'!O$45)","v":191.43928169942643},{"$f":"I143*(1+'Master Data'!P$45)","v":191.43928169942643},{"$f":"J143*(1+'Master Data'!Q$45)","v":191.43928169942643},{"$f":"K143*(1+'Master Data'!R$45)","v":191.43928169942643},{"$f":"L143*(1+'Master Data'!S$45)","v":191.43928169942643},{"$f":"M143*(1+'Master Data'!T$45)","v":191.43928169942643},null,null,{"$f":"B143","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D143,E143)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D143,F143)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D143,G143)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D143,H143)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D143,I143)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D143,J143)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D143,K143)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D143,L143)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D143,M143)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D143,N143)","v":9.1920433827158501}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E144","v":0},{"$f":"F144","v":0},{"$f":"G144","v":0},{"$f":"H144","v":0},{"$f":"I144","v":0},{"$f":"J144","v":0},{"$f":"K144","v":0},{"$f":"L144","v":0},{"$f":"M144","v":0},null,null,{"$f":"B144","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D144,E144)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D144,F144)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D144,G144)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D144,H144)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D144,I144)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D144,J144)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D144,K144)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D144,L144)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D144,M144)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D144,N144)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($B145,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":431.38642868220484},{"$f":"E145*(1+'Master Data'!L$43)","v":431.38642868220484},{"$f":"F145*(1+'Master Data'!M$43)","v":431.38642868220484},{"$f":"G145*(1+'Master Data'!N$43)","v":431.38642868220484},{"$f":"H145*(1+'Master Data'!O$43)","v":431.38642868220484},{"$f":"I145","v":431.38642868220484},431.38642868220484,431.38642868220484,431.38642868220484,431.38642868220484,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D145,E145)","v":30.801173073124264},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D145,F145)","v":30.801173073124264},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D145,G145)","v":30.801173073124264},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D145,H145)","v":30.801173073124264},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D145,I145)","v":30.801173073124264},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D145,J145)","v":30.801173073124264},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D145,K145)","v":30.801173073124264},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D145,L145)","v":30.801173073124264},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D145,M145)","v":30.801173073124264},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D145,N145)","v":30.801173073124264}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($A146,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":421.74525866906089},{"$f":"(VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($A146,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":421.80034537847195},{"$f":"(VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($A146,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":421.85570201275914},{"$f":"(VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($A146,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":421.91132989455434},{"$f":"(VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($B146,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B142,Inputs!$C$68:$AN$129,MATCH($A146,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":421.96723035297038},{"$f":"I146","v":421.96723035297038},421.96723035297038,421.96723035297038,421.96723035297038,421.96723035297038,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D146,E146)","v":30.112789465161885},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D146,F146)","v":30.116722679462999},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D146,G146)","v":30.120675166514189},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D146,H146)","v":30.124647020751929},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D146,I146)","v":30.128638337075436},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D146,J146)","v":30.128638337075436},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D146,K146)","v":30.128638337075436},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D146,L146)","v":30.128638337075436},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D146,M146)","v":30.128638337075436},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D146,N146)","v":30.128638337075436}]
[]
[]
[{"$f":"A142+1","v":21},{"$f":"VLOOKUP($A149,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"70W Sodium Vapour"},{"$f":"VLOOKUP($A149,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A149,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"70W Sodium Vapour"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($B150,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":116.15434639505776},{"$f":"E150*(1+'Master Data'!L$45)","v":116.15434639505776},{"$f":"F150*(1+'Master Data'!M$45)","v":116.15434639505776},{"$f":"G150*(1+'Master Data'!N$45)","v":116.15434639505776},{"$f":"H150*(1+'Master Data'!O$45)","v":116.15434639505776},{"$f":"I150*(1+'Master Data'!P$45)","v":116.15434639505776},{"$f":"J150*(1+'Master Data'!Q$45)","v":116.15434639505776},{"$f":"K150*(1+'Master Data'!R$45)","v":116.15434639505776},{"$f":"L150*(1+'Master Data'!S$45)","v":116.15434639505776},{"$f":"M150*(1+'Master Data'!T$45)","v":116.15434639505776},null,null,{"$f":"B150","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D150,E150)","v":5.5772032869969461},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D150,F150)","v":5.5772032869969461},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D150,G150)","v":5.5772032869969461},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D150,H150)","v":5.5772032869969461},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D150,I150)","v":5.5772032869969461},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D150,J150)","v":5.5772032869969461},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D150,K150)","v":5.5772032869969461},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D150,L150)","v":5.5772032869969461},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D150,M150)","v":5.5772032869969461},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D150,N150)","v":5.5772032869969461}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E151","v":0},{"$f":"F151","v":0},{"$f":"G151","v":0},{"$f":"H151","v":0},{"$f":"I151","v":0},{"$f":"J151","v":0},{"$f":"K151","v":0},{"$f":"L151","v":0},{"$f":"M151","v":0},null,null,{"$f":"B151","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D151,E151)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D151,F151)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D151,G151)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D151,H151)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D151,I151)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D151,J151)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D151,K151)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D151,L151)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D151,M151)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D151,N151)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($B152,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":161.14461304191406},{"$f":"E152*(1+'Master Data'!L$43)","v":161.14461304191406},{"$f":"F152*(1+'Master Data'!M$43)","v":161.14461304191406},{"$f":"G152*(1+'Master Data'!N$43)","v":161.14461304191406},{"$f":"H152*(1+'Master Data'!O$43)","v":161.14461304191406},{"$f":"I152","v":161.14461304191406},161.14461304191406,161.14461304191406,161.14461304191406,161.14461304191406,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D152,E152)","v":11.505793381743398},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D152,F152)","v":11.505793381743398},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D152,G152)","v":11.505793381743398},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D152,H152)","v":11.505793381743398},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D152,I152)","v":11.505793381743398},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D152,J152)","v":11.505793381743398},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D152,K152)","v":11.505793381743398},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D152,L152)","v":11.505793381743398},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D152,M152)","v":11.505793381743398},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D152,N152)","v":11.505793381743398}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($B153,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($A153,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($B153,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($A153,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.98314442841064},{"$f":"(VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($B153,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($A153,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.01170381935299},{"$f":"(VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($B153,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($A153,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.04040315131101},{"$f":"(VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($B153,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B149,Inputs!$C$68:$AN$129,MATCH($A153,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.06924310999557},{"$f":"I153","v":268.06924310999557},268.06924310999557,268.06924310999557,268.06924310999557,268.06924310999557,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D153,E153)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D153,F153)","v":19.134109613587917},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D153,G153)","v":19.136148766154594},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D153,H153)","v":19.138197910568856},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D153,I153)","v":19.140257095790741},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D153,J153)","v":19.140257095790741},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D153,K153)","v":19.140257095790741},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D153,L153)","v":19.140257095790741},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D153,M153)","v":19.140257095790741},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D153,N153)","v":19.140257095790741}]
[]
[]
[{"$f":"A149+1","v":22},{"$f":"VLOOKUP($A156,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"100W Incandescent"},{"$f":"VLOOKUP($A156,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A156,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"100W Incandescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($B157,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":86.378814153198618},{"$f":"E157*(1+'Master Data'!L$45)","v":86.378814153198618},{"$f":"F157*(1+'Master Data'!M$45)","v":86.378814153198618},{"$f":"G157*(1+'Master Data'!N$45)","v":86.378814153198618},{"$f":"H157*(1+'Master Data'!O$45)","v":86.378814153198618},{"$f":"I157*(1+'Master Data'!P$45)","v":86.378814153198618},{"$f":"J157*(1+'Master Data'!Q$45)","v":86.378814153198618},{"$f":"K157*(1+'Master Data'!R$45)","v":86.378814153198618},{"$f":"L157*(1+'Master Data'!S$45)","v":86.378814153198618},{"$f":"M157*(1+'Master Data'!T$45)","v":86.378814153198618},null,null,{"$f":"B157","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D157,E157)","v":4.1475176880907121},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D157,F157)","v":4.1475176880907121},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D157,G157)","v":4.1475176880907121},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D157,H157)","v":4.1475176880907121},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D157,I157)","v":4.1475176880907121},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D157,J157)","v":4.1475176880907121},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D157,K157)","v":4.1475176880907121},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D157,L157)","v":4.1475176880907121},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D157,M157)","v":4.1475176880907121},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D157,N157)","v":4.1475176880907121}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E158","v":0},{"$f":"F158","v":0},{"$f":"G158","v":0},{"$f":"H158","v":0},{"$f":"I158","v":0},{"$f":"J158","v":0},{"$f":"K158","v":0},{"$f":"L158","v":0},{"$f":"M158","v":0},null,null,{"$f":"B158","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D158,E158)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D158,F158)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D158,G158)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D158,H158)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D158,I158)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D158,J158)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D158,K158)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D158,L158)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D158,M158)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D158,N158)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($B159,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":55.856237849978655},{"$f":"E159*(1+'Master Data'!L$43)","v":55.856237849978655},{"$f":"F159*(1+'Master Data'!M$43)","v":55.856237849978655},{"$f":"G159*(1+'Master Data'!N$43)","v":55.856237849978655},{"$f":"H159*(1+'Master Data'!O$43)","v":55.856237849978655},{"$f":"I159","v":55.856237849978655},55.856237849978655,55.856237849978655,55.856237849978655,55.856237849978655,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D159,E159)","v":3.9881589564288413},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D159,F159)","v":3.9881589564288413},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D159,G159)","v":3.9881589564288413},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D159,H159)","v":3.9881589564288413},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D159,I159)","v":3.9881589564288413},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D159,J159)","v":3.9881589564288413},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D159,K159)","v":3.9881589564288413},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D159,L159)","v":3.9881589564288413},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D159,M159)","v":3.9881589564288413},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D159,N159)","v":3.9881589564288413}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($B160,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($A160,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":421.74525866906089},{"$f":"(VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($B160,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($A160,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":421.7760973956527},{"$f":"(VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($B160,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($A160,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":421.80708723200479},{"$f":"(VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($B160,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($A160,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":421.83822891855505},{"$f":"(VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($B160,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B156,Inputs!$C$68:$AN$129,MATCH($A160,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":421.86952319936938},{"$f":"I160","v":421.86952319936938},421.86952319936938,421.86952319936938,421.86952319936938,421.86952319936938,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D160,E160)","v":30.112789465161885},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D160,F160)","v":30.114991363255921},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D160,G160)","v":30.117204050650621},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D160,H160)","v":30.119427580213554},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D160,I160)","v":30.121662005071347},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D160,J160)","v":30.121662005071347},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D160,K160)","v":30.121662005071347},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D160,L160)","v":30.121662005071347},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D160,M160)","v":30.121662005071347},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D160,N160)","v":30.121662005071347}]
[]
[]
[{"$f":"A156+1","v":23},{"$f":"VLOOKUP($A163,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"60W Incandescent"},{"$f":"VLOOKUP($A163,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A163,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"60W Incandescent"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($B164,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":86.378814153198618},{"$f":"E164*(1+'Master Data'!L$45)","v":86.378814153198618},{"$f":"F164*(1+'Master Data'!M$45)","v":86.378814153198618},{"$f":"G164*(1+'Master Data'!N$45)","v":86.378814153198618},{"$f":"H164*(1+'Master Data'!O$45)","v":86.378814153198618},{"$f":"I164*(1+'Master Data'!P$45)","v":86.378814153198618},{"$f":"J164*(1+'Master Data'!Q$45)","v":86.378814153198618},{"$f":"K164*(1+'Master Data'!R$45)","v":86.378814153198618},{"$f":"L164*(1+'Master Data'!S$45)","v":86.378814153198618},{"$f":"M164*(1+'Master Data'!T$45)","v":86.378814153198618},null,null,{"$f":"B164","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D164,E164)","v":4.1475176880907121},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D164,F164)","v":4.1475176880907121},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D164,G164)","v":4.1475176880907121},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D164,H164)","v":4.1475176880907121},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D164,I164)","v":4.1475176880907121},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D164,J164)","v":4.1475176880907121},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D164,K164)","v":4.1475176880907121},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D164,L164)","v":4.1475176880907121},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D164,M164)","v":4.1475176880907121},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D164,N164)","v":4.1475176880907121}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E165","v":0},{"$f":"F165","v":0},{"$f":"G165","v":0},{"$f":"H165","v":0},{"$f":"I165","v":0},{"$f":"J165","v":0},{"$f":"K165","v":0},{"$f":"L165","v":0},{"$f":"M165","v":0},null,null,{"$f":"B165","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D165,E165)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D165,F165)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D165,G165)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D165,H165)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D165,I165)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D165,J165)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D165,K165)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D165,L165)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D165,M165)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D165,N165)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($B166,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":55.856237849978655},{"$f":"E166*(1+'Master Data'!L$43)","v":55.856237849978655},{"$f":"F166*(1+'Master Data'!M$43)","v":55.856237849978655},{"$f":"G166*(1+'Master Data'!N$43)","v":55.856237849978655},{"$f":"H166*(1+'Master Data'!O$43)","v":55.856237849978655},{"$f":"I166","v":55.856237849978655},55.856237849978655,55.856237849978655,55.856237849978655,55.856237849978655,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D166,E166)","v":3.9881589564288413},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D166,F166)","v":3.9881589564288413},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D166,G166)","v":3.9881589564288413},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D166,H166)","v":3.9881589564288413},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D166,I166)","v":3.9881589564288413},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D166,J166)","v":3.9881589564288413},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D166,K166)","v":3.9881589564288413},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D166,L166)","v":3.9881589564288413},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D166,M166)","v":3.9881589564288413},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D166,N166)","v":3.9881589564288413}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($B167,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($A167,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($B167,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($A167,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.97617096261473},{"$f":"(VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($B167,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($A167,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":267.99772271777874},{"$f":"(VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($B167,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($A167,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.01938007654303},{"$f":"(VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($B167,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B163,Inputs!$C$68:$AN$129,MATCH($A167,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.04114355636534},{"$f":"I167","v":268.04114355636534},268.04114355636534,268.04114355636534,268.04114355636534,268.04114355636534,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D167,E167)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D167,F167)","v":19.133611705186958},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D167,G167)","v":19.135150509601516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D167,H167)","v":19.136696854157702},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D167,I167)","v":19.138250775802224},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D167,J167)","v":19.138250775802224},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D167,K167)","v":19.138250775802224},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D167,L167)","v":19.138250775802224},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D167,M167)","v":19.138250775802224},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D167,N167)","v":19.138250775802224}]
[]
[]
[{"$f":"A163+1","v":24},{"$f":"VLOOKUP($A170,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"18W LED"},{"$f":"VLOOKUP($A170,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A170,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"18W LED"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($B171,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":99.114253902588416},{"$f":"E171*(1+'Master Data'!L$45)","v":99.114253902588416},{"$f":"F171*(1+'Master Data'!M$45)","v":99.114253902588416},{"$f":"G171*(1+'Master Data'!N$45)","v":99.114253902588416},{"$f":"H171*(1+'Master Data'!O$45)","v":99.114253902588416},{"$f":"I171*(1+'Master Data'!P$45)","v":99.114253902588416},{"$f":"J171*(1+'Master Data'!Q$45)","v":99.114253902588416},{"$f":"K171*(1+'Master Data'!R$45)","v":99.114253902588416},{"$f":"L171*(1+'Master Data'!S$45)","v":99.114253902588416},{"$f":"M171*(1+'Master Data'!T$45)","v":99.114253902588416},null,null,{"$f":"B171","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D171,E171)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D171,F171)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D171,G171)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D171,H171)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D171,I171)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D171,J171)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D171,K171)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D171,L171)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D171,M171)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D171,N171)","v":4.7590155668706533}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E172","v":0},{"$f":"F172","v":0},{"$f":"G172","v":0},{"$f":"H172","v":0},{"$f":"I172","v":0},{"$f":"J172","v":0},{"$f":"K172","v":0},{"$f":"L172","v":0},{"$f":"M172","v":0},null,null,{"$f":"B172","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D172,E172)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D172,F172)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D172,G172)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D172,H172)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D172,I172)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D172,J172)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D172,K172)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D172,L172)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D172,M172)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D172,N172)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($B173,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":365.71600000000001},{"$f":"E173*(1+'Master Data'!L$43)","v":365.71600000000001},{"$f":"F173*(1+'Master Data'!M$43)","v":365.71600000000001},{"$f":"G173*(1+'Master Data'!N$43)","v":365.71600000000001},{"$f":"H173*(1+'Master Data'!O$43)","v":365.71600000000001},{"$f":"I173","v":365.71600000000001},365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D173,E173)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D173,F173)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D173,G173)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D173,H173)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D173,I173)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D173,J173)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D173,K173)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D173,L173)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D173,M173)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D173,N173)","v":26.112276749227707}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($B174,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($A174,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($B174,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($A174,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.99669361242246},{"$f":"(VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($B174,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($A174,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.0388685783783},{"$f":"(VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($B174,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($A174,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.08125020166733},{"$f":"(VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($B174,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B170,Inputs!$C$68:$AN$129,MATCH($A174,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.12383949491044},{"$f":"I174","v":268.12383949491044},268.12383949491044,268.12383949491044,268.12383949491044,268.12383949491044,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D174,E174)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D174,F174)","v":19.135077031044748},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D174,G174)","v":19.138088341413802},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D174,H174)","v":19.141114407203659},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D174,I174)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D174,J174)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D174,K174)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D174,L174)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D174,M174)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D174,N174)","v":19.144155300715887}]
[]
[]
[{"$f":"A170+1","v":25},{"$f":"VLOOKUP($A177,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"18W LED Decorative - Bottom Pole Entry"},{"$f":"VLOOKUP($A177,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A177,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"18W LED Decorative - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($B178,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":99.114253902588416},{"$f":"E178*(1+'Master Data'!L$45)","v":99.114253902588416},{"$f":"F178*(1+'Master Data'!M$45)","v":99.114253902588416},{"$f":"G178*(1+'Master Data'!N$45)","v":99.114253902588416},{"$f":"H178*(1+'Master Data'!O$45)","v":99.114253902588416},{"$f":"I178*(1+'Master Data'!P$45)","v":99.114253902588416},{"$f":"J178*(1+'Master Data'!Q$45)","v":99.114253902588416},{"$f":"K178*(1+'Master Data'!R$45)","v":99.114253902588416},{"$f":"L178*(1+'Master Data'!S$45)","v":99.114253902588416},{"$f":"M178*(1+'Master Data'!T$45)","v":99.114253902588416},null,null,{"$f":"B178","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D178,E178)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D178,F178)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D178,G178)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D178,H178)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D178,I178)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D178,J178)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D178,K178)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D178,L178)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D178,M178)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D178,N178)","v":4.7590155668706533}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E179","v":0},{"$f":"F179","v":0},{"$f":"G179","v":0},{"$f":"H179","v":0},{"$f":"I179","v":0},{"$f":"J179","v":0},{"$f":"K179","v":0},{"$f":"L179","v":0},{"$f":"M179","v":0},null,null,{"$f":"B179","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D179,E179)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D179,F179)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D179,G179)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D179,H179)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D179,I179)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D179,J179)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D179,K179)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D179,L179)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D179,M179)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D179,N179)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($B180,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":365.71600000000001},{"$f":"E180*(1+'Master Data'!L$43)","v":365.71600000000001},{"$f":"F180*(1+'Master Data'!M$43)","v":365.71600000000001},{"$f":"G180*(1+'Master Data'!N$43)","v":365.71600000000001},{"$f":"H180*(1+'Master Data'!O$43)","v":365.71600000000001},{"$f":"I180","v":365.71600000000001},365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D180,E180)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D180,F180)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D180,G180)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D180,H180)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D180,I180)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D180,J180)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D180,K180)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D180,L180)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D180,M180)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D180,N180)","v":26.112276749227707}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($B181,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($A181,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($B181,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($A181,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.99669361242246},{"$f":"(VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($B181,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($A181,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.0388685783783},{"$f":"(VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($B181,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($A181,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.08125020166733},{"$f":"(VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($B181,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B177,Inputs!$C$68:$AN$129,MATCH($A181,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.12383949491044},{"$f":"I181","v":268.12383949491044},268.12383949491044,268.12383949491044,268.12383949491044,268.12383949491044,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D181,E181)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D181,F181)","v":19.135077031044748},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D181,G181)","v":19.138088341413802},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D181,H181)","v":19.141114407203659},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D181,I181)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D181,J181)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D181,K181)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D181,L181)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D181,M181)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D181,N181)","v":19.144155300715887}]
[]
[]
[{"$f":"A177+1","v":26},{"$f":"VLOOKUP($A184,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"18W LED Decorative - Side Entry"},{"$f":"VLOOKUP($A184,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A184,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"18W LED Decorative - Side Entry"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($B185,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":99.114253902588416},{"$f":"E185*(1+'Master Data'!L$45)","v":99.114253902588416},{"$f":"F185*(1+'Master Data'!M$45)","v":99.114253902588416},{"$f":"G185*(1+'Master Data'!N$45)","v":99.114253902588416},{"$f":"H185*(1+'Master Data'!O$45)","v":99.114253902588416},{"$f":"I185*(1+'Master Data'!P$45)","v":99.114253902588416},{"$f":"J185*(1+'Master Data'!Q$45)","v":99.114253902588416},{"$f":"K185*(1+'Master Data'!R$45)","v":99.114253902588416},{"$f":"L185*(1+'Master Data'!S$45)","v":99.114253902588416},{"$f":"M185*(1+'Master Data'!T$45)","v":99.114253902588416},null,null,{"$f":"B185","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D185,E185)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D185,F185)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D185,G185)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D185,H185)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D185,I185)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D185,J185)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D185,K185)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D185,L185)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D185,M185)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D185,N185)","v":4.7590155668706533}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E186","v":0},{"$f":"F186","v":0},{"$f":"G186","v":0},{"$f":"H186","v":0},{"$f":"I186","v":0},{"$f":"J186","v":0},{"$f":"K186","v":0},{"$f":"L186","v":0},{"$f":"M186","v":0},null,null,{"$f":"B186","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D186,E186)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D186,F186)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D186,G186)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D186,H186)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D186,I186)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D186,J186)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D186,K186)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D186,L186)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D186,M186)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D186,N186)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($B187,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":365.71600000000001},{"$f":"E187*(1+'Master Data'!L$43)","v":365.71600000000001},{"$f":"F187*(1+'Master Data'!M$43)","v":365.71600000000001},{"$f":"G187*(1+'Master Data'!N$43)","v":365.71600000000001},{"$f":"H187*(1+'Master Data'!O$43)","v":365.71600000000001},{"$f":"I187","v":365.71600000000001},365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D187,E187)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D187,F187)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D187,G187)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D187,H187)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D187,I187)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D187,J187)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D187,K187)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D187,L187)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D187,M187)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D187,N187)","v":26.112276749227707}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($B188,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($A188,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($B188,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($A188,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.99669361242246},{"$f":"(VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($B188,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($A188,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.0388685783783},{"$f":"(VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($B188,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($A188,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.08125020166733},{"$f":"(VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($B188,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B184,Inputs!$C$68:$AN$129,MATCH($A188,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.12383949491044},{"$f":"I188","v":268.12383949491044},268.12383949491044,268.12383949491044,268.12383949491044,268.12383949491044,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D188,E188)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D188,F188)","v":19.135077031044748},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D188,G188)","v":19.138088341413802},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D188,H188)","v":19.141114407203659},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D188,I188)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D188,J188)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D188,K188)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D188,L188)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D188,M188)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D188,N188)","v":19.144155300715887}]
[]
[]
[{"$f":"A184+1","v":27},{"$f":"VLOOKUP($A191,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"18W LED Decorative - Top Entry"},{"$f":"VLOOKUP($A191,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A191,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"18W LED Decorative - Top Entry"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($B192,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":99.114253902588416},{"$f":"E192*(1+'Master Data'!L$45)","v":99.114253902588416},{"$f":"F192*(1+'Master Data'!M$45)","v":99.114253902588416},{"$f":"G192*(1+'Master Data'!N$45)","v":99.114253902588416},{"$f":"H192*(1+'Master Data'!O$45)","v":99.114253902588416},{"$f":"I192*(1+'Master Data'!P$45)","v":99.114253902588416},{"$f":"J192*(1+'Master Data'!Q$45)","v":99.114253902588416},{"$f":"K192*(1+'Master Data'!R$45)","v":99.114253902588416},{"$f":"L192*(1+'Master Data'!S$45)","v":99.114253902588416},{"$f":"M192*(1+'Master Data'!T$45)","v":99.114253902588416},null,null,{"$f":"B192","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D192,E192)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D192,F192)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D192,G192)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D192,H192)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D192,I192)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D192,J192)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D192,K192)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D192,L192)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D192,M192)","v":4.7590155668706533},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D192,N192)","v":4.7590155668706533}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E193","v":0},{"$f":"F193","v":0},{"$f":"G193","v":0},{"$f":"H193","v":0},{"$f":"I193","v":0},{"$f":"J193","v":0},{"$f":"K193","v":0},{"$f":"L193","v":0},{"$f":"M193","v":0},null,null,{"$f":"B193","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D193,E193)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D193,F193)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D193,G193)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D193,H193)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D193,I193)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D193,J193)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D193,K193)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D193,L193)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D193,M193)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D193,N193)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($B194,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":365.71600000000001},{"$f":"E194*(1+'Master Data'!L$43)","v":365.71600000000001},{"$f":"F194*(1+'Master Data'!M$43)","v":365.71600000000001},{"$f":"G194*(1+'Master Data'!N$43)","v":365.71600000000001},{"$f":"H194*(1+'Master Data'!O$43)","v":365.71600000000001},{"$f":"I194","v":365.71600000000001},365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D194,E194)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D194,F194)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D194,G194)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D194,H194)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D194,I194)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D194,J194)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D194,K194)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D194,L194)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D194,M194)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D194,N194)","v":26.112276749227707}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($A195,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($A195,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.99669361242246},{"$f":"(VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($A195,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.0388685783783},{"$f":"(VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($A195,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.08125020166733},{"$f":"(VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($B195,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B191,Inputs!$C$68:$AN$129,MATCH($A195,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.12383949491044},{"$f":"I195","v":268.12383949491044},268.12383949491044,268.12383949491044,268.12383949491044,268.12383949491044,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D195,E195)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D195,F195)","v":19.135077031044748},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D195,G195)","v":19.138088341413802},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D195,H195)","v":19.141114407203659},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D195,I195)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D195,J195)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D195,K195)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D195,L195)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D195,M195)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D195,N195)","v":19.144155300715887}]
[]
[]
[{"$f":"A191+1","v":28},{"$f":"VLOOKUP($A198,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"25W LED"},{"$f":"VLOOKUP($A198,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A198,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"25W LED"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($B199,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":116.45468083951815},{"$f":"E199*(1+'Master Data'!L$45)","v":116.45468083951815},{"$f":"F199*(1+'Master Data'!M$45)","v":116.45468083951815},{"$f":"G199*(1+'Master Data'!N$45)","v":116.45468083951815},{"$f":"H199*(1+'Master Data'!O$45)","v":116.45468083951815},{"$f":"I199*(1+'Master Data'!P$45)","v":116.45468083951815},{"$f":"J199*(1+'Master Data'!Q$45)","v":116.45468083951815},{"$f":"K199*(1+'Master Data'!R$45)","v":116.45468083951815},{"$f":"L199*(1+'Master Data'!S$45)","v":116.45468083951815},{"$f":"M199*(1+'Master Data'!T$45)","v":116.45468083951815},null,null,{"$f":"B199","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D199,E199)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D199,F199)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D199,G199)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D199,H199)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D199,I199)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D199,J199)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D199,K199)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D199,L199)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D199,M199)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D199,N199)","v":5.5916239806931243}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E200","v":0},{"$f":"F200","v":0},{"$f":"G200","v":0},{"$f":"H200","v":0},{"$f":"I200","v":0},{"$f":"J200","v":0},{"$f":"K200","v":0},{"$f":"L200","v":0},{"$f":"M200","v":0},null,null,{"$f":"B200","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D200,E200)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D200,F200)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D200,G200)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D200,H200)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D200,I200)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D200,J200)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D200,K200)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D200,L200)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D200,M200)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D200,N200)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($B201,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":365.71600000000001},{"$f":"E201*(1+'Master Data'!L$43)","v":365.71600000000001},{"$f":"F201*(1+'Master Data'!M$43)","v":365.71600000000001},{"$f":"G201*(1+'Master Data'!N$43)","v":365.71600000000001},{"$f":"H201*(1+'Master Data'!O$43)","v":365.71600000000001},{"$f":"I201","v":365.71600000000001},365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D201,E201)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D201,F201)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D201,G201)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D201,H201)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D201,I201)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D201,J201)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D201,K201)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D201,L201)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D201,M201)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D201,N201)","v":26.112276749227707}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($B202,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($A202,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($B202,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($A202,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.99669361242246},{"$f":"(VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($B202,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($A202,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.0388685783783},{"$f":"(VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($B202,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($A202,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.08125020166733},{"$f":"(VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($B202,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B198,Inputs!$C$68:$AN$129,MATCH($A202,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.12383949491044},{"$f":"I202","v":268.12383949491044},268.12383949491044,268.12383949491044,268.12383949491044,268.12383949491044,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D202,E202)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D202,F202)","v":19.135077031044748},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D202,G202)","v":19.138088341413802},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D202,H202)","v":19.141114407203659},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D202,I202)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D202,J202)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D202,K202)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D202,L202)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D202,M202)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D202,N202)","v":19.144155300715887}]
[]
[]
[{"$f":"A198+1","v":29},{"$f":"VLOOKUP($A205,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"25W LED Decorative - Bottom Pole Entry"},{"$f":"VLOOKUP($A205,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A205,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"25W LED Decorative - Bottom Pole Entry"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B206,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":116.45468083951815},{"$f":"E206*(1+'Master Data'!L$45)","v":116.45468083951815},{"$f":"F206*(1+'Master Data'!M$45)","v":116.45468083951815},{"$f":"G206*(1+'Master Data'!N$45)","v":116.45468083951815},{"$f":"H206*(1+'Master Data'!O$45)","v":116.45468083951815},{"$f":"I206*(1+'Master Data'!P$45)","v":116.45468083951815},{"$f":"J206*(1+'Master Data'!Q$45)","v":116.45468083951815},{"$f":"K206*(1+'Master Data'!R$45)","v":116.45468083951815},{"$f":"L206*(1+'Master Data'!S$45)","v":116.45468083951815},{"$f":"M206*(1+'Master Data'!T$45)","v":116.45468083951815},null,null,{"$f":"B206","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D206,E206)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D206,F206)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D206,G206)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D206,H206)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D206,I206)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D206,J206)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D206,K206)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D206,L206)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D206,M206)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D206,N206)","v":5.5916239806931243}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E207","v":0},{"$f":"F207","v":0},{"$f":"G207","v":0},{"$f":"H207","v":0},{"$f":"I207","v":0},{"$f":"J207","v":0},{"$f":"K207","v":0},{"$f":"L207","v":0},{"$f":"M207","v":0},null,null,{"$f":"B207","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D207,E207)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D207,F207)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D207,G207)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D207,H207)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D207,I207)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D207,J207)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D207,K207)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D207,L207)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D207,M207)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D207,N207)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B208,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":365.71600000000001},{"$f":"E208*(1+'Master Data'!L$43)","v":365.71600000000001},{"$f":"F208*(1+'Master Data'!M$43)","v":365.71600000000001},{"$f":"G208*(1+'Master Data'!N$43)","v":365.71600000000001},{"$f":"H208*(1+'Master Data'!O$43)","v":365.71600000000001},{"$f":"I208","v":365.71600000000001},365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D208,E208)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D208,F208)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D208,G208)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D208,H208)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D208,I208)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D208,J208)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D208,K208)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D208,L208)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D208,M208)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D208,N208)","v":26.112276749227707}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($A209,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($A209,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.99669361242246},{"$f":"(VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($A209,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.0388685783783},{"$f":"(VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($A209,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.08125020166733},{"$f":"(VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($B209,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B205,Inputs!$C$68:$AN$129,MATCH($A209,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.12383949491044},{"$f":"I209","v":268.12383949491044},268.12383949491044,268.12383949491044,268.12383949491044,268.12383949491044,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D209,E209)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D209,F209)","v":19.135077031044748},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D209,G209)","v":19.138088341413802},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D209,H209)","v":19.141114407203659},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D209,I209)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D209,J209)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D209,K209)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D209,L209)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D209,M209)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D209,N209)","v":19.144155300715887}]
[]
[]
[{"$f":"A205+1","v":30},{"$f":"VLOOKUP($A212,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"25W LED Decorative - Side Entry"},{"$f":"VLOOKUP($A212,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A212,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"25W LED Decorative - Side Entry"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($B213,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":116.45468083951815},{"$f":"E213*(1+'Master Data'!L$45)","v":116.45468083951815},{"$f":"F213*(1+'Master Data'!M$45)","v":116.45468083951815},{"$f":"G213*(1+'Master Data'!N$45)","v":116.45468083951815},{"$f":"H213*(1+'Master Data'!O$45)","v":116.45468083951815},{"$f":"I213*(1+'Master Data'!P$45)","v":116.45468083951815},{"$f":"J213*(1+'Master Data'!Q$45)","v":116.45468083951815},{"$f":"K213*(1+'Master Data'!R$45)","v":116.45468083951815},{"$f":"L213*(1+'Master Data'!S$45)","v":116.45468083951815},{"$f":"M213*(1+'Master Data'!T$45)","v":116.45468083951815},null,null,{"$f":"B213","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D213,E213)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D213,F213)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D213,G213)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D213,H213)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D213,I213)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D213,J213)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D213,K213)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D213,L213)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D213,M213)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D213,N213)","v":5.5916239806931243}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E214","v":0},{"$f":"F214","v":0},{"$f":"G214","v":0},{"$f":"H214","v":0},{"$f":"I214","v":0},{"$f":"J214","v":0},{"$f":"K214","v":0},{"$f":"L214","v":0},{"$f":"M214","v":0},null,null,{"$f":"B214","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D214,E214)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D214,F214)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D214,G214)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D214,H214)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D214,I214)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D214,J214)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D214,K214)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D214,L214)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D214,M214)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D214,N214)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($B215,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":365.71600000000001},{"$f":"E215*(1+'Master Data'!L$43)","v":365.71600000000001},{"$f":"F215*(1+'Master Data'!M$43)","v":365.71600000000001},{"$f":"G215*(1+'Master Data'!N$43)","v":365.71600000000001},{"$f":"H215*(1+'Master Data'!O$43)","v":365.71600000000001},{"$f":"I215","v":365.71600000000001},365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D215,E215)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D215,F215)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D215,G215)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D215,H215)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D215,I215)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D215,J215)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D215,K215)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D215,L215)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D215,M215)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D215,N215)","v":26.112276749227707}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($B216,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($A216,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($B216,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($A216,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.99669361242246},{"$f":"(VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($B216,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($A216,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.0388685783783},{"$f":"(VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($B216,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($A216,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.08125020166733},{"$f":"(VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($B216,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B212,Inputs!$C$68:$AN$129,MATCH($A216,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.12383949491044},{"$f":"I216","v":268.12383949491044},268.12383949491044,268.12383949491044,268.12383949491044,268.12383949491044,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D216,E216)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D216,F216)","v":19.135077031044748},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D216,G216)","v":19.138088341413802},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D216,H216)","v":19.141114407203659},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D216,I216)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D216,J216)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D216,K216)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D216,L216)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D216,M216)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D216,N216)","v":19.144155300715887}]
[]
[]
[{"$f":"A212+1","v":31},{"$f":"VLOOKUP($A219,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"25W LED Decorative - Top Entry"},{"$f":"VLOOKUP($A219,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A219,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"25W LED Decorative - Top Entry"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($B220,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":116.45468083951815},{"$f":"E220*(1+'Master Data'!L$45)","v":116.45468083951815},{"$f":"F220*(1+'Master Data'!M$45)","v":116.45468083951815},{"$f":"G220*(1+'Master Data'!N$45)","v":116.45468083951815},{"$f":"H220*(1+'Master Data'!O$45)","v":116.45468083951815},{"$f":"I220*(1+'Master Data'!P$45)","v":116.45468083951815},{"$f":"J220*(1+'Master Data'!Q$45)","v":116.45468083951815},{"$f":"K220*(1+'Master Data'!R$45)","v":116.45468083951815},{"$f":"L220*(1+'Master Data'!S$45)","v":116.45468083951815},{"$f":"M220*(1+'Master Data'!T$45)","v":116.45468083951815},null,null,{"$f":"B220","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D220,E220)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D220,F220)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D220,G220)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D220,H220)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D220,I220)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D220,J220)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D220,K220)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D220,L220)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D220,M220)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D220,N220)","v":5.5916239806931243}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E221","v":0},{"$f":"F221","v":0},{"$f":"G221","v":0},{"$f":"H221","v":0},{"$f":"I221","v":0},{"$f":"J221","v":0},{"$f":"K221","v":0},{"$f":"L221","v":0},{"$f":"M221","v":0},null,null,{"$f":"B221","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D221,E221)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D221,F221)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D221,G221)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D221,H221)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D221,I221)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D221,J221)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D221,K221)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D221,L221)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D221,M221)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D221,N221)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($B222,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":365.71600000000001},{"$f":"E222*(1+'Master Data'!L$43)","v":365.71600000000001},{"$f":"F222*(1+'Master Data'!M$43)","v":365.71600000000001},{"$f":"G222*(1+'Master Data'!N$43)","v":365.71600000000001},{"$f":"H222*(1+'Master Data'!O$43)","v":365.71600000000001},{"$f":"I222","v":365.71600000000001},365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D222,E222)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D222,F222)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D222,G222)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D222,H222)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D222,I222)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D222,J222)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D222,K222)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D222,L222)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D222,M222)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D222,N222)","v":26.112276749227707}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($B223,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($A223,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($B223,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($A223,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.99669361242246},{"$f":"(VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($B223,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($A223,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.0388685783783},{"$f":"(VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($B223,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($A223,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.08125020166733},{"$f":"(VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($B223,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B219,Inputs!$C$68:$AN$129,MATCH($A223,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.12383949491044},{"$f":"I223","v":268.12383949491044},268.12383949491044,268.12383949491044,268.12383949491044,268.12383949491044,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D223,E223)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D223,F223)","v":19.135077031044748},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D223,G223)","v":19.138088341413802},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D223,H223)","v":19.141114407203659},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D223,I223)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D223,J223)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D223,K223)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D223,L223)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D223,M223)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D223,N223)","v":19.144155300715887}]
[]
[]
[{"$f":"A219+1","v":32},{"$f":"VLOOKUP($A226,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"30W LED"},{"$f":"VLOOKUP($A226,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A226,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"30W LED"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($B227,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":116.45468083951815},{"$f":"E227*(1+'Master Data'!L$45)","v":116.45468083951815},{"$f":"F227*(1+'Master Data'!M$45)","v":116.45468083951815},{"$f":"G227*(1+'Master Data'!N$45)","v":116.45468083951815},{"$f":"H227*(1+'Master Data'!O$45)","v":116.45468083951815},{"$f":"I227*(1+'Master Data'!P$45)","v":116.45468083951815},{"$f":"J227*(1+'Master Data'!Q$45)","v":116.45468083951815},{"$f":"K227*(1+'Master Data'!R$45)","v":116.45468083951815},{"$f":"L227*(1+'Master Data'!S$45)","v":116.45468083951815},{"$f":"M227*(1+'Master Data'!T$45)","v":116.45468083951815},null,null,{"$f":"B227","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D227,E227)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D227,F227)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D227,G227)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D227,H227)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D227,I227)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D227,J227)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D227,K227)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D227,L227)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D227,M227)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D227,N227)","v":5.5916239806931243}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E228","v":0},{"$f":"F228","v":0},{"$f":"G228","v":0},{"$f":"H228","v":0},{"$f":"I228","v":0},{"$f":"J228","v":0},{"$f":"K228","v":0},{"$f":"L228","v":0},{"$f":"M228","v":0},null,null,{"$f":"B228","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D228,E228)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D228,F228)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D228,G228)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D228,H228)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D228,I228)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D228,J228)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D228,K228)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D228,L228)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D228,M228)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D228,N228)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($B229,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":365.71600000000001},{"$f":"E229*(1+'Master Data'!L$43)","v":365.71600000000001},{"$f":"F229*(1+'Master Data'!M$43)","v":365.71600000000001},{"$f":"G229*(1+'Master Data'!N$43)","v":365.71600000000001},{"$f":"H229*(1+'Master Data'!O$43)","v":365.71600000000001},{"$f":"I229","v":365.71600000000001},365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D229,E229)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D229,F229)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D229,G229)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D229,H229)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D229,I229)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D229,J229)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D229,K229)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D229,L229)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D229,M229)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D229,N229)","v":26.112276749227707}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($B230,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($A230,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($B230,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($A230,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.99669361242246},{"$f":"(VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($B230,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($A230,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.0388685783783},{"$f":"(VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($B230,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($A230,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.08125020166733},{"$f":"(VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($B230,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B226,Inputs!$C$68:$AN$129,MATCH($A230,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.12383949491044},{"$f":"I230","v":268.12383949491044},268.12383949491044,268.12383949491044,268.12383949491044,268.12383949491044,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D230,E230)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D230,F230)","v":19.135077031044748},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D230,G230)","v":19.138088341413802},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D230,H230)","v":19.141114407203659},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D230,I230)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D230,J230)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D230,K230)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D230,L230)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D230,M230)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D230,N230)","v":19.144155300715887}]
[]
[]
[{"$f":"A226+1","v":33},{"$f":"VLOOKUP($A233,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"88 LED Light"},{"$f":"VLOOKUP($A233,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A233,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"88 LED Light"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($B234,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":116.45468083951815},{"$f":"E234*(1+'Master Data'!L$45)","v":116.45468083951815},{"$f":"F234*(1+'Master Data'!M$45)","v":116.45468083951815},{"$f":"G234*(1+'Master Data'!N$45)","v":116.45468083951815},{"$f":"H234*(1+'Master Data'!O$45)","v":116.45468083951815},{"$f":"I234*(1+'Master Data'!P$45)","v":116.45468083951815},{"$f":"J234*(1+'Master Data'!Q$45)","v":116.45468083951815},{"$f":"K234*(1+'Master Data'!R$45)","v":116.45468083951815},{"$f":"L234*(1+'Master Data'!S$45)","v":116.45468083951815},{"$f":"M234*(1+'Master Data'!T$45)","v":116.45468083951815},null,null,{"$f":"B234","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D234,E234)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D234,F234)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D234,G234)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D234,H234)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D234,I234)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D234,J234)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D234,K234)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D234,L234)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D234,M234)","v":5.5916239806931243},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D234,N234)","v":5.5916239806931243}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E235","v":0},{"$f":"F235","v":0},{"$f":"G235","v":0},{"$f":"H235","v":0},{"$f":"I235","v":0},{"$f":"J235","v":0},{"$f":"K235","v":0},{"$f":"L235","v":0},{"$f":"M235","v":0},null,null,{"$f":"B235","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D235,E235)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D235,F235)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D235,G235)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D235,H235)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D235,I235)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D235,J235)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D235,K235)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D235,L235)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D235,M235)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D235,N235)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($B236,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":365.71600000000001},{"$f":"E236*(1+'Master Data'!L$43)","v":365.71600000000001},{"$f":"F236*(1+'Master Data'!M$43)","v":365.71600000000001},{"$f":"G236*(1+'Master Data'!N$43)","v":365.71600000000001},{"$f":"H236*(1+'Master Data'!O$43)","v":365.71600000000001},{"$f":"I236","v":365.71600000000001},365.71600000000001,365.71600000000001,365.71600000000001,365.71600000000001,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D236,E236)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D236,F236)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D236,G236)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D236,H236)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D236,I236)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D236,J236)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D236,K236)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D236,L236)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D236,M236)","v":26.112276749227707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D236,N236)","v":26.112276749227707}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($A237,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($A237,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.99669361242246},{"$f":"(VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($A237,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.0388685783783},{"$f":"(VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($A237,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.08125020166733},{"$f":"(VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($B237,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B233,Inputs!$C$68:$AN$129,MATCH($A237,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.12383949491044},{"$f":"I237","v":268.12383949491044},268.12383949491044,268.12383949491044,268.12383949491044,268.12383949491044,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D237,E237)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D237,F237)","v":19.135077031044748},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D237,G237)","v":19.138088341413802},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D237,H237)","v":19.141114407203659},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D237,I237)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D237,J237)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D237,K237)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D237,L237)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D237,M237)","v":19.144155300715887},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D237,N237)","v":19.144155300715887}]
[]
[]
[{"$f":"A233+1","v":34},{"$f":"VLOOKUP($A240,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"100W Metal Halide"},{"$f":"VLOOKUP($A240,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A240,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"100W Metal Halide"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($B241,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":120.13575366866102},{"$f":"E241*(1+'Master Data'!L$45)","v":120.13575366866102},{"$f":"F241*(1+'Master Data'!M$45)","v":120.13575366866102},{"$f":"G241*(1+'Master Data'!N$45)","v":120.13575366866102},{"$f":"H241*(1+'Master Data'!O$45)","v":120.13575366866102},{"$f":"I241*(1+'Master Data'!P$45)","v":120.13575366866102},{"$f":"J241*(1+'Master Data'!Q$45)","v":120.13575366866102},{"$f":"K241*(1+'Master Data'!R$45)","v":120.13575366866102},{"$f":"L241*(1+'Master Data'!S$45)","v":120.13575366866102},{"$f":"M241*(1+'Master Data'!T$45)","v":120.13575366866102},null,null,{"$f":"B241","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D241,E241)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D241,F241)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D241,G241)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D241,H241)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D241,I241)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D241,J241)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D241,K241)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D241,L241)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D241,M241)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D241,N241)","v":5.7683723514561516}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E242","v":0},{"$f":"F242","v":0},{"$f":"G242","v":0},{"$f":"H242","v":0},{"$f":"I242","v":0},{"$f":"J242","v":0},{"$f":"K242","v":0},{"$f":"L242","v":0},{"$f":"M242","v":0},null,null,{"$f":"B242","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D242,E242)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D242,F242)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D242,G242)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D242,H242)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D242,I242)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D242,J242)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D242,K242)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D242,L242)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D242,M242)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D242,N242)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($B243,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":162.17518363940306},{"$f":"E243*(1+'Master Data'!L$43)","v":162.17518363940306},{"$f":"F243*(1+'Master Data'!M$43)","v":162.17518363940306},{"$f":"G243*(1+'Master Data'!N$43)","v":162.17518363940306},{"$f":"H243*(1+'Master Data'!O$43)","v":162.17518363940306},{"$f":"I243","v":162.17518363940306},162.17518363940306,162.17518363940306,162.17518363940306,162.17518363940306,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D243,E243)","v":11.579376557353022},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D243,F243)","v":11.579376557353022},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D243,G243)","v":11.579376557353022},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D243,H243)","v":11.579376557353022},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D243,I243)","v":11.579376557353022},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D243,J243)","v":11.579376557353022},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D243,K243)","v":11.579376557353022},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D243,L243)","v":11.579376557353022},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D243,M243)","v":11.579376557353022},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D243,N243)","v":11.579376557353022}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($B244,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($A244,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":421.74525866906089},{"$f":"(VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($B244,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($A244,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":421.78296240952858},{"$f":"(VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($B244,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($A244,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":421.82085089832452},{"$f":"(VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($B244,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($A244,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":421.85892504071558},{"$f":"(VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($B244,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B240,Inputs!$C$68:$AN$129,MATCH($A244,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":421.89718574640432},{"$f":"I244","v":421.89718574640432},421.89718574640432,421.89718574640432,421.89718574640432,421.89718574640432,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D244,E244)","v":30.112789465161885},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D244,F244)","v":30.115481528144016},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D244,G244)","v":30.118186782234762},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D244,H244)","v":30.120905292070546},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D244,I244)","v":30.123637122604528},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D244,J244)","v":30.123637122604528},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D244,K244)","v":30.123637122604528},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D244,L244)","v":30.123637122604528},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D244,M244)","v":30.123637122604528},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D244,N244)","v":30.123637122604528}]
[]
[]
[{"$f":"A240+1","v":35},{"$f":"VLOOKUP($A247,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"150W Metal Halide"},{"$f":"VLOOKUP($A247,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A247,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"150W Metal Halide"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($B248,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":206.79979084162181},{"$f":"E248*(1+'Master Data'!L$45)","v":206.79979084162181},{"$f":"F248*(1+'Master Data'!M$45)","v":206.79979084162181},{"$f":"G248*(1+'Master Data'!N$45)","v":206.79979084162181},{"$f":"H248*(1+'Master Data'!O$45)","v":206.79979084162181},{"$f":"I248*(1+'Master Data'!P$45)","v":206.79979084162181},{"$f":"J248*(1+'Master Data'!Q$45)","v":206.79979084162181},{"$f":"K248*(1+'Master Data'!R$45)","v":206.79979084162181},{"$f":"L248*(1+'Master Data'!S$45)","v":206.79979084162181},{"$f":"M248*(1+'Master Data'!T$45)","v":206.79979084162181},null,null,{"$f":"B248","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D248,E248)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D248,F248)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D248,G248)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D248,H248)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D248,I248)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D248,J248)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D248,K248)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D248,L248)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D248,M248)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D248,N248)","v":9.9295851513762088}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E249","v":0},{"$f":"F249","v":0},{"$f":"G249","v":0},{"$f":"H249","v":0},{"$f":"I249","v":0},{"$f":"J249","v":0},{"$f":"K249","v":0},{"$f":"L249","v":0},{"$f":"M249","v":0},null,null,{"$f":"B249","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D249,E249)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D249,F249)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D249,G249)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D249,H249)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D249,I249)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D249,J249)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D249,K249)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D249,L249)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D249,M249)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D249,N249)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($B250,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":236.57737538145497},{"$f":"E250*(1+'Master Data'!L$43)","v":236.57737538145497},{"$f":"F250*(1+'Master Data'!M$43)","v":236.57737538145497},{"$f":"G250*(1+'Master Data'!N$43)","v":236.57737538145497},{"$f":"H250*(1+'Master Data'!O$43)","v":236.57737538145497},{"$f":"I250","v":236.57737538145497},236.57737538145497,236.57737538145497,236.57737538145497,236.57737538145497,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D250,E250)","v":16.891724448934369},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D250,F250)","v":16.891724448934369},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D250,G250)","v":16.891724448934369},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D250,H250)","v":16.891724448934369},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D250,I250)","v":16.891724448934369},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D250,J250)","v":16.891724448934369},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D250,K250)","v":16.891724448934369},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D250,L250)","v":16.891724448934369},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D250,M250)","v":16.891724448934369},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D250,N250)","v":16.891724448934369}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($A251,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":421.74525866906089},{"$f":"(VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($A251,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":421.78776655873179},{"$f":"(VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($A251,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":421.83048273706208},{"$f":"(VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($A251,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":421.87340822466615},{"$f":"(VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($B251,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B247,Inputs!$C$68:$AN$129,MATCH($A251,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":421.91654404715956},{"$f":"I251","v":421.91654404715956},421.91654404715956,421.91654404715956,421.91654404715956,421.91654404715956,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D251,E251)","v":30.112789465161885},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D251,F251)","v":30.115824546424701},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D251,G251)","v":30.118874499585704},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D251,H251)","v":30.121939397517195},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D251,I251)","v":30.125019313448558},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D251,J251)","v":30.125019313448558},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D251,K251)","v":30.125019313448558},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D251,L251)","v":30.125019313448558},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D251,M251)","v":30.125019313448558},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D251,N251)","v":30.125019313448558}]
[]
[]
[{"$f":"A247+1","v":36},{"$f":"VLOOKUP($A254,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"250W Metal Halide"},{"$f":"VLOOKUP($A254,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A254,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"250W Metal Halide"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($B255,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":265.37111367213959},{"$f":"E255*(1+'Master Data'!L$45)","v":265.37111367213959},{"$f":"F255*(1+'Master Data'!M$45)","v":265.37111367213959},{"$f":"G255*(1+'Master Data'!N$45)","v":265.37111367213959},{"$f":"H255*(1+'Master Data'!O$45)","v":265.37111367213959},{"$f":"I255*(1+'Master Data'!P$45)","v":265.37111367213959},{"$f":"J255*(1+'Master Data'!Q$45)","v":265.37111367213959},{"$f":"K255*(1+'Master Data'!R$45)","v":265.37111367213959},{"$f":"L255*(1+'Master Data'!S$45)","v":265.37111367213959},{"$f":"M255*(1+'Master Data'!T$45)","v":265.37111367213959},null,null,{"$f":"B255","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D255,E255)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D255,F255)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D255,G255)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D255,H255)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D255,I255)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D255,J255)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D255,K255)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D255,L255)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D255,M255)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D255,N255)","v":12.741913612190674}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E256","v":0},{"$f":"F256","v":0},{"$f":"G256","v":0},{"$f":"H256","v":0},{"$f":"I256","v":0},{"$f":"J256","v":0},{"$f":"K256","v":0},{"$f":"L256","v":0},{"$f":"M256","v":0},null,null,{"$f":"B256","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D256,E256)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D256,F256)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D256,G256)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D256,H256)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D256,I256)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D256,J256)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D256,K256)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D256,L256)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D256,M256)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D256,N256)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($B257,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":245.07571166325397},{"$f":"E257*(1+'Master Data'!L$43)","v":245.07571166325397},{"$f":"F257*(1+'Master Data'!M$43)","v":245.07571166325397},{"$f":"G257*(1+'Master Data'!N$43)","v":245.07571166325397},{"$f":"H257*(1+'Master Data'!O$43)","v":245.07571166325397},{"$f":"I257","v":245.07571166325397},245.07571166325397,245.07571166325397,245.07571166325397,245.07571166325397,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D257,E257)","v":17.498509246149528},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D257,F257)","v":17.498509246149528},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D257,G257)","v":17.498509246149528},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D257,H257)","v":17.498509246149528},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D257,I257)","v":17.498509246149528},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D257,J257)","v":17.498509246149528},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D257,K257)","v":17.498509246149528},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D257,L257)","v":17.498509246149528},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D257,M257)","v":17.498509246149528},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D257,N257)","v":17.498509246149528}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($B258,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($A258,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":421.74525866906089},{"$f":"(VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($B258,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($A258,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":421.78831529626922},{"$f":"(VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($B258,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($A258,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":421.83158290095088},{"$f":"(VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($B258,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($A258,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":421.87506251689553},{"$f":"(VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($B258,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B254,Inputs!$C$68:$AN$129,MATCH($A258,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":421.91875518295825},{"$f":"I258","v":421.91875518295825},421.91875518295825,421.91875518295825,421.91875518295825,421.91875518295825,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D258,E258)","v":30.112789465161885},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D258,F258)","v":30.115863726516466},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D258,G258)","v":30.118953051751689},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D258,H258)","v":30.122057514680563},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D258,I258)","v":30.125177189477785},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D258,J258)","v":30.125177189477785},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D258,K258)","v":30.125177189477785},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D258,L258)","v":30.125177189477785},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D258,M258)","v":30.125177189477785},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D258,N258)","v":30.125177189477785}]
[]
[]
[{"$f":"A254+1","v":37},{"$f":"VLOOKUP($A261,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"400W Metal Halide"},{"$f":"VLOOKUP($A261,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A261,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"400W Metal Halide"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($B262,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":191.43928169942643},{"$f":"E262*(1+'Master Data'!L$45)","v":191.43928169942643},{"$f":"F262*(1+'Master Data'!M$45)","v":191.43928169942643},{"$f":"G262*(1+'Master Data'!N$45)","v":191.43928169942643},{"$f":"H262*(1+'Master Data'!O$45)","v":191.43928169942643},{"$f":"I262*(1+'Master Data'!P$45)","v":191.43928169942643},{"$f":"J262*(1+'Master Data'!Q$45)","v":191.43928169942643},{"$f":"K262*(1+'Master Data'!R$45)","v":191.43928169942643},{"$f":"L262*(1+'Master Data'!S$45)","v":191.43928169942643},{"$f":"M262*(1+'Master Data'!T$45)","v":191.43928169942643},null,null,{"$f":"B262","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D262,E262)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D262,F262)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D262,G262)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D262,H262)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D262,I262)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D262,J262)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D262,K262)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D262,L262)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D262,M262)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D262,N262)","v":9.1920433827158501}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E263","v":0},{"$f":"F263","v":0},{"$f":"G263","v":0},{"$f":"H263","v":0},{"$f":"I263","v":0},{"$f":"J263","v":0},{"$f":"K263","v":0},{"$f":"L263","v":0},{"$f":"M263","v":0},null,null,{"$f":"B263","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D263,E263)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D263,F263)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D263,G263)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D263,H263)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D263,I263)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D263,J263)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D263,K263)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D263,L263)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D263,M263)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D263,N263)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($B264,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":497.78229817542456},{"$f":"E264*(1+'Master Data'!L$43)","v":497.78229817542456},{"$f":"F264*(1+'Master Data'!M$43)","v":497.78229817542456},{"$f":"G264*(1+'Master Data'!N$43)","v":497.78229817542456},{"$f":"H264*(1+'Master Data'!O$43)","v":497.78229817542456},{"$f":"I264","v":497.78229817542456},497.78229817542456,497.78229817542456,497.78229817542456,497.78229817542456,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D264,E264)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D264,F264)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D264,G264)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D264,H264)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D264,I264)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D264,J264)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D264,K264)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D264,L264)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D264,M264)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D264,N264)","v":35.541866177097184}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($B265,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($A265,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":421.74525866906089},{"$f":"(VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($B265,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($A265,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":421.80463255948177},{"$f":"(VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($B265,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($A265,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":421.86429738196568},{"$f":"(VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($B265,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($A265,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":421.9242545620798},{"$f":"(VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($B265,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B261,Inputs!$C$68:$AN$129,MATCH($A265,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":421.98450553237649},{"$f":"I265","v":421.98450553237649},421.98450553237649,421.98450553237649,421.98450553237649,421.98450553237649,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D265,E265)","v":30.112789465161885},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D265,F265)","v":30.117028785996492},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D265,G265)","v":30.121288879503183},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D265,H265)","v":30.125569847468061},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D265,I265)","v":30.129871792175965},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D265,J265)","v":30.129871792175965},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D265,K265)","v":30.129871792175965},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D265,L265)","v":30.129871792175965},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D265,M265)","v":30.129871792175965},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D265,N265)","v":30.129871792175965}]
[]
[]
[{"$f":"A261+1","v":38},{"$f":"VLOOKUP($A268,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"70W Metal Halide"},{"$f":"VLOOKUP($A268,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A268,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"70W Metal Halide"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($B269,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":120.13575366866102},{"$f":"E269*(1+'Master Data'!L$45)","v":120.13575366866102},{"$f":"F269*(1+'Master Data'!M$45)","v":120.13575366866102},{"$f":"G269*(1+'Master Data'!N$45)","v":120.13575366866102},{"$f":"H269*(1+'Master Data'!O$45)","v":120.13575366866102},{"$f":"I269*(1+'Master Data'!P$45)","v":120.13575366866102},{"$f":"J269*(1+'Master Data'!Q$45)","v":120.13575366866102},{"$f":"K269*(1+'Master Data'!R$45)","v":120.13575366866102},{"$f":"L269*(1+'Master Data'!S$45)","v":120.13575366866102},{"$f":"M269*(1+'Master Data'!T$45)","v":120.13575366866102},null,null,{"$f":"B269","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D269,E269)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D269,F269)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D269,G269)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D269,H269)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D269,I269)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D269,J269)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D269,K269)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D269,L269)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D269,M269)","v":5.7683723514561516},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D269,N269)","v":5.7683723514561516}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E270","v":0},{"$f":"F270","v":0},{"$f":"G270","v":0},{"$f":"H270","v":0},{"$f":"I270","v":0},{"$f":"J270","v":0},{"$f":"K270","v":0},{"$f":"L270","v":0},{"$f":"M270","v":0},null,null,{"$f":"B270","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D270,E270)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D270,F270)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D270,G270)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D270,H270)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D270,I270)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D270,J270)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D270,K270)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D270,L270)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D270,M270)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D270,N270)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($B271,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":85.799932042648379},{"$f":"E271*(1+'Master Data'!L$43)","v":85.799932042648379},{"$f":"F271*(1+'Master Data'!M$43)","v":85.799932042648379},{"$f":"G271*(1+'Master Data'!N$43)","v":85.799932042648379},{"$f":"H271*(1+'Master Data'!O$43)","v":85.799932042648379},{"$f":"I271","v":85.799932042648379},85.799932042648379,85.799932042648379,85.799932042648379,85.799932042648379,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D271,E271)","v":6.1261513594225159},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D271,F271)","v":6.1261513594225159},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D271,G271)","v":6.1261513594225159},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D271,H271)","v":6.1261513594225159},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D271,I271)","v":6.1261513594225159},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D271,J271)","v":6.1261513594225159},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D271,K271)","v":6.1261513594225159},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D271,L271)","v":6.1261513594225159},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D271,M271)","v":6.1261513594225159},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D271,N271)","v":6.1261513594225159}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($B272,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($A272,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($B272,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($A272,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.97815419511187},{"$f":"(VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($B272,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($A272,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.00169890061233},{"$f":"(VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($B272,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($A272,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.02535897516975},{"$f":"(VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($B272,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B268,Inputs!$C$68:$AN$129,MATCH($A272,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.04913498409246},{"$f":"I272","v":268.04913498409246},268.04913498409246,268.04913498409246,268.04913498409246,268.04913498409246,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D272,E272)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D272,F272)","v":19.133753308824271},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D272,G272)","v":19.135434410733968},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D272,H272)","v":19.137123750043024},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D272,I272)","v":19.138821367114691},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D272,J272)","v":19.138821367114691},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D272,K272)","v":19.138821367114691},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D272,L272)","v":19.138821367114691},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D272,M272)","v":19.138821367114691},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D272,N272)","v":19.138821367114691}]
[]
[]
[{"$f":"A268+1","v":39},{"$f":"VLOOKUP($A275,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"250W Metal Halide - Flood Light"},{"$f":"VLOOKUP($A275,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A275,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"250W Metal Halide - Flood Light"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($B276,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":265.37111367213959},{"$f":"E276*(1+'Master Data'!L$45)","v":265.37111367213959},{"$f":"F276*(1+'Master Data'!M$45)","v":265.37111367213959},{"$f":"G276*(1+'Master Data'!N$45)","v":265.37111367213959},{"$f":"H276*(1+'Master Data'!O$45)","v":265.37111367213959},{"$f":"I276*(1+'Master Data'!P$45)","v":265.37111367213959},{"$f":"J276*(1+'Master Data'!Q$45)","v":265.37111367213959},{"$f":"K276*(1+'Master Data'!R$45)","v":265.37111367213959},{"$f":"L276*(1+'Master Data'!S$45)","v":265.37111367213959},{"$f":"M276*(1+'Master Data'!T$45)","v":265.37111367213959},null,null,{"$f":"B276","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D276,E276)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D276,F276)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D276,G276)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D276,H276)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D276,I276)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D276,J276)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D276,K276)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D276,L276)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D276,M276)","v":12.741913612190674},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D276,N276)","v":12.741913612190674}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E277","v":0},{"$f":"F277","v":0},{"$f":"G277","v":0},{"$f":"H277","v":0},{"$f":"I277","v":0},{"$f":"J277","v":0},{"$f":"K277","v":0},{"$f":"L277","v":0},{"$f":"M277","v":0},null,null,{"$f":"B277","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D277,E277)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D277,F277)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D277,G277)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D277,H277)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D277,I277)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D277,J277)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D277,K277)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D277,L277)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D277,M277)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D277,N277)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($B278,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":497.78229817542456},{"$f":"E278*(1+'Master Data'!L$43)","v":497.78229817542456},{"$f":"F278*(1+'Master Data'!M$43)","v":497.78229817542456},{"$f":"G278*(1+'Master Data'!N$43)","v":497.78229817542456},{"$f":"H278*(1+'Master Data'!O$43)","v":497.78229817542456},{"$f":"I278","v":497.78229817542456},497.78229817542456,497.78229817542456,497.78229817542456,497.78229817542456,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D278,E278)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D278,F278)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D278,G278)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D278,H278)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D278,I278)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D278,J278)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D278,K278)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D278,L278)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D278,M278)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D278,N278)","v":35.541866177097184}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($B279,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($A279,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":421.74525866906089},{"$f":"(VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($B279,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($A279,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":421.80463255948177},{"$f":"(VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($B279,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($A279,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":421.86429738196568},{"$f":"(VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($B279,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($A279,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":421.9242545620798},{"$f":"(VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($B279,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B275,Inputs!$C$68:$AN$129,MATCH($A279,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":421.98450553237649},{"$f":"I279","v":421.98450553237649},421.98450553237649,421.98450553237649,421.98450553237649,421.98450553237649,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D279,E279)","v":30.112789465161885},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D279,F279)","v":30.117028785996492},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D279,G279)","v":30.121288879503183},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D279,H279)","v":30.125569847468061},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D279,I279)","v":30.129871792175965},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D279,J279)","v":30.129871792175965},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D279,K279)","v":30.129871792175965},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D279,L279)","v":30.129871792175965},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D279,M279)","v":30.129871792175965},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D279,N279)","v":30.129871792175965}]
[]
[]
[{"$f":"A275+1","v":40},{"$f":"VLOOKUP($A282,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"400W Metal Halide - Flood Light"},{"$f":"VLOOKUP($A282,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A282,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"400W Metal Halide - Flood Light"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($B283,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":191.43928169942643},{"$f":"E283*(1+'Master Data'!L$45)","v":191.43928169942643},{"$f":"F283*(1+'Master Data'!M$45)","v":191.43928169942643},{"$f":"G283*(1+'Master Data'!N$45)","v":191.43928169942643},{"$f":"H283*(1+'Master Data'!O$45)","v":191.43928169942643},{"$f":"I283*(1+'Master Data'!P$45)","v":191.43928169942643},{"$f":"J283*(1+'Master Data'!Q$45)","v":191.43928169942643},{"$f":"K283*(1+'Master Data'!R$45)","v":191.43928169942643},{"$f":"L283*(1+'Master Data'!S$45)","v":191.43928169942643},{"$f":"M283*(1+'Master Data'!T$45)","v":191.43928169942643},null,null,{"$f":"B283","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D283,E283)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D283,F283)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D283,G283)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D283,H283)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D283,I283)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D283,J283)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D283,K283)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D283,L283)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D283,M283)","v":9.1920433827158501},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D283,N283)","v":9.1920433827158501}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E284","v":0},{"$f":"F284","v":0},{"$f":"G284","v":0},{"$f":"H284","v":0},{"$f":"I284","v":0},{"$f":"J284","v":0},{"$f":"K284","v":0},{"$f":"L284","v":0},{"$f":"M284","v":0},null,null,{"$f":"B284","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D284,E284)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D284,F284)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D284,G284)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D284,H284)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D284,I284)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D284,J284)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D284,K284)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D284,L284)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D284,M284)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D284,N284)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($B285,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":497.78229817542456},{"$f":"E285*(1+'Master Data'!L$43)","v":497.78229817542456},{"$f":"F285*(1+'Master Data'!M$43)","v":497.78229817542456},{"$f":"G285*(1+'Master Data'!N$43)","v":497.78229817542456},{"$f":"H285*(1+'Master Data'!O$43)","v":497.78229817542456},{"$f":"I285","v":497.78229817542456},497.78229817542456,497.78229817542456,497.78229817542456,497.78229817542456,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D285,E285)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D285,F285)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D285,G285)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D285,H285)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D285,I285)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D285,J285)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D285,K285)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D285,L285)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D285,M285)","v":35.541866177097184},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D285,N285)","v":35.541866177097184}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($B286,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($A286,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":421.74525866906089},{"$f":"(VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($B286,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($A286,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":421.80463255948177},{"$f":"(VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($B286,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($A286,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":421.86429738196568},{"$f":"(VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($B286,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($A286,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":421.9242545620798},{"$f":"(VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($B286,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B282,Inputs!$C$68:$AN$129,MATCH($A286,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":421.98450553237649},{"$f":"I286","v":421.98450553237649},421.98450553237649,421.98450553237649,421.98450553237649,421.98450553237649,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D286,E286)","v":30.112789465161885},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D286,F286)","v":30.117028785996492},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D286,G286)","v":30.121288879503183},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D286,H286)","v":30.125569847468061},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D286,I286)","v":30.129871792175965},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D286,J286)","v":30.129871792175965},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D286,K286)","v":30.129871792175965},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D286,L286)","v":30.129871792175965},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D286,M286)","v":30.129871792175965},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D286,N286)","v":30.129871792175965}]
[]
[]
[{"$f":"A282+1","v":41},{"$f":"VLOOKUP($A289,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"125W Mercury Vapour"},{"$f":"VLOOKUP($A289,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A289,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"125W Mercury Vapour"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($B290,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":215.71394157679455},{"$f":"E290*(1+'Master Data'!L$45)","v":215.71394157679455},{"$f":"F290*(1+'Master Data'!M$45)","v":215.71394157679455},{"$f":"G290*(1+'Master Data'!N$45)","v":215.71394157679455},{"$f":"H290*(1+'Master Data'!O$45)","v":215.71394157679455},{"$f":"I290*(1+'Master Data'!P$45)","v":215.71394157679455},{"$f":"J290*(1+'Master Data'!Q$45)","v":215.71394157679455},{"$f":"K290*(1+'Master Data'!R$45)","v":215.71394157679455},{"$f":"L290*(1+'Master Data'!S$45)","v":215.71394157679455},{"$f":"M290*(1+'Master Data'!T$45)","v":215.71394157679455},null,null,{"$f":"B290","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D290,E290)","v":10.357602116078503},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D290,F290)","v":10.357602116078503},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D290,G290)","v":10.357602116078503},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D290,H290)","v":10.357602116078503},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D290,I290)","v":10.357602116078503},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D290,J290)","v":10.357602116078503},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D290,K290)","v":10.357602116078503},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D290,L290)","v":10.357602116078503},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D290,M290)","v":10.357602116078503},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D290,N290)","v":10.357602116078503}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E291","v":0},{"$f":"F291","v":0},{"$f":"G291","v":0},{"$f":"H291","v":0},{"$f":"I291","v":0},{"$f":"J291","v":0},{"$f":"K291","v":0},{"$f":"L291","v":0},{"$f":"M291","v":0},null,null,{"$f":"B291","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D291,E291)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D291,F291)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D291,G291)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D291,H291)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D291,I291)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D291,J291)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D291,K291)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D291,L291)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D291,M291)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D291,N291)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($B292,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":143.07673082468855},{"$f":"E292*(1+'Master Data'!L$43)","v":143.07673082468855},{"$f":"F292*(1+'Master Data'!M$43)","v":143.07673082468855},{"$f":"G292*(1+'Master Data'!N$43)","v":143.07673082468855},{"$f":"H292*(1+'Master Data'!O$43)","v":143.07673082468855},{"$f":"I292","v":143.07673082468855},143.07673082468855,143.07673082468855,143.07673082468855,143.07673082468855,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D292,E292)","v":10.21573896594359},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D292,F292)","v":10.21573896594359},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D292,G292)","v":10.21573896594359},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D292,H292)","v":10.21573896594359},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D292,I292)","v":10.21573896594359},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D292,J292)","v":10.21573896594359},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D292,K292)","v":10.21573896594359},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D292,L292)","v":10.21573896594359},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D292,M292)","v":10.21573896594359},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D292,N292)","v":10.21573896594359}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($B293,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($A293,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":421.74525866906089},{"$f":"(VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($B293,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($A293,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":421.78172922251184},{"$f":"(VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($B293,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($A293,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":421.81837848167464},{"$f":"(VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($B293,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($A293,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":421.85520732220738},{"$f":"(VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($B293,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B289,Inputs!$C$68:$AN$129,MATCH($A293,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":421.89221662405873},{"$f":"I293","v":421.89221662405873},421.89221662405873,421.89221662405873,421.89221662405873,421.89221662405873,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D293,E293)","v":30.112789465161885},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D293,F293)","v":30.115393478070558},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D293,G293)","v":30.118010250642481},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D293,H293)","v":30.12063984540001},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D293,I293)","v":30.12328232517185},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D293,J293)","v":30.12328232517185},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D293,K293)","v":30.12328232517185},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D293,L293)","v":30.12328232517185},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D293,M293)","v":30.12328232517185},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D293,N293)","v":30.12328232517185}]
[]
[]
[{"$f":"A289+1","v":42},{"$f":"VLOOKUP($A296,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"250W Mercury Vapour"},{"$f":"VLOOKUP($A296,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A296,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"250W Mercury Vapour"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($B297,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":215.71394157679455},{"$f":"E297*(1+'Master Data'!L$45)","v":215.71394157679455},{"$f":"F297*(1+'Master Data'!M$45)","v":215.71394157679455},{"$f":"G297*(1+'Master Data'!N$45)","v":215.71394157679455},{"$f":"H297*(1+'Master Data'!O$45)","v":215.71394157679455},{"$f":"I297*(1+'Master Data'!P$45)","v":215.71394157679455},{"$f":"J297*(1+'Master Data'!Q$45)","v":215.71394157679455},{"$f":"K297*(1+'Master Data'!R$45)","v":215.71394157679455},{"$f":"L297*(1+'Master Data'!S$45)","v":215.71394157679455},{"$f":"M297*(1+'Master Data'!T$45)","v":215.71394157679455},null,null,{"$f":"B297","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D297,E297)","v":10.357602116078503},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D297,F297)","v":10.357602116078503},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D297,G297)","v":10.357602116078503},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D297,H297)","v":10.357602116078503},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D297,I297)","v":10.357602116078503},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D297,J297)","v":10.357602116078503},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D297,K297)","v":10.357602116078503},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D297,L297)","v":10.357602116078503},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D297,M297)","v":10.357602116078503},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D297,N297)","v":10.357602116078503}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E298","v":0},{"$f":"F298","v":0},{"$f":"G298","v":0},{"$f":"H298","v":0},{"$f":"I298","v":0},{"$f":"J298","v":0},{"$f":"K298","v":0},{"$f":"L298","v":0},{"$f":"M298","v":0},null,null,{"$f":"B298","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D298,E298)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D298,F298)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D298,G298)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D298,H298)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D298,I298)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D298,J298)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D298,K298)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D298,L298)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D298,M298)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D298,N298)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($B299,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":165.26234615181278},{"$f":"E299*(1+'Master Data'!L$43)","v":165.26234615181278},{"$f":"F299*(1+'Master Data'!M$43)","v":165.26234615181278},{"$f":"G299*(1+'Master Data'!N$43)","v":165.26234615181278},{"$f":"H299*(1+'Master Data'!O$43)","v":165.26234615181278},{"$f":"I299","v":165.26234615181278},165.26234615181278,165.26234615181278,165.26234615181278,165.26234615181278,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D299,E299)","v":11.799801263665801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D299,F299)","v":11.799801263665801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D299,G299)","v":11.799801263665801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D299,H299)","v":11.799801263665801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D299,I299)","v":11.799801263665801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D299,J299)","v":11.799801263665801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D299,K299)","v":11.799801263665801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D299,L299)","v":11.799801263665801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D299,M299)","v":11.799801263665801},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D299,N299)","v":11.799801263665801}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($A300,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":421.74525866906089},{"$f":"(VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($A300,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":421.7831617475988},{"$f":"(VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($A300,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":421.82125055122157},{"$f":"(VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($A300,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":421.85952598998205},{"$f":"(VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($B300,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B296,Inputs!$C$68:$AN$129,MATCH($A300,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":421.8979889783925},{"$f":"I300","v":421.8979889783925},421.8979889783925,421.8979889783925,421.8979889783925,421.8979889783925,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D300,E300)","v":30.112789465161885},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D300,F300)","v":30.115495760966361},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D300,G300)","v":30.11821531762028},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D300,H300)","v":30.1209482001018},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D300,I300)","v":30.123694473707484},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D300,J300)","v":30.123694473707484},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D300,K300)","v":30.123694473707484},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D300,L300)","v":30.123694473707484},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D300,M300)","v":30.123694473707484},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D300,N300)","v":30.123694473707484}]
[]
[]
[{"$f":"A296+1","v":43},{"$f":"VLOOKUP($A303,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"400W Mercury Vapour"},{"$f":"VLOOKUP($A303,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A303,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"400W Mercury Vapour"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($B304,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":196.78578125168508},{"$f":"E304*(1+'Master Data'!L$45)","v":196.78578125168508},{"$f":"F304*(1+'Master Data'!M$45)","v":196.78578125168508},{"$f":"G304*(1+'Master Data'!N$45)","v":196.78578125168508},{"$f":"H304*(1+'Master Data'!O$45)","v":196.78578125168508},{"$f":"I304*(1+'Master Data'!P$45)","v":196.78578125168508},{"$f":"J304*(1+'Master Data'!Q$45)","v":196.78578125168508},{"$f":"K304*(1+'Master Data'!R$45)","v":196.78578125168508},{"$f":"L304*(1+'Master Data'!S$45)","v":196.78578125168508},{"$f":"M304*(1+'Master Data'!T$45)","v":196.78578125168508},null,null,{"$f":"B304","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D304,E304)","v":9.4487579681121439},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D304,F304)","v":9.4487579681121439},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D304,G304)","v":9.4487579681121439},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D304,H304)","v":9.4487579681121439},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D304,I304)","v":9.4487579681121439},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D304,J304)","v":9.4487579681121439},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D304,K304)","v":9.4487579681121439},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D304,L304)","v":9.4487579681121439},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D304,M304)","v":9.4487579681121439},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D304,N304)","v":9.4487579681121439}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E305","v":0},{"$f":"F305","v":0},{"$f":"G305","v":0},{"$f":"H305","v":0},{"$f":"I305","v":0},{"$f":"J305","v":0},{"$f":"K305","v":0},{"$f":"L305","v":0},{"$f":"M305","v":0},null,null,{"$f":"B305","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D305,E305)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D305,F305)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D305,G305)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D305,H305)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D305,I305)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D305,J305)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D305,K305)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D305,L305)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D305,M305)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D305,N305)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($B306,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":247.9693577012184},{"$f":"E306*(1+'Master Data'!L$43)","v":247.9693577012184},{"$f":"F306*(1+'Master Data'!M$43)","v":247.9693577012184},{"$f":"G306*(1+'Master Data'!N$43)","v":247.9693577012184},{"$f":"H306*(1+'Master Data'!O$43)","v":247.9693577012184},{"$f":"I306","v":247.9693577012184},247.9693577012184,247.9693577012184,247.9693577012184,247.9693577012184,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D306,E306)","v":17.705116794513923},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D306,F306)","v":17.705116794513923},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D306,G306)","v":17.705116794513923},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D306,H306)","v":17.705116794513923},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D306,I306)","v":17.705116794513923},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D306,J306)","v":17.705116794513923},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D306,K306)","v":17.705116794513923},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D306,L306)","v":17.705116794513923},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D306,M306)","v":17.705116794513923},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D306,N306)","v":17.705116794513923}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($B307,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($A307,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":421.74525866906089},{"$f":"(VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($B307,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($A307,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":421.78850213898153},{"$f":"(VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($B307,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($A307,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":421.83195750190481},{"$f":"(VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($B307,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($A307,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":421.87562579610642},{"$f":"(VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($B307,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B303,Inputs!$C$68:$AN$129,MATCH($A307,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":421.91950806494964},{"$f":"I307","v":421.91950806494964},421.91950806494964,421.91950806494964,421.91950806494964,421.91950806494964,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D307,E307)","v":30.112789465161885},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D307,F307)","v":30.115877067164984},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D307,G307)","v":30.118979798417897},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D307,H307)","v":30.122097733053948},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D307,I307)","v":30.125230945569722},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D307,J307)","v":30.125230945569722},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D307,K307)","v":30.125230945569722},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D307,L307)","v":30.125230945569722},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D307,M307)","v":30.125230945569722},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D307,N307)","v":30.125230945569722}]
[]
[]
[{"$f":"A303+1","v":44},{"$f":"VLOOKUP($A310,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"50W Mercury Vapour"},{"$f":"VLOOKUP($A310,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A310,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"50W Mercury Vapour"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B311,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":72.584919314146148},{"$f":"E311*(1+'Master Data'!L$45)","v":72.584919314146148},{"$f":"F311*(1+'Master Data'!M$45)","v":72.584919314146148},{"$f":"G311*(1+'Master Data'!N$45)","v":72.584919314146148},{"$f":"H311*(1+'Master Data'!O$45)","v":72.584919314146148},{"$f":"I311*(1+'Master Data'!P$45)","v":72.584919314146148},{"$f":"J311*(1+'Master Data'!Q$45)","v":72.584919314146148},{"$f":"K311*(1+'Master Data'!R$45)","v":72.584919314146148},{"$f":"L311*(1+'Master Data'!S$45)","v":72.584919314146148},{"$f":"M311*(1+'Master Data'!T$45)","v":72.584919314146148},null,null,{"$f":"B311","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D311,E311)","v":3.4851976111889056},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D311,F311)","v":3.4851976111889056},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D311,G311)","v":3.4851976111889056},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D311,H311)","v":3.4851976111889056},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D311,I311)","v":3.4851976111889056},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D311,J311)","v":3.4851976111889056},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D311,K311)","v":3.4851976111889056},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D311,L311)","v":3.4851976111889056},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D311,M311)","v":3.4851976111889056},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D311,N311)","v":3.4851976111889056}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E312","v":0},{"$f":"F312","v":0},{"$f":"G312","v":0},{"$f":"H312","v":0},{"$f":"I312","v":0},{"$f":"J312","v":0},{"$f":"K312","v":0},{"$f":"L312","v":0},{"$f":"M312","v":0},null,null,{"$f":"B312","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D312,E312)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D312,F312)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D312,G312)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D312,H312)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D312,I312)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D312,J312)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D312,K312)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D312,L312)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D312,M312)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D312,N312)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B313,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":86.311661259602545},{"$f":"E313*(1+'Master Data'!L$43)","v":86.311661259602545},{"$f":"F313*(1+'Master Data'!M$43)","v":86.311661259602545},{"$f":"G313*(1+'Master Data'!N$43)","v":86.311661259602545},{"$f":"H313*(1+'Master Data'!O$43)","v":86.311661259602545},{"$f":"I313","v":86.311661259602545},86.311661259602545,86.311661259602545,86.311661259602545,86.311661259602545,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D313,E313)","v":6.162689041486666},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D313,F313)","v":6.162689041486666},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D313,G313)","v":6.162689041486666},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D313,H313)","v":6.162689041486666},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D313,I313)","v":6.162689041486666},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D313,J313)","v":6.162689041486666},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D313,K313)","v":6.162689041486666},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D313,L313)","v":6.162689041486666},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D313,M313)","v":6.162689041486666},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D313,N313)","v":6.162689041486666}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($A314,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($A314,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.97818808799116},{"$f":"(VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($A314,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.00176685244605},{"$f":"(VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($A314,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.02546115284667},{"$f":"(VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($B314,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B310,Inputs!$C$68:$AN$129,MATCH($A314,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.04927155531936},{"$f":"I314","v":268.04927155531936},268.04927155531936,268.04927155531936,268.04927155531936,268.04927155531936,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D314,E314)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D314,F314)","v":19.133755728790156},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D314,G314)","v":19.135439262523576},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D314,H314)","v":19.137131045572282},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D314,I314)","v":19.138831118357931},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D314,J314)","v":19.138831118357931},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D314,K314)","v":19.138831118357931},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D314,L314)","v":19.138831118357931},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D314,M314)","v":19.138831118357931},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D314,N314)","v":19.138831118357931}]
[]
[]
[{"$f":"A310+1","v":45},{"$f":"VLOOKUP($A317,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"80W Mercury Vapour Art decorative"},{"$f":"VLOOKUP($A317,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A317,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"80W Mercury Vapour Art decorative"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($B318,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":75.465854105320261},{"$f":"E318*(1+'Master Data'!L$45)","v":75.465854105320261},{"$f":"F318*(1+'Master Data'!M$45)","v":75.465854105320261},{"$f":"G318*(1+'Master Data'!N$45)","v":75.465854105320261},{"$f":"H318*(1+'Master Data'!O$45)","v":75.465854105320261},{"$f":"I318*(1+'Master Data'!P$45)","v":75.465854105320261},{"$f":"J318*(1+'Master Data'!Q$45)","v":75.465854105320261},{"$f":"K318*(1+'Master Data'!R$45)","v":75.465854105320261},{"$f":"L318*(1+'Master Data'!S$45)","v":75.465854105320261},{"$f":"M318*(1+'Master Data'!T$45)","v":75.465854105320261},null,null,{"$f":"B318","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D318,E318)","v":3.6235269934774688},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D318,F318)","v":3.6235269934774688},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D318,G318)","v":3.6235269934774688},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D318,H318)","v":3.6235269934774688},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D318,I318)","v":3.6235269934774688},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D318,J318)","v":3.6235269934774688},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D318,K318)","v":3.6235269934774688},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D318,L318)","v":3.6235269934774688},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D318,M318)","v":3.6235269934774688},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D318,N318)","v":3.6235269934774688}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E319","v":0},{"$f":"F319","v":0},{"$f":"G319","v":0},{"$f":"H319","v":0},{"$f":"I319","v":0},{"$f":"J319","v":0},{"$f":"K319","v":0},{"$f":"L319","v":0},{"$f":"M319","v":0},null,null,{"$f":"B319","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D319,E319)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D319,F319)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D319,G319)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D319,H319)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D319,I319)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D319,J319)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D319,K319)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D319,L319)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D319,M319)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D319,N319)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($B320,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":909.9032838604063},{"$f":"E320*(1+'Master Data'!L$43)","v":909.9032838604063},{"$f":"F320*(1+'Master Data'!M$43)","v":909.9032838604063},{"$f":"G320*(1+'Master Data'!N$43)","v":909.9032838604063},{"$f":"H320*(1+'Master Data'!O$43)","v":909.9032838604063},{"$f":"I320","v":909.9032838604063},909.9032838604063,909.9032838604063,909.9032838604063,909.9032838604063,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D320,E320)","v":64.967478489303247},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D320,F320)","v":64.967478489303247},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D320,G320)","v":64.967478489303247},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D320,H320)","v":64.967478489303247},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D320,I320)","v":64.967478489303247},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D320,J320)","v":64.967478489303247},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D320,K320)","v":64.967478489303247},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D320,L320)","v":64.967478489303247},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D320,M320)","v":64.967478489303247},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D320,N320)","v":64.967478489303247}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($B321,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($A321,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($B321,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($A321,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":268.03273625629146},{"$f":"(VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($B321,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($A321,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.11113047507121},{"$f":"(VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($B321,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($A321,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.18990882552299},{"$f":"(VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($B321,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B317,Inputs!$C$68:$AN$129,MATCH($A321,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.26907318989203},{"$f":"I321","v":268.26907318989203},268.26907318989203,268.26907318989203,268.26907318989203,268.26907318989203,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D321,E321)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D321,F321)","v":19.137650491028673},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D321,G321)","v":19.143247871335568},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D321,H321)","v":19.148872678805965},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D321,I321)","v":19.154525047832973},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D321,J321)","v":19.154525047832973},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D321,K321)","v":19.154525047832973},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D321,L321)","v":19.154525047832973},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D321,M321)","v":19.154525047832973},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D321,N321)","v":19.154525047832973}]
[]
[]
[{"$f":"A317+1","v":46},{"$f":"VLOOKUP($A324,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"80W Mercury Vapour"},{"$f":"VLOOKUP($A324,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMIN"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A324,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"80W Mercury Vapour"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($B325,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":75.465854105320261},{"$f":"E325*(1+'Master Data'!L$45)","v":75.465854105320261},{"$f":"F325*(1+'Master Data'!M$45)","v":75.465854105320261},{"$f":"G325*(1+'Master Data'!N$45)","v":75.465854105320261},{"$f":"H325*(1+'Master Data'!O$45)","v":75.465854105320261},{"$f":"I325*(1+'Master Data'!P$45)","v":75.465854105320261},{"$f":"J325*(1+'Master Data'!Q$45)","v":75.465854105320261},{"$f":"K325*(1+'Master Data'!R$45)","v":75.465854105320261},{"$f":"L325*(1+'Master Data'!S$45)","v":75.465854105320261},{"$f":"M325*(1+'Master Data'!T$45)","v":75.465854105320261},null,null,{"$f":"B325","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D325,E325)","v":3.6235269934774688},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D325,F325)","v":3.6235269934774688},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D325,G325)","v":3.6235269934774688},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D325,H325)","v":3.6235269934774688},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D325,I325)","v":3.6235269934774688},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D325,J325)","v":3.6235269934774688},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D325,K325)","v":3.6235269934774688},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D325,L325)","v":3.6235269934774688},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D325,M325)","v":3.6235269934774688},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D325,N325)","v":3.6235269934774688}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E326","v":0},{"$f":"F326","v":0},{"$f":"G326","v":0},{"$f":"H326","v":0},{"$f":"I326","v":0},{"$f":"J326","v":0},{"$f":"K326","v":0},{"$f":"L326","v":0},{"$f":"M326","v":0},null,null,{"$f":"B326","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D326,E326)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D326,F326)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D326,G326)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D326,H326)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D326,I326)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D326,J326)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D326,K326)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D326,L326)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D326,M326)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D326,N326)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($B327,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":85.799932042648379},{"$f":"E327*(1+'Master Data'!L$43)","v":85.799932042648379},{"$f":"F327*(1+'Master Data'!M$43)","v":85.799932042648379},{"$f":"G327*(1+'Master Data'!N$43)","v":85.799932042648379},{"$f":"H327*(1+'Master Data'!O$43)","v":85.799932042648379},{"$f":"I327","v":85.799932042648379},85.799932042648379,85.799932042648379,85.799932042648379,85.799932042648379,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D327,E327)","v":6.1261513594225159},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D327,F327)","v":6.1261513594225159},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D327,G327)","v":6.1261513594225159},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D327,H327)","v":6.1261513594225159},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D327,I327)","v":6.1261513594225159},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D327,J327)","v":6.1261513594225159},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D327,K327)","v":6.1261513594225159},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D327,L327)","v":6.1261513594225159},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D327,M327)","v":6.1261513594225159},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D327,N327)","v":6.1261513594225159}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($B328,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($A328,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($B328,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($A328,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.97815419511187},{"$f":"(VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($B328,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($A328,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.00169890061233},{"$f":"(VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($B328,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($A328,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.02535897516975},{"$f":"(VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($B328,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B324,Inputs!$C$68:$AN$129,MATCH($A328,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.04913498409246},{"$f":"I328","v":268.04913498409246},268.04913498409246,268.04913498409246,268.04913498409246,268.04913498409246,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D328,E328)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D328,F328)","v":19.133753308824271},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D328,G328)","v":19.135434410733968},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D328,H328)","v":19.137123750043024},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D328,I328)","v":19.138821367114691},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D328,J328)","v":19.138821367114691},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D328,K328)","v":19.138821367114691},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D328,L328)","v":19.138821367114691},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D328,M328)","v":19.138821367114691},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D328,N328)","v":19.138821367114691}]
[]
[]
[{"$f":"A324+1","v":47},{"$f":"VLOOKUP($A331,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"14W LED"},{"$f":"VLOOKUP($A331,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A331,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"14W LED"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($B332,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":90.207700205321046},{"$f":"E332*(1+'Master Data'!L$45)","v":90.207700205321046},{"$f":"F332*(1+'Master Data'!M$45)","v":90.207700205321046},{"$f":"G332*(1+'Master Data'!N$45)","v":90.207700205321046},{"$f":"H332*(1+'Master Data'!O$45)","v":90.207700205321046},{"$f":"I332*(1+'Master Data'!P$45)","v":90.207700205321046},{"$f":"J332*(1+'Master Data'!Q$45)","v":90.207700205321046},{"$f":"K332*(1+'Master Data'!R$45)","v":90.207700205321046},{"$f":"L332*(1+'Master Data'!S$45)","v":90.207700205321046},{"$f":"M332*(1+'Master Data'!T$45)","v":90.207700205321046},null,null,{"$f":"B332","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D332,E332)","v":4.3313633773669817},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D332,F332)","v":4.3313633773669817},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D332,G332)","v":4.3313633773669817},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D332,H332)","v":4.3313633773669817},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D332,I332)","v":4.3313633773669817},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D332,J332)","v":4.3313633773669817},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D332,K332)","v":4.3313633773669817},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D332,L332)","v":4.3313633773669817},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D332,M332)","v":4.3313633773669817},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D332,N332)","v":4.3313633773669817}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E333","v":0},{"$f":"F333","v":0},{"$f":"G333","v":0},{"$f":"H333","v":0},{"$f":"I333","v":0},{"$f":"J333","v":0},{"$f":"K333","v":0},{"$f":"L333","v":0},{"$f":"M333","v":0},null,null,{"$f":"B333","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D333,E333)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D333,F333)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D333,G333)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D333,H333)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D333,I333)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D333,J333)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D333,K333)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D333,L333)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D333,M333)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D333,N333)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($B334,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":270.5},{"$f":"E334*(1+'Master Data'!L$43)","v":270.5},{"$f":"F334*(1+'Master Data'!M$43)","v":270.5},{"$f":"G334*(1+'Master Data'!N$43)","v":270.5},{"$f":"H334*(1+'Master Data'!O$43)","v":270.5},{"$f":"I334","v":270.5},270.5,270.5,270.5,270.5,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D334,E334)","v":19.31381416362996},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D334,F334)","v":19.31381416362996},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D334,G334)","v":19.31381416362996},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D334,H334)","v":19.31381416362996},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D334,I334)","v":19.31381416362996},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D334,J334)","v":19.31381416362996},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D334,K334)","v":19.31381416362996},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D334,L334)","v":19.31381416362996},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D334,M334)","v":19.31381416362996},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D334,N334)","v":19.31381416362996}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($B335,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($A335,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($B335,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($A335,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.99038726076668},{"$f":"(VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($B335,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($A335,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.02622497394361},{"$f":"(VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($B335,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($A335,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.06223829191509},{"$f":"(VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($B335,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B331,Inputs!$C$68:$AN$129,MATCH($A335,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.09842807514468},{"$f":"I335","v":268.09842807514468},268.09842807514468,268.09842807514468,268.09842807514468,268.09842807514468,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D335,E335)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D335,F335)","v":19.134626754874951},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D335,G335)","v":19.137185582720971},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D335,H335)","v":19.139756948823436},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D335,I335)","v":19.142340914619808},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D335,J335)","v":19.142340914619808},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D335,K335)","v":19.142340914619808},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D335,L335)","v":19.142340914619808},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D335,M335)","v":19.142340914619808},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D335,N335)","v":19.142340914619808}]
[]
[]
[{"$f":"A331+1","v":48},{"$f":"VLOOKUP($A338,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"New technology - Minor"},{"$f":"VLOOKUP($A338,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A338,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"New technology - Minor"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($B339,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":90.207700205321046},{"$f":"E339*(1+'Master Data'!L$45)","v":90.207700205321046},{"$f":"F339*(1+'Master Data'!M$45)","v":90.207700205321046},{"$f":"G339*(1+'Master Data'!N$45)","v":90.207700205321046},{"$f":"H339*(1+'Master Data'!O$45)","v":90.207700205321046},{"$f":"I339*(1+'Master Data'!P$45)","v":90.207700205321046},{"$f":"J339*(1+'Master Data'!Q$45)","v":90.207700205321046},{"$f":"K339*(1+'Master Data'!R$45)","v":90.207700205321046},{"$f":"L339*(1+'Master Data'!S$45)","v":90.207700205321046},{"$f":"M339*(1+'Master Data'!T$45)","v":90.207700205321046},null,null,{"$f":"B339","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D339,E339)","v":4.3313633773669817},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D339,F339)","v":4.3313633773669817},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D339,G339)","v":4.3313633773669817},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D339,H339)","v":4.3313633773669817},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D339,I339)","v":4.3313633773669817},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D339,J339)","v":4.3313633773669817},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D339,K339)","v":4.3313633773669817},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D339,L339)","v":4.3313633773669817},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D339,M339)","v":4.3313633773669817},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D339,N339)","v":4.3313633773669817}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E340","v":0},{"$f":"F340","v":0},{"$f":"G340","v":0},{"$f":"H340","v":0},{"$f":"I340","v":0},{"$f":"J340","v":0},{"$f":"K340","v":0},{"$f":"L340","v":0},{"$f":"M340","v":0},null,null,{"$f":"B340","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D340,E340)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D340,F340)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D340,G340)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D340,H340)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D340,I340)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D340,J340)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D340,K340)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D340,L340)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D340,M340)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D340,N340)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($B341,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":270.5},{"$f":"E341*(1+'Master Data'!L$43)","v":270.5},{"$f":"F341*(1+'Master Data'!M$43)","v":270.5},{"$f":"G341*(1+'Master Data'!N$43)","v":270.5},{"$f":"H341*(1+'Master Data'!O$43)","v":270.5},{"$f":"I341","v":270.5},270.5,270.5,270.5,270.5,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D341,E341)","v":19.31381416362996},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D341,F341)","v":19.31381416362996},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D341,G341)","v":19.31381416362996},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D341,H341)","v":19.31381416362996},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D341,I341)","v":19.31381416362996},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D341,J341)","v":19.31381416362996},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D341,K341)","v":19.31381416362996},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D341,L341)","v":19.31381416362996},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D341,M341)","v":19.31381416362996},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D341,N341)","v":19.31381416362996}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($A342,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":267.95472429611652},{"$f":"(VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($A342,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":267.99038726076668},{"$f":"(VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($A342,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":268.02622497394361},{"$f":"(VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($A342,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":268.06223829191509},{"$f":"(VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($B342,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B338,Inputs!$C$68:$AN$129,MATCH($A342,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":268.09842807514468},{"$f":"I342","v":268.09842807514468},268.09842807514468,268.09842807514468,268.09842807514468,268.09842807514468,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D342,E342)","v":19.132080404147491},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D342,F342)","v":19.134626754874951},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D342,G342)","v":19.137185582720971},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D342,H342)","v":19.139756948823436},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D342,I342)","v":19.142340914619808},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D342,J342)","v":19.142340914619808},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D342,K342)","v":19.142340914619808},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D342,L342)","v":19.142340914619808},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D342,M342)","v":19.142340914619808},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D342,N342)","v":19.142340914619808}]
[]
[]
[{"$f":"A338+1","v":49},{"$f":"VLOOKUP($A345,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"New technology - Major"},{"$f":"VLOOKUP($A345,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"RLMAJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A345,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":"New technology - Major"}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($B346,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":206.79979084162181},{"$f":"E346*(1+'Master Data'!L$45)","v":206.79979084162181},{"$f":"F346*(1+'Master Data'!M$45)","v":206.79979084162181},{"$f":"G346*(1+'Master Data'!N$45)","v":206.79979084162181},{"$f":"H346*(1+'Master Data'!O$45)","v":206.79979084162181},{"$f":"I346*(1+'Master Data'!P$45)","v":206.79979084162181},{"$f":"J346*(1+'Master Data'!Q$45)","v":206.79979084162181},{"$f":"K346*(1+'Master Data'!R$45)","v":206.79979084162181},{"$f":"L346*(1+'Master Data'!S$45)","v":206.79979084162181},{"$f":"M346*(1+'Master Data'!T$45)","v":206.79979084162181},null,null,{"$f":"B346","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D346,E346)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D346,F346)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D346,G346)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D346,H346)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D346,I346)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D346,J346)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D346,K346)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D346,L346)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D346,M346)","v":9.9295851513762088},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D346,N346)","v":9.9295851513762088}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E347","v":0},{"$f":"F347","v":0},{"$f":"G347","v":0},{"$f":"H347","v":0},{"$f":"I347","v":0},{"$f":"J347","v":0},{"$f":"K347","v":0},{"$f":"L347","v":0},{"$f":"M347","v":0},null,null,{"$f":"B347","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D347,E347)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D347,F347)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D347,G347)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D347,H347)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D347,I347)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D347,J347)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D347,K347)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D347,L347)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D347,M347)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D347,N347)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($B348,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":600.51},{"$f":"E348*(1+'Master Data'!L$43)","v":600.51},{"$f":"F348*(1+'Master Data'!M$43)","v":600.51},{"$f":"G348*(1+'Master Data'!N$43)","v":600.51},{"$f":"H348*(1+'Master Data'!O$43)","v":600.51},{"$f":"I348","v":600.51},600.51,600.51,600.51,600.51,null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D348,E348)","v":42.876667443258512},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D348,F348)","v":42.876667443258512},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D348,G348)","v":42.876667443258512},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D348,H348)","v":42.876667443258512},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D348,I348)","v":42.876667443258512},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D348,J348)","v":42.876667443258512},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D348,K348)","v":42.876667443258512},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D348,L348)","v":42.876667443258512},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D348,M348)","v":42.876667443258512},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D348,N348)","v":42.876667443258512}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($B349,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($A349,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":421.74525866906089},{"$f":"(VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($B349,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($A349,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":421.81126568675012},{"$f":"(VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($B349,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($A349,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":421.87759613882605},{"$f":"(VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($B349,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($A349,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":421.94425161011713},{"$f":"(VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($B349,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B345,Inputs!$C$68:$AN$129,MATCH($A349,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":422.01123369321755},{"$f":"I349","v":422.01123369321755},422.01123369321755,422.01123369321755,422.01123369321755,422.01123369321755,null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D349,E349)","v":30.112789465161885},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D349,F349)","v":30.117502394082937},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D349,G349)","v":30.122238416355707},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D349,H349)","v":30.126997645137614},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D349,I349)","v":30.13178019414055},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D349,J349)","v":30.13178019414055},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D349,K349)","v":30.13178019414055},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D349,L349)","v":30.13178019414055},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D349,M349)","v":30.13178019414055},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D349,N349)","v":30.13178019414055}]
[]
[]
[{"$f":"A345+1","v":50},{"$f":"VLOOKUP($A352,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A352,Inputs!$B$68:$AN$129,MATCH($C$7,Inputs!$B$68:$AN$68,0),FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($A352,Inputs!$B$68:$AN$129,MATCH($B$7,Inputs!$B$68:$AN$68,0),FALSE)","v":{"$error":"#N/A"}}]
[null,{"$f":"Inputs!$AK$68","v":"Bracket UNIT price"},null,{"$f":"Inputs!$D$10","v":40},{"$f":"VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($B353,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$46","v":{"$error":"#N/A"}},{"$f":"E353*(1+'Master Data'!L$45)","v":{"$error":"#N/A"}},{"$f":"F353*(1+'Master Data'!M$45)","v":{"$error":"#N/A"}},{"$f":"G353*(1+'Master Data'!N$45)","v":{"$error":"#N/A"}},{"$f":"H353*(1+'Master Data'!O$45)","v":{"$error":"#N/A"}},{"$f":"I353*(1+'Master Data'!P$45)","v":{"$error":"#N/A"}},{"$f":"J353*(1+'Master Data'!Q$45)","v":{"$error":"#N/A"}},{"$f":"K353*(1+'Master Data'!R$45)","v":{"$error":"#N/A"}},{"$f":"L353*(1+'Master Data'!S$45)","v":{"$error":"#N/A"}},{"$f":"M353*(1+'Master Data'!T$45)","v":{"$error":"#N/A"}},null,null,{"$f":"B353","v":"Bracket UNIT price"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D353,E353)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D353,F353)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D353,G353)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D353,H353)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D353,I353)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D353,J353)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D353,K353)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D353,L353)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D353,M353)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D353,N353)","v":{"$error":"#N/A"}}]
[null,{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},{"$f":"\"Bracket (\"&Inputs!$D$10&\"yrs)\"","v":"Bracket (40yrs)"},{"$f":"Inputs!$D$10","v":40},null,{"$f":"E354","v":0},{"$f":"F354","v":0},{"$f":"G354","v":0},{"$f":"H354","v":0},{"$f":"I354","v":0},{"$f":"J354","v":0},{"$f":"K354","v":0},{"$f":"L354","v":0},{"$f":"M354","v":0},null,null,{"$f":"B354","v":"CAPEX Instalation costs"},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D354,E354)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D354,F354)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D354,G354)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D354,H354)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D354,I354)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D354,J354)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D354,K354)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D354,L354)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D354,M354)","v":0},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D354,N354)","v":0}]
[null,{"$f":"Inputs!$Z$68","v":"Luminaire UNIT price"},null,{"$f":"Inputs!$D$9","v":20},{"$f":"VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($B355,Inputs!$C$68:$AN$68,0),FALSE)*'Master Data'!$K$43","v":{"$error":"#N/A"}},{"$f":"E355*(1+'Master Data'!L$43)","v":{"$error":"#N/A"}},{"$f":"F355*(1+'Master Data'!M$43)","v":{"$error":"#N/A"}},{"$f":"G355*(1+'Master Data'!N$43)","v":{"$error":"#N/A"}},{"$f":"H355*(1+'Master Data'!O$43)","v":{"$error":"#N/A"}},{"$f":"I355","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,"Luminaire UNIT price",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D355,E355)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D355,F355)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D355,G355)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D355,H355)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D355,I355)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D355,J355)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D355,K355)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D355,L355)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D355,M355)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D355,N355)","v":{"$error":"#N/A"}}]
["Labour Portion of Lamp Annualised Cost",{"$f":"Inputs!$AA$68","v":"CAPEX Instalation costs"},"Luminaire (20yrs)",{"$f":"Inputs!$D$9","v":20},{"$f":"(VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($A356,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!K$42)))*'Master Data'!$K$43","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($A356,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!L$42)))*(1+'Master Data'!L$43)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($A356,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!M$42)))*(1+'Master Data'!M$43)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($A356,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!N$42)))*(1+'Master Data'!N$43)","v":{"$error":"#N/A"}},{"$f":"(VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($B356,Inputs!$C$68:$AN$68,0),FALSE)+(VLOOKUP($B352,Inputs!$C$68:$AN$129,MATCH($A356,Inputs!$C$68:$AN$68,0),FALSE)*('Master Data'!O$42)))*(1+'Master Data'!O$43)","v":{"$error":"#N/A"}},{"$f":"I356","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,"CAPEX Instalation costs",{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D356,E356)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D356,F356)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D356,G356)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D356,H356)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D356,I356)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D356,J356)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D356,K356)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D356,L356)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D356,M356)","v":{"$error":"#N/A"}},{"$f":"-PMT(Inputs!$D$4,'CAPEX Annuity calcs'!$D356,N356)","v":{"$error":"#N/A"}}]

{"sheet":"Corp Capex Annuity calcs","index":9,"n_rows":142,"n_cols":17,"rows_kept":142,"cut":false,"hidden":false,"merged":[[1,2,1,3],[1,5,1,9]]}
[]
[null,null,null,null,null,"Annuity Calculation 2018-18 $'s"]
[]
[null,null,null,null,null,{"$f":"'Master Data'!K25","v":"2019-20"},{"$f":"'Master Data'!L25","v":"2020-21"},{"$f":"'Master Data'!M25","v":"2021-22"},{"$f":"'Master Data'!N25","v":"2022-23"},{"$f":"'Master Data'!O25","v":"2023-24"},{"$f":"'Master Data'!P25","v":"2024-25"},{"$f":"'Master Data'!Q25","v":"2025-26"},{"$f":"'Master Data'!R25","v":"2026-27"},{"$f":"'Master Data'!S25","v":"2027-28"},{"$f":"'Master Data'!T25","v":"2028-29"}]
[null,"Shared Assets","2016-17 $'s","Remaining / Effective Life","Annual Annuity","Annual Annuity","Annual Annuity","Annual Annuity","Annual Annuity","Annual Annuity","Annual Annuity","Annual Annuity","Annual Annuity","Annual Annuity","Annual Annuity"]
[null,null,null,"Year",0,1,2,3,4,5,6,7,8,9,10]
[null,"30 June 2019 WDBV"]
[null,{"$f":"'Building Block'!B44","v":"Spare Parts"},{"$f":"'Building Block'!C44","v":0},{"$f":"'Building Block'!D44","v":"n/a"},{"$f":"IFERROR(-PMT(Inputs!$D$4,D8,C8),0)","v":0},{"$f":"IF($D8<=E$6,\"\",IF($D8>F$6-0.000001,$E8,$E8*($D8-INT($D8))))","v":0},{"$f":"IF($D8<=F$6,\"\",IF($D8>G$6-0.000001,$E8,$E8*($D8-INT($D8))))","v":0},0,0,0,{"$f":"IF($D8<=J$6,\"\",IF($D8>K$6-0.000001,$E8,$E8*($D8-INT($D8))))","v":0},{"$f":"IF($D8<=K$6,\"\",IF($D8>L$6-0.000001,$E8,$E8*($D8-INT($D8))))","v":0},{"$f":"IF($D8<=L$6,\"\",IF($D8>M$6-0.000001,$E8,$E8*($D8-INT($D8))))","v":0},{"$f":"IF($D8<=M$6,\"\",IF($D8>N$6-0.000001,$E8,$E8*($D8-INT($D8))))","v":0},{"$f":"IF($D8<=N$6,\"\",IF($D8>O$6-0.000001,$E8,$E8*($D8-INT($D8))))","v":0}]
[null,{"$f":"'Building Block'!B17","v":"Motor Vehicles"},{"$f":"'Building Block'!C45*'Master Data'!$H$39","v":308634.02772841294},{"$f":"'Building Block'!D45","v":4.6592782087319993},{"$f":"IFERROR(-PMT(Inputs!$D$4,D9,C9),0)","v":73256.404735873279},{"$f":"IF($D9<=E$6,\"\",IF($D9>F$6-0.000001,$E9,$E9*($D9-INT($D9))))","v":73256.404735873279},{"$f":"IF($D9<=F$6,\"\",IF($D9>G$6-0.000001,$E9,$E9*($D9-INT($D9))))","v":73256.404735873279},73256.404735873279,73256.404735873279,48296.351292412881,"","","","",""]
[null,{"$f":"'Building Block'!B18","v":"Minor Assets"},{"$f":"'Building Block'!C46*'Master Data'!$H$39","v":2263717.3002639641},{"$f":"'Building Block'!D46","v":3.977220119552209},{"$f":"IFERROR(-PMT(Inputs!$D$4,D10,C10),0)","v":621975.4510675082},{"$f":"IF($D10<=E$6,\"\",IF($D10>F$6-0.000001,$E10,$E10*($D10-INT($D10))))","v":621975.4510675082},{"$f":"IF($D10<=F$6,\"\",IF($D10>G$6-0.000001,$E10,$E10*($D10-INT($D10))))","v":621975.4510675082},{"$f":"IF($D10<=G$6,\"\",IF($D10>H$6-0.000001,$E10,$E10*($D10-INT($D10))))","v":621975.4510675082},{"$f":"IF($D10<=H$6,\"\",IF($D10>I$6-0.000001,$E10,$E10*($D10-INT($D10))))","v":607806.92465072952},{"$f":"IF($D10<=I$6,\"\",IF($D10>J$6-0.000001,$E10,$E10*($D10-INT($D10))))","v":""},"","","","",""]
[null,{"$f":"'Building Block'!B19","v":"NEM Assets"},{"$f":"'Building Block'!C47*'Master Data'!$H$39","v":-5689.8367260012737},{"$f":"'Building Block'!D47","v":1},{"$f":"IFERROR(-PMT(Inputs!$D$4,D11,C11),0)","v":-5898.2341930459706},{"$f":"IF($D11<=E$6,\"\",IF($D11>F$6-0.000001,$E11,$E11*($D11-INT($D11))))","v":-5898.2341930459706},{"$f":"IF($D11<=F$6,\"\",IF($D11>G$6-0.000001,$E11,$E11*($D11-INT($D11))))","v":""},"","","","","","","",""]
[null,{"$f":"'Building Block'!B20","v":"Streetlights"},null,null,null,{"$f":"IF($D12<=E$6,\"\",IF($D12>F$6-0.000001,$E12,$E12*($D12-INT($D12))))","v":""},"","","","","","","","",""]
[null,{"$f":"'Building Block'!B21","v":"Non System Property"},{"$f":"'Building Block'!C49*'Master Data'!$H$39","v":197480.89204509399},{"$f":"'Building Block'!D49","v":42.494829550993522},{"$f":"IFERROR(-PMT(Inputs!$D$4,D13,C13),0)","v":9235.6300548531563},{"$f":"IF($D13<=E$6,\"\",IF($D13>F$6-0.000001,$E13,$E13*($D13-INT($D13))))","v":9235.6300548531563},9235.6300548531563,9235.6300548531563,9235.6300548531563,9235.6300548531563,9235.6300548531563,9235.6300548531563,9235.6300548531563,9235.6300548531563,9235.6300548531563]
[null,{"$f":"'Building Block'!B22","v":"Business Management Systems"},{"$f":"'Building Block'!C50*'Master Data'!$H$39","v":0},{"$f":"'Building Block'!D50","v":0},{"$f":"IFERROR(-PMT(Inputs!$D$4,D14,C14),0)","v":0},{"$f":"IF($D14<=E$6,\"\",IF($D14>F$6-0.000001,$E14,$E14*($D14-INT($D14))))","v":""},"","","","","","","","",""]
[null,{"$f":"'Building Block'!B23","v":"Overhead High Voltage Lines Rural"},{"$f":"'Building Block'!C51*'Master Data'!$H$39","v":411232.79454119102},{"$f":"'Building Block'!D51","v":16.585293013920541},{"$f":"IFERROR(-PMT(Inputs!$D$4,D15,C15),0)","v":33521.760681320302},{"$f":"IF($D15<=E$6,\"\",IF($D15>F$6-0.000001,$E15,$E15*($D15-INT($D15))))","v":33521.760681320302},33521.760681320302,33521.760681320302,33521.760681320302,33521.760681320302,33521.760681320302,33521.760681320302,33521.760681320302,33521.760681320302,33521.760681320302]
[null,"Indirect POW Capex",{"$f":"'Building Block'!C52*'Master Data'!$H$39","v":1585171.5352447927},{"$f":"'Building Block'!D52","v":39},{"$f":"IFERROR(-PMT(Inputs!$D$4,D16,C16),0)","v":76989.574183449848},{"$f":"IF($D16<=E$6,\"\",IF($D16>F$6-0.000001,$E16,$E16*($D16-INT($D16))))","v":76989.574183449848},{"$f":"IF($D16<=F$6,\"\",IF($D16>G$6-0.000001,$E16,$E16*($D16-INT($D16))))","v":76989.574183449848},{"$f":"IF($D16<=G$6,\"\",IF($D16>H$6-0.000001,$E16,$E16*($D16-INT($D16))))","v":76989.574183449848},{"$f":"IF($D16<=H$6,\"\",IF($D16>I$6-0.000001,$E16,$E16*($D16-INT($D16))))","v":76989.574183449848},{"$f":"IF($D16<=I$6,\"\",IF($D16>J$6-0.000001,$E16,$E16*($D16-INT($D16))))","v":76989.574183449848},76989.574183449848,76989.574183449848,76989.574183449848,76989.574183449848,76989.574183449848]
[]
[null,{"$f":"'Master Data'!K25","v":"2019-20"}]
[null,{"$f":"B8","v":"Spare Parts"},{"$f":"VLOOKUP(B19,'Building Block'!$B$16:$G$23,MATCH(B$18,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B19,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D19,C19),0)","v":0},null,{"$f":"IF($D19<=F$6,\"\",IF($D19>G$6-0.000001,$E19,$E19*($D19-INT($D19))))","v":0},0,0,0,null,{"$f":"IF($D19<=(K$6-F$6),\"\",IF($D19>(L$6-F5)-0.000001,$E19,$E19*($D19-INT($D19))))","v":""},{"$f":"IF($D19<=(L$6-G$6),\"\",IF($D19>(M$6-G5)-0.000001,$E19,$E19*($D19-INT($D19))))","v":""},{"$f":"IF($D19<=M$6,\"\",IF($D19>N$6-0.000001,$E19,$E19*($D19-INT($D19))))","v":""},{"$f":"IF($D19<=N$6,\"\",IF($D19>O$6-0.000001,$E19,$E19*($D19-INT($D19))))","v":""}]
[null,"Motor Vehicles",{"$f":"VLOOKUP(B20,'Building Block'!$B$16:$G$23,MATCH(B$18,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":108995.77514952006},{"$f":"VLOOKUP(B20,'Building Block'!$B$43:$H$52,4,FALSE)","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,D20,C20),0)","v":20564.443144045239},null,{"$f":"IF($D20<=F$6,\"\",IF($D20>G$6-0.000001,$E20,$E20*($D20-INT($D20))))","v":20564.443144045239},{"$f":"IF($D20<=G$6,\"\",IF($D20>H$6-0.000001,$E20,$E20*($D20-INT($D20))))","v":20564.443144045239},{"$f":"IF($D20<=H$6,\"\",IF($D20>I$6-0.000001,$E20,$E20*($D20-INT($D20))))","v":20564.443144045239},{"$f":"IF($D20<=I$6,\"\",IF($D20>J$6-0.000001,$E20,$E20*($D20-INT($D20))))","v":20564.443144045239},{"$f":"IF($D20<=(J$6-F$6),\"\",IF($D20>(K$6-F6)-0.000001,$E20,$E20*($D20-INT($D20))))","v":20564.443144045239},{"$f":"IF($D20<=(K$6-F$6),\"\",IF($D20>(L$6-F6)-0.000001,$E20,$E20*($D20-INT($D20))))","v":20564.443144045239},{"$f":"IF($D20<=(L$6-F$6),\"\",IF($D20>(M$6-F6)-0.000001,$E20,$E20*($D20-INT($D20))))","v":""},{"$f":"IF($D20<=M$6,\"\",IF($D20>N$6-0.000001,$E20,$E20*($D20-INT($D20))))","v":""},{"$f":"IF($D20<=N$6,\"\",IF($D20>O$6-0.000001,$E20,$E20*($D20-INT($D20))))","v":""}]
[null,"Minor Assets",{"$f":"VLOOKUP(B21,'Building Block'!$B$16:$G$23,MATCH(B$18,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":782964.93533370923},{"$f":"VLOOKUP(B21,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D21,C21),0)","v":174211.62718700443},null,{"$f":"IF($D21<=F$6,\"\",IF($D21>G$6-0.000001,$E21,$E21*($D21-INT($D21))))","v":174211.62718700443},{"$f":"IF($D21<=G$6,\"\",IF($D21>H$6-0.000001,$E21,$E21*($D21-INT($D21))))","v":174211.62718700443},174211.62718700443,174211.62718700443,{"$f":"IF($D21<=(J$6-$F$6),\"\",IF($D21>(K$6-$F$6)-0.000001,$E21,$E21*($D21-INT($D21))))","v":174211.62718700443},{"$f":"IF($D21<=(K$6-$F$6),\"\",IF($D21>(L$6-$F$6)-0.000001,$E21,$E21*($D21-INT($D21))))","v":""},"","",""]
[null,"NEM Assets",{"$f":"VLOOKUP(B22,'Building Block'!$B$16:$G$23,MATCH(B$18,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B22,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D22,C22),0)","v":0},null,0,0,0,0,{"$f":"IF($D22<=(J$6-$F$6),\"\",IF($D22>(K$6-$F$6)-0.000001,$E22,$E22*($D22-INT($D22))))","v":0},"","","",""]
[null,"Streetlights",null,null,null,null,"","","","",{"$f":"IF($D23<=(J$6-$F$6),\"\",IF($D23>(K$6-$F$6)-0.000001,$E23,$E23*($D23-INT($D23))))","v":""},"","","",""]
[null,"Non System Property",{"$f":"VLOOKUP(B24,'Building Block'!$B$16:$G$23,MATCH(B$18,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":178079.05302327365},{"$f":"VLOOKUP(B24,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D24,C24),0)","v":8550.5459820568885},null,8550.5459820568885,8550.5459820568885,8550.5459820568885,8550.5459820568885,{"$f":"IF($D24<=(J$6-$F$6),\"\",IF($D24>(K$6-$F$6)-0.000001,$E24,$E24*($D24-INT($D24))))","v":8550.5459820568885},8550.5459820568885,8550.5459820568885,8550.5459820568885,8550.5459820568885]
[null,"Business Management Systems",{"$f":"VLOOKUP(B25,'Building Block'!$B$16:$G$23,MATCH(B$18,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":100596.56259698438},{"$f":"VLOOKUP(B25,'Building Block'!$B$43:$H$52,4,FALSE)","v":10},{"$f":"IFERROR(-PMT(Inputs!$D$4,D25,C25),0)","v":12195.223026155762},null,{"$f":"IF($D25<=F$6,\"\",IF($D25>G$6-0.000001,$E25,$E25*($D25-INT($D25))))","v":12195.223026155762},{"$f":"IF($D25<=G$6,\"\",IF($D25>H$6-0.000001,$E25,$E25*($D25-INT($D25))))","v":12195.223026155762},{"$f":"IF($D25<=H$6,\"\",IF($D25>I$6-0.000001,$E25,$E25*($D25-INT($D25))))","v":12195.223026155762},{"$f":"IF($D25<=I$6,\"\",IF($D25>J$6-0.000001,$E25,$E25*($D25-INT($D25))))","v":12195.223026155762},{"$f":"IF($D25<=(J$6-$F$6),\"\",IF($D25>(K$6-$F$6)-0.000001,$E25,$E25*($D25-INT($D25))))","v":12195.223026155762},12195.223026155762,12195.223026155762,12195.223026155762,12195.223026155762]
[null,"Overhead High Voltage Lines Rural",{"$f":"VLOOKUP(B26,'Building Block'!$B$16:$G$23,MATCH(B$18,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B26,'Building Block'!$B$43:$H$52,4,FALSE)","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,D26,C26),0)","v":0},null,0,0,0,0,{"$f":"IF($D26<=(J$6-$F$6),\"\",IF($D26>(K$6-$F$6)-0.000001,$E26,$E26*($D26-INT($D26))))","v":0},0,0,0,0]
[null,"Indirect POW Capex",{"$f":"'Capex Weighting'!D$101","v":1067033.08},40,{"$f":"IFERROR(-PMT(Inputs!$D$4,D27,C27),0)","v":51234.074193573928},null,51234.074193573928,51234.074193573928,51234.074193573928,51234.074193573928,{"$f":"IF($D27<=(J$6-$F$6),\"\",IF($D27>(K$6-$F$6)-0.000001,$E27,$E27*($D27-INT($D27))))","v":51234.074193573928},51234.074193573928,51234.074193573928,51234.074193573928,51234.074193573928]
[]
[null,{"$f":"'Master Data'!L25","v":"2020-21"}]
[null,{"$f":"B19","v":"Spare Parts"},{"$f":"VLOOKUP(B30,'Building Block'!$B$16:$G$23,MATCH(B$29,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B30,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D30,C30),0)","v":0},null,null,{"$f":"IF($D30<=G$6,\"\",IF($D30>H$6-0.000001,$E30,$E30*($D30-INT($D30))))","v":0},{"$f":"IF($D30<=H$6,\"\",IF($D30>I$6-0.000001,$E30,$E30*($D30-INT($D30))))","v":0},{"$f":"IF($D30<=I$6,\"\",IF($D30>J$6-0.000001,$E30,$E30*($D30-INT($D30))))","v":0},{"$f":"IF($D30<=J$6,\"\",IF($D30>K$6-0.000001,$E30,$E30*($D30-INT($D30))))","v":""},{"$f":"IF($D30<=K$6,\"\",IF($D30>L$6-0.000001,$E30,$E30*($D30-INT($D30))))","v":""},{"$f":"IF($D30<=L$6,\"\",IF($D30>M$6-0.000001,$E30,$E30*($D30-INT($D30))))","v":""},{"$f":"IF($D30<=M$6,\"\",IF($D30>N$6-0.000001,$E30,$E30*($D30-INT($D30))))","v":""},{"$f":"IF($D30<=N$6,\"\",IF($D30>O$6-0.000001,$E30,$E30*($D30-INT($D30))))","v":""}]
[null,"Motor Vehicles",{"$f":"VLOOKUP(B31,'Building Block'!$B$16:$G$23,MATCH(B$29,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":93785.525782329511},{"$f":"VLOOKUP(B31,'Building Block'!$B$43:$H$52,4,FALSE)","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,D31,C31),0)","v":17694.696056240642},null,null,17694.696056240642,17694.696056240642,17694.696056240642,{"$f":"IF($D31<=(J$6-$G$6),\"\",IF($D31>(K$6-$G$6)-0.000001,$E31,$E31*($D31-INT($D31))))","v":17694.696056240642},{"$f":"IF($D31<=(K$6-$G$6),\"\",IF($D31>(L$6-$G$6)-0.000001,$E31,$E31*($D31-INT($D31))))","v":17694.696056240642},17694.696056240642,"",""]
[null,"Minor Assets",{"$f":"VLOOKUP(B32,'Building Block'!$B$16:$G$23,MATCH(B$29,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":597764.34649440472},{"$f":"VLOOKUP(B32,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D32,C32),0)","v":133004.03987157089},null,null,133004.03987157089,133004.03987157089,133004.03987157089,{"$f":"IF($D32<=(J$6-$G$6),\"\",IF($D32>(K$6-$G$6)-0.000001,$E32,$E32*($D32-INT($D32))))","v":133004.03987157089},133004.03987157089,"","",""]
[null,"NEM Assets",{"$f":"VLOOKUP(B33,'Building Block'!$B$16:$G$23,MATCH(B$29,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B33,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D33,C33),0)","v":0},null,null,0,0,0,{"$f":"IF($D33<=(J$6-$G$6),\"\",IF($D33>(K$6-$G$6)-0.000001,$E33,$E33*($D33-INT($D33))))","v":0},0,"","",""]
[null,"Streetlights",null,null,null,null,null,"","","",{"$f":"IF($D34<=(J$6-$G$6),\"\",IF($D34>(K$6-$G$6)-0.000001,$E34,$E34*($D34-INT($D34))))","v":""},"","","",""]
[null,"Non System Property",{"$f":"VLOOKUP(B35,'Building Block'!$B$16:$G$23,MATCH(B$29,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":113477.53113646666},{"$f":"VLOOKUP(B35,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D35,C35),0)","v":5448.6747960516159},null,null,5448.6747960516159,5448.6747960516159,5448.6747960516159,{"$f":"IF($D35<=(J$6-$G$6),\"\",IF($D35>(K$6-$G$6)-0.000001,$E35,$E35*($D35-INT($D35))))","v":5448.6747960516159},5448.6747960516159,5448.6747960516159,5448.6747960516159,5448.6747960516159]
[null,"Business Management Systems",{"$f":"VLOOKUP(B36,'Building Block'!$B$16:$G$23,MATCH(B$29,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":61731.986385003533},{"$f":"VLOOKUP(B36,'Building Block'!$B$43:$H$52,4,FALSE)","v":10},{"$f":"IFERROR(-PMT(Inputs!$D$4,D36,C36),0)","v":7483.7084128687411},null,null,7483.7084128687411,7483.7084128687411,7483.7084128687411,{"$f":"IF($D36<=(J$6-$G$6),\"\",IF($D36>(K$6-$G$6)-0.000001,$E36,$E36*($D36-INT($D36))))","v":7483.7084128687411},7483.7084128687411,7483.7084128687411,7483.7084128687411,7483.7084128687411]
[null,"Overhead High Voltage Lines Rural",{"$f":"VLOOKUP(B37,'Building Block'!$B$16:$G$23,MATCH(B$29,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B37,'Building Block'!$B$43:$H$52,4,FALSE)","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,D37,C37),0)","v":0},null,null,{"$f":"IF($D37<=G$6,\"\",IF($D37>H$6-0.000001,$E37,$E37*($D37-INT($D37))))","v":0},{"$f":"IF($D37<=H$6,\"\",IF($D37>I$6-0.000001,$E37,$E37*($D37-INT($D37))))","v":0},{"$f":"IF($D37<=I$6,\"\",IF($D37>J$6-0.000001,$E37,$E37*($D37-INT($D37))))","v":0},{"$f":"IF($D37<=(J$6-$G$6),\"\",IF($D37>(K$6-$G$6)-0.000001,$E37,$E37*($D37-INT($D37))))","v":0},0,0,0,0]
[null,"Indirect POW Capex",{"$f":"'Capex Weighting'!E$101","v":865232.38576500025},{"$f":"VLOOKUP(B38,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D38,C38),0)","v":41544.522918602488},null,null,41544.522918602488,41544.522918602488,41544.522918602488,{"$f":"IF($D38<=(J$6-$G$6),\"\",IF($D38>(K$6-$G$6)-0.000001,$E38,$E38*($D38-INT($D38))))","v":41544.522918602488},41544.522918602488,41544.522918602488,41544.522918602488,41544.522918602488]
[]
[null,{"$f":"'Master Data'!M25","v":"2021-22"}]
[null,{"$f":"B30","v":"Spare Parts"},{"$f":"VLOOKUP(B41,'Building Block'!$B$16:$G$23,MATCH(B$40,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B41,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D41,C41),0)","v":0},null,null,null,{"$f":"IF($D41<=H$6,\"\",IF($D41>I$6-0.000001,$E41,$E41*($D41-INT($D41))))","v":0},{"$f":"IF($D41<=I$6,\"\",IF($D41>J$6-0.000001,$E41,$E41*($D41-INT($D41))))","v":0},{"$f":"IF($D41<=J$6,\"\",IF($D41>K$6-0.000001,$E41,$E41*($D41-INT($D41))))","v":""},{"$f":"IF($D41<=K$6,\"\",IF($D41>L$6-0.000001,$E41,$E41*($D41-INT($D41))))","v":""},{"$f":"IF($D41<=L$6,\"\",IF($D41>M$6-0.000001,$E41,$E41*($D41-INT($D41))))","v":""},{"$f":"IF($D41<=M$6,\"\",IF($D41>N$6-0.000001,$E41,$E41*($D41-INT($D41))))","v":""},{"$f":"IF($D41<=N$6,\"\",IF($D41>O$6-0.000001,$E41,$E41*($D41-INT($D41))))","v":""}]
[null,"Motor Vehicles",{"$f":"VLOOKUP(B42,'Building Block'!$B$16:$G$23,MATCH(B$40,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":53627.268740713196},{"$f":"VLOOKUP(B42,'Building Block'!$B$43:$H$52,4,FALSE)","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,D42,C42),0)","v":10117.960237229316},null,null,null,10117.960237229316,10117.960237229316,{"$f":"IF($D42<=(J$6-$H$6),\"\",IF($D42>(K$6-$H$6)-0.000001,$E42,$E42*($D42-INT($D42))))","v":10117.960237229316},{"$f":"IF($D42<=(K$6-$H$6),\"\",IF($D42>(L$6-$H$6)-0.000001,$E42,$E42*($D42-INT($D42))))","v":10117.960237229316},10117.960237229316,10117.960237229316,""]
[null,"Minor Assets",{"$f":"VLOOKUP(B43,'Building Block'!$B$16:$G$23,MATCH(B$40,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":230923.50224340105},{"$f":"VLOOKUP(B43,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D43,C43),0)","v":51381.048200323858},null,null,null,51381.048200323858,51381.048200323858,{"$f":"IF($D43<=(J$6-$H$6),\"\",IF($D43>(K$6-$H$6)-0.000001,$E43,$E43*($D43-INT($D43))))","v":51381.048200323858},51381.048200323858,51381.048200323858,"",""]
[null,"NEM Assets",{"$f":"VLOOKUP(B44,'Building Block'!$B$16:$G$23,MATCH(B$40,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B44,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D44,C44),0)","v":0},null,null,null,0,0,{"$f":"IF($D44<=(J$6-$H$6),\"\",IF($D44>(K$6-$H$6)-0.000001,$E44,$E44*($D44-INT($D44))))","v":0},0,0,"",""]
[null,"Streetlights",null,null,null,null,null,null,"","",{"$f":"IF($D45<=(J$6-$H$6),\"\",IF($D45>(K$6-$H$6)-0.000001,$E45,$E45*($D45-INT($D45))))","v":""},"","","",""]
[null,"Non System Property",{"$f":"VLOOKUP(B46,'Building Block'!$B$16:$G$23,MATCH(B$40,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":24449.965973891554},{"$f":"VLOOKUP(B46,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D46,C46),0)","v":1173.97613458874},null,null,null,1173.97613458874,1173.97613458874,{"$f":"IF($D46<=(J$6-$H$6),\"\",IF($D46>(K$6-$H$6)-0.000001,$E46,$E46*($D46-INT($D46))))","v":1173.97613458874},1173.97613458874,1173.97613458874,1173.97613458874,1173.97613458874]
[null,"Business Management Systems",{"$f":"VLOOKUP(B47,'Building Block'!$B$16:$G$23,MATCH(B$40,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":35029.1683276326},{"$f":"VLOOKUP(B47,'Building Block'!$B$43:$H$52,4,FALSE)","v":10},{"$f":"IFERROR(-PMT(Inputs!$D$4,D47,C47),0)","v":4246.5518616939016},null,null,null,4246.5518616939016,4246.5518616939016,{"$f":"IF($D47<=(J$6-$H$6),\"\",IF($D47>(K$6-$H$6)-0.000001,$E47,$E47*($D47-INT($D47))))","v":4246.5518616939016},4246.5518616939016,4246.5518616939016,4246.5518616939016,4246.5518616939016]
[null,"Overhead High Voltage Lines Rural",{"$f":"VLOOKUP(B48,'Building Block'!$B$16:$G$23,MATCH(B$40,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B48,'Building Block'!$B$43:$H$52,4,FALSE)","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,D48,C48),0)","v":0},null,null,null,0,0,{"$f":"IF($D48<=(J$6-$H$6),\"\",IF($D48>(K$6-$H$6)-0.000001,$E48,$E48*($D48-INT($D48))))","v":0},0,0,0,0]
[null,"Indirect POW Capex",{"$f":"'Capex Weighting'!F$101","v":893403.29786632862},{"$f":"VLOOKUP(B49,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D49,C49),0)","v":42897.161958340701},null,null,null,{"$f":"IF($D49<=H$6,\"\",IF($D49>I$6-0.000001,$E49,$E49*($D49-INT($D49))))","v":42897.161958340701},{"$f":"IF($D49<=I$6,\"\",IF($D49>J$6-0.000001,$E49,$E49*($D49-INT($D49))))","v":42897.161958340701},{"$f":"IF($D49<=(J$6-$H$6),\"\",IF($D49>(K$6-$H$6)-0.000001,$E49,$E49*($D49-INT($D49))))","v":42897.161958340701},42897.161958340701,42897.161958340701,42897.161958340701,42897.161958340701]
[]
[null,{"$f":"'Master Data'!N25","v":"2022-23"}]
[null,{"$f":"B41","v":"Spare Parts"},{"$f":"VLOOKUP(B52,'Building Block'!$B$16:$G$23,MATCH(B$51,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B52,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D52,C52),0)","v":0},null,null,null,null,{"$f":"IF($D52<=I$6,\"\",IF($D52>J$6-0.000001,$E52,$E52*($D52-INT($D52))))","v":0},{"$f":"IF($D52<=J$6,\"\",IF($D52>K$6-0.000001,$E52,$E52*($D52-INT($D52))))","v":""},{"$f":"IF($D52<=K$6,\"\",IF($D52>L$6-0.000001,$E52,$E52*($D52-INT($D52))))","v":""},{"$f":"IF($D52<=L$6,\"\",IF($D52>M$6-0.000001,$E52,$E52*($D52-INT($D52))))","v":""},{"$f":"IF($D52<=M$6,\"\",IF($D52>N$6-0.000001,$E52,$E52*($D52-INT($D52))))","v":""},{"$f":"IF($D52<=N$6,\"\",IF($D52>O$6-0.000001,$E52,$E52*($D52-INT($D52))))","v":""}]
[null,"Motor Vehicles",{"$f":"VLOOKUP(B53,'Building Block'!$B$16:$G$23,MATCH(B$51,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":47214.534629928661},{"$f":"VLOOKUP(B53,'Building Block'!$B$43:$H$52,4,FALSE)","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,D53,C53),0)","v":8908.0573227520945},null,null,null,null,{"$f":"IF($D53<=I$6,\"\",IF($D53>J$6-0.000001,$E53,$E53*($D53-INT($D53))))","v":8908.0573227520945},{"$f":"IF($D53<=(J$6-$I$6),\"\",IF($D53>(K$6-$I$6)-0.000001,$E53,$E53*($D53-INT($D53))))","v":8908.0573227520945},{"$f":"IF($D53<=(K$6-$I$6),\"\",IF($D53>(L$6-$I$6)-0.000001,$E53,$E53*($D53-INT($D53))))","v":8908.0573227520945},8908.0573227520945,8908.0573227520945,8908.0573227520945]
[null,"Minor Assets",{"$f":"VLOOKUP(B54,'Building Block'!$B$16:$G$23,MATCH(B$51,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":288076.07381553756},{"$f":"VLOOKUP(B54,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D54,C54),0)","v":64097.636188086028},null,null,null,null,{"$f":"IF($D54<=I$6,\"\",IF($D54>J$6-0.000001,$E54,$E54*($D54-INT($D54))))","v":64097.636188086028},{"$f":"IF($D54<=(J$6-$I$6),\"\",IF($D54>(K$6-$I$6)-0.000001,$E54,$E54*($D54-INT($D54))))","v":64097.636188086028},64097.636188086028,64097.636188086028,64097.636188086028,""]
[null,"NEM Assets",{"$f":"VLOOKUP(B55,'Building Block'!$B$16:$G$23,MATCH(B$51,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B55,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D55,C55),0)","v":0},null,null,null,null,0,{"$f":"IF($D55<=(J$6-$I$6),\"\",IF($D55>(K$6-$I$6)-0.000001,$E55,$E55*($D55-INT($D55))))","v":0},0,0,0,""]
[null,"Streetlights",null,null,null,null,null,null,null,"",{"$f":"IF($D56<=(J$6-$I$6),\"\",IF($D56>(K$6-$I$6)-0.000001,$E56,$E56*($D56-INT($D56))))","v":""},"","","",""]
[null,"Non System Property",{"$f":"VLOOKUP(B57,'Building Block'!$B$16:$G$23,MATCH(B$51,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":21977.694808916112},{"$f":"VLOOKUP(B57,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D57,C57),0)","v":1055.2689204759545},null,null,null,null,1055.2689204759545,{"$f":"IF($D57<=(J$6-$I$6),\"\",IF($D57>(K$6-$I$6)-0.000001,$E57,$E57*($D57-INT($D57))))","v":1055.2689204759545},1055.2689204759545,1055.2689204759545,1055.2689204759545,1055.2689204759545]
[null,"Business Management Systems",{"$f":"VLOOKUP(B58,'Building Block'!$B$16:$G$23,MATCH(B$51,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":301223.03034678649},{"$f":"VLOOKUP(B58,'Building Block'!$B$43:$H$52,4,FALSE)","v":10},{"$f":"IFERROR(-PMT(Inputs!$D$4,D58,C58),0)","v":36516.973749992401},null,null,null,null,36516.973749992401,{"$f":"IF($D58<=(J$6-$I$6),\"\",IF($D58>(K$6-$I$6)-0.000001,$E58,$E58*($D58-INT($D58))))","v":36516.973749992401},36516.973749992401,36516.973749992401,36516.973749992401,36516.973749992401]
[null,"Overhead High Voltage Lines Rural",{"$f":"VLOOKUP(B59,'Building Block'!$B$16:$G$23,MATCH(B$51,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B59,'Building Block'!$B$43:$H$52,4,FALSE)","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,D59,C59),0)","v":0},null,null,null,null,0,{"$f":"IF($D59<=(J$6-$I$6),\"\",IF($D59>(K$6-$I$6)-0.000001,$E59,$E59*($D59-INT($D59))))","v":0},0,0,0,0]
[null,"Indirect POW Capex",{"$f":"'Capex Weighting'!G$101","v":887130.34585587366},{"$f":"VLOOKUP(B60,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D60,C60),0)","v":42595.963340659247},null,null,null,null,{"$f":"IF($D60<=I$6,\"\",IF($D60>J$6-0.000001,$E60,$E60*($D60-INT($D60))))","v":42595.963340659247},{"$f":"IF($D60<=(J$6-$I$6),\"\",IF($D60>(K$6-$I$6)-0.000001,$E60,$E60*($D60-INT($D60))))","v":42595.963340659247},42595.963340659247,42595.963340659247,42595.963340659247,42595.963340659247]
[]
[null,{"$f":"'Master Data'!O25","v":"2023-24"}]
[null,{"$f":"B52","v":"Spare Parts"},{"$f":"VLOOKUP(B63,'Building Block'!$B$16:$G$23,MATCH(B$62,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B63,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D63,C63),0)","v":0},null,null,null,null,null,{"$f":"IF($D63<=J$6,\"\",IF($D63>K$6-0.000001,$E63,$E63*($D63-INT($D63))))","v":""},{"$f":"IF($D63<=K$6,\"\",IF($D63>L$6-0.000001,$E63,$E63*($D63-INT($D63))))","v":""},{"$f":"IF($D63<=L$6,\"\",IF($D63>M$6-0.000001,$E63,$E63*($D63-INT($D63))))","v":""},{"$f":"IF($D63<=M$6,\"\",IF($D63>N$6-0.000001,$E63,$E63*($D63-INT($D63))))","v":""},{"$f":"IF($D63<=N$6,\"\",IF($D63>O$6-0.000001,$E63,$E63*($D63-INT($D63))))","v":""}]
[null,"Motor Vehicles",{"$f":"VLOOKUP(B64,'Building Block'!$B$16:$G$23,MATCH(B$62,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":67183.932940717656},{"$f":"VLOOKUP(B64,'Building Block'!$B$43:$H$52,4,FALSE)","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,D64,C64),0)","v":12675.722221870174},null,null,null,null,null,{"$f":"IF($D64<=(J$6-$J$6),\"\",IF($D64>(K$6-$J$6)-0.000001,$E64,$E64*($D64-INT($D64))))","v":12675.722221870174},{"$f":"IF($D64<=(K$6-$J$6),\"\",IF($D64>(L$6-$J$6)-0.000001,$E64,$E64*($D64-INT($D64))))","v":12675.722221870174},12675.722221870174,12675.722221870174,12675.722221870174]
[null,"Minor Assets",{"$f":"VLOOKUP(B65,'Building Block'!$B$16:$G$23,MATCH(B$62,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":284299.51738940843},{"$f":"VLOOKUP(B65,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D65,C65),0)","v":63257.343078562451},null,null,null,null,null,{"$f":"IF($D65<=(J$6-$J$6),\"\",IF($D65>(K$6-$J$6)-0.000001,$E65,$E65*($D65-INT($D65))))","v":63257.343078562451},63257.343078562451,63257.343078562451,63257.343078562451,63257.343078562451]
[null,"NEM Assets",{"$f":"VLOOKUP(B66,'Building Block'!$B$16:$G$23,MATCH(B$62,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B66,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D66,C66),0)","v":0},null,null,null,null,null,{"$f":"IF($D66<=(J$6-$J$6),\"\",IF($D66>(K$6-$J$6)-0.000001,$E66,$E66*($D66-INT($D66))))","v":0},0,0,0,0]
[null,"Streetlights",null,null,null,null,null,null,null,null,{"$f":"IF($D67<=(J$6-$J$6),\"\",IF($D67>(K$6-$J$6)-0.000001,$E67,$E67*($D67-INT($D67))))","v":""},"","","",""]
[null,"Non System Property",{"$f":"VLOOKUP(B68,'Building Block'!$B$16:$G$23,MATCH(B$62,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":10635.232955948648},{"$f":"VLOOKUP(B68,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D68,C68),0)","v":510.65550313680581},null,null,null,null,null,{"$f":"IF($D68<=(J$6-$J$6),\"\",IF($D68>(K$6-$J$6)-0.000001,$E68,$E68*($D68-INT($D68))))","v":510.65550313680581},510.65550313680581,510.65550313680581,510.65550313680581,510.65550313680581]
[null,"Business Management Systems",{"$f":"VLOOKUP(B69,'Building Block'!$B$16:$G$23,MATCH(B$62,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":355283.54364113888},{"$f":"VLOOKUP(B69,'Building Block'!$B$43:$H$52,4,FALSE)","v":10},{"$f":"IFERROR(-PMT(Inputs!$D$4,D69,C69),0)","v":43070.676973176385},null,null,null,null,null,{"$f":"IF($D69<=(J$6-$J$6),\"\",IF($D69>(K$6-$J$6)-0.000001,$E69,$E69*($D69-INT($D69))))","v":43070.676973176385},43070.676973176385,43070.676973176385,43070.676973176385,43070.676973176385]
[null,"Overhead High Voltage Lines Rural",{"$f":"VLOOKUP(B70,'Building Block'!$B$16:$G$23,MATCH(B$62,'Building Block'!$B$3:$G$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B70,'Building Block'!$B$43:$H$52,4,FALSE)","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,D70,C70),0)","v":0},null,null,null,null,null,{"$f":"IF($D70<=(J$6-$J$6),\"\",IF($D70>(K$6-$J$6)-0.000001,$E70,$E70*($D70-INT($D70))))","v":0},0,0,0,0]
[null,"Indirect POW Capex",{"$f":"'Capex Weighting'!H$101","v":914345.82602256746},{"$f":"VLOOKUP(B71,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D71,C71),0)","v":43902.726885491553},null,null,null,null,null,{"$f":"IF($D71<=(J$6-$J$6),\"\",IF($D71>(K$6-$J$6)-0.000001,$E71,$E71*($D71-INT($D71))))","v":43902.726885491553},43902.726885491553,43902.726885491553,43902.726885491553,43902.726885491553]
[]
[null,{"$f":"'Master Data'!P25","v":"2024-25"}]
[null,{"$f":"B63","v":"Spare Parts"},{"$f":"VLOOKUP(B74,'Building Block'!$B$16:$L$23,MATCH(B$73,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B74,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D74,C74),0)","v":0},null,null,null,null,null,null,{"$f":"IF($D74<=K$6,\"\",IF($D74>L$6-0.000001,$E74,$E74*($D74-INT($D74))))","v":""},{"$f":"IF($D74<=L$6,\"\",IF($D74>M$6-0.000001,$E74,$E74*($D74-INT($D74))))","v":""},{"$f":"IF($D74<=M$6,\"\",IF($D74>N$6-0.000001,$E74,$E74*($D74-INT($D74))))","v":""},{"$f":"IF($D74<=N$6,\"\",IF($D74>O$6-0.000001,$E74,$E74*($D74-INT($D74))))","v":""}]
[null,"Motor Vehicles",{"$f":"VLOOKUP(B75,'Building Block'!$B$16:$L$23,MATCH(B$73,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":67905.317111708093},{"$f":"VLOOKUP(B75,'Building Block'!$B$43:$H$52,4,FALSE)","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,D75,C75),0)","v":12811.827164919541},null,null,null,null,null,null,{"$f":"IF($D75<=(K$6-$K$6),\"\",IF($D75>(L$6-$K$6)-0.000001,$E75,$E75*($D75-INT($D75))))","v":12811.827164919541},{"$f":"IF($D75<=(L$6-$K$6),\"\",IF($D75>(M$6-$K$6)-0.000001,$E75,$E75*($D75-INT($D75))))","v":12811.827164919541},12811.827164919541,12811.827164919541]
[null,"Minor Assets",{"$f":"VLOOKUP(B76,'Building Block'!$B$16:$L$23,MATCH(B$73,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":408093.02236685232},{"$f":"VLOOKUP(B76,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D76,C76),0)","v":90801.702939468887},null,null,null,null,null,null,{"$f":"IF($D76<=(K$6-$K$6),\"\",IF($D76>(L$6-$K$6)-0.000001,$E76,$E76*($D76-INT($D76))))","v":90801.702939468887},90801.702939468887,90801.702939468887,90801.702939468887]
[null,"NEM Assets",{"$f":"VLOOKUP(B77,'Building Block'!$B$16:$L$23,MATCH(B$73,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B77,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D77,C77),0)","v":0},null,null,null,null,null,null,{"$f":"IF($D77<=(K$6-$K$6),\"\",IF($D77>(L$6-$K$6)-0.000001,$E77,$E77*($D77-INT($D77))))","v":0},0,0,0]
[null,"Streetlights",null,null,null,null,null,null,null,null,null,{"$f":"IF($D78<=(K$6-$K$6),\"\",IF($D78>(L$6-$K$6)-0.000001,$E78,$E78*($D78-INT($D78))))","v":""},"","",""]
[null,"Non System Property",{"$f":"VLOOKUP(B79,'Building Block'!$B$16:$L$23,MATCH(B$73,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":7450.6182247694387},{"$f":"VLOOKUP(B79,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D79,C79),0)","v":357.74479167584144},null,null,null,null,null,null,{"$f":"IF($D79<=(K$6-$K$6),\"\",IF($D79>(L$6-$K$6)-0.000001,$E79,$E79*($D79-INT($D79))))","v":357.74479167584144},357.74479167584144,357.74479167584144,357.74479167584144]
[null,"Business Management Systems",{"$f":"VLOOKUP(B80,'Building Block'!$B$16:$L$23,MATCH(B$73,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":423052.59107123187},{"$f":"VLOOKUP(B80,'Building Block'!$B$43:$H$52,4,FALSE)","v":10},{"$f":"IFERROR(-PMT(Inputs!$D$4,D80,C80),0)","v":51286.2523998549},null,null,null,null,null,null,{"$f":"IF($D80<=(K$6-$K$6),\"\",IF($D80>(L$6-$K$6)-0.000001,$E80,$E80*($D80-INT($D80))))","v":51286.2523998549},51286.2523998549,51286.2523998549,51286.2523998549]
[null,"Overhead High Voltage Lines Rural",{"$f":"VLOOKUP(B81,'Building Block'!$B$16:$L$23,MATCH(B$73,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B81,'Building Block'!$B$43:$H$52,4,FALSE)","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,D81,C81),0)","v":0},null,null,null,null,null,null,{"$f":"IF($D81<=(K$6-$K$6),\"\",IF($D81>(L$6-$K$6)-0.000001,$E81,$E81*($D81-INT($D81))))","v":0},0,0,0]
[null,"Indirect POW Capex",{"$f":"'Capex Weighting'!I$101","v":915429.21786632854},{"$f":"VLOOKUP(B82,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D82,C82),0)","v":43954.746433099172},null,null,null,null,null,null,{"$f":"IF($D82<=(K$6-$K$6),\"\",IF($D82>(L$6-$K$6)-0.000001,$E82,$E82*($D82-INT($D82))))","v":43954.746433099172},43954.746433099172,43954.746433099172,43954.746433099172]
[]
[null,{"$f":"'Master Data'!Q25","v":"2025-26"}]
[null,{"$f":"B74","v":"Spare Parts"},{"$f":"VLOOKUP(B85,'Building Block'!$B$16:$L$23,MATCH(B$84,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B85,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D85,C85),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF($D85<=L$6,\"\",IF($D85>M$6-0.000001,$E85,$E85*($D85-INT($D85))))","v":""},{"$f":"IF($D85<=M$6,\"\",IF($D85>N$6-0.000001,$E85,$E85*($D85-INT($D85))))","v":""},{"$f":"IF($D85<=N$6,\"\",IF($D85>O$6-0.000001,$E85,$E85*($D85-INT($D85))))","v":""}]
[null,"Motor Vehicles",{"$f":"VLOOKUP(B86,'Building Block'!$B$16:$L$23,MATCH(B$84,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":72773.733387462591},{"$f":"VLOOKUP(B86,'Building Block'!$B$43:$H$52,4,FALSE)","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,D86,C86),0)","v":13730.360654561306},null,null,null,null,null,null,null,{"$f":"IF($D86<=(L$6-$L$6),\"\",IF($D86>(M$6-$L$6)-0.000001,$E86,$E86*($D86-INT($D86))))","v":13730.360654561306},{"$f":"IF($D86<=(M$6-$L$6),\"\",IF($D86>(N$6-$L$6)-0.000001,$E86,$E86*($D86-INT($D86))))","v":13730.360654561306},13730.360654561306]
[null,"Minor Assets",{"$f":"VLOOKUP(B87,'Building Block'!$B$16:$L$23,MATCH(B$84,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":293361.26449669123},{"$f":"VLOOKUP(B87,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D87,C87),0)","v":65273.604136337686},null,null,null,null,null,null,null,{"$f":"IF($D87<=(L$6-$L$6),\"\",IF($D87>(M$6-$L$6)-0.000001,$E87,$E87*($D87-INT($D87))))","v":65273.604136337686},65273.604136337686,65273.604136337686]
[null,"NEM Assets",{"$f":"VLOOKUP(B88,'Building Block'!$B$16:$L$23,MATCH(B$84,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B88,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D88,C88),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF($D88<=(L$6-$L$6),\"\",IF($D88>(M$6-$L$6)-0.000001,$E88,$E88*($D88-INT($D88))))","v":0},0,0]
[null,"Streetlights",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D89<=(L$6-$L$6),\"\",IF($D89>(M$6-$L$6)-0.000001,$E89,$E89*($D89-INT($D89))))","v":""},"",""]
[null,"Non System Property",{"$f":"VLOOKUP(B90,'Building Block'!$B$16:$L$23,MATCH(B$84,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":8734.1803648933819},{"$f":"VLOOKUP(B90,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D90,C90),0)","v":419.3756062698676},null,null,null,null,null,null,null,{"$f":"IF($D90<=(L$6-$L$6),\"\",IF($D90>(M$6-$L$6)-0.000001,$E90,$E90*($D90-INT($D90))))","v":419.3756062698676},419.3756062698676,419.3756062698676]
[null,"Business Management Systems",{"$f":"VLOOKUP(B91,'Building Block'!$B$16:$L$23,MATCH(B$84,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":410459.24507979571},{"$f":"VLOOKUP(B91,'Building Block'!$B$43:$H$52,4,FALSE)","v":10},{"$f":"IFERROR(-PMT(Inputs!$D$4,D91,C91),0)","v":49759.573365836775},null,null,null,null,null,null,null,{"$f":"IF($D91<=(L$6-$L$6),\"\",IF($D91>(M$6-$L$6)-0.000001,$E91,$E91*($D91-INT($D91))))","v":49759.573365836775},49759.573365836775,49759.573365836775]
[null,"Overhead High Voltage Lines Rural",{"$f":"VLOOKUP(B92,'Building Block'!$B$16:$L$23,MATCH(B$84,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B92,'Building Block'!$B$43:$H$52,4,FALSE)","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,D92,C92),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF($D92<=(L$6-$L$6),\"\",IF($D92>(M$6-$L$6)-0.000001,$E92,$E92*($D92-INT($D92))))","v":0},0,0]
[null,"Indirect POW Capex",{"$f":"'Capex Weighting'!J$101","v":936914.76585587359},{"$f":"VLOOKUP(B93,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D93,C93),0)","v":44986.384702257557},null,null,null,null,null,null,null,{"$f":"IF($D93<=(L$6-$L$6),\"\",IF($D93>(M$6-$L$6)-0.000001,$E93,$E93*($D93-INT($D93))))","v":44986.384702257557},44986.384702257557,44986.384702257557]
[]
[null,{"$f":"'Master Data'!R25","v":"2026-27"}]
[null,{"$f":"B85","v":"Spare Parts"},{"$f":"VLOOKUP(B96,'Building Block'!$B$16:$L$23,MATCH(B$95,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B96,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D96,C96),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($D96<=M$6,\"\",IF($D96>N$6-0.000001,$E96,$E96*($D96-INT($D96))))","v":""},{"$f":"IF($D96<=N$6,\"\",IF($D96>O$6-0.000001,$E96,$E96*($D96-INT($D96))))","v":""}]
[null,"Motor Vehicles",{"$f":"VLOOKUP(B97,'Building Block'!$B$16:$L$23,MATCH(B$95,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":83890.229683185025},{"$f":"VLOOKUP(B97,'Building Block'!$B$43:$H$52,4,FALSE)","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,D97,C97),0)","v":15827.731453757646},null,null,null,null,null,null,null,null,{"$f":"IF($D97<=(M$6-$M$6),\"\",IF($D97>(N$6-$M$6)-0.000001,$E97,$E97*($D97-INT($D97))))","v":15827.731453757646},{"$f":"IF($D97<=(N$6-$M$6),\"\",IF($D97>(O$6-$M$6)-0.000001,$E97,$E97*($D97-INT($D97))))","v":15827.731453757646}]
[null,"Minor Assets",{"$f":"VLOOKUP(B98,'Building Block'!$B$16:$L$23,MATCH(B$95,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":348238.35728121066},{"$f":"VLOOKUP(B98,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D98,C98),0)","v":77483.892487512276},null,null,null,null,null,null,null,null,{"$f":"IF($D98<=(M$6-$M$6),\"\",IF($D98>(N$6-$M$6)-0.000001,$E98,$E98*($D98-INT($D98))))","v":77483.892487512276},77483.892487512276]
[null,"NEM Assets",{"$f":"VLOOKUP(B99,'Building Block'!$B$16:$L$23,MATCH(B$95,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B99,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D99,C99),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($D99<=(M$6-$M$6),\"\",IF($D99>(N$6-$M$6)-0.000001,$E99,$E99*($D99-INT($D99))))","v":0},0]
[null,"Streetlights",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($D100<=(M$6-$M$6),\"\",IF($D100>(N$6-$M$6)-0.000001,$E100,$E100*($D100-INT($D100))))","v":""},""]
[null,"Non System Property",{"$f":"VLOOKUP(B101,'Building Block'!$B$16:$L$23,MATCH(B$95,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":22112.314256055044},{"$f":"VLOOKUP(B101,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D101,C101),0)","v":1061.7327338964474},null,null,null,null,null,null,null,null,{"$f":"IF($D101<=(M$6-$M$6),\"\",IF($D101>(N$6-$M$6)-0.000001,$E101,$E101*($D101-INT($D101))))","v":1061.7327338964474},1061.7327338964474]
[null,"Business Management Systems",{"$f":"VLOOKUP(B102,'Building Block'!$B$16:$L$23,MATCH(B$95,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":38896.945836101593},{"$f":"VLOOKUP(B102,'Building Block'!$B$43:$H$52,4,FALSE)","v":10},{"$f":"IFERROR(-PMT(Inputs!$D$4,D102,C102),0)","v":4715.4387512022167},null,null,null,null,null,null,null,null,{"$f":"IF($D102<=(M$6-$M$6),\"\",IF($D102>(N$6-$M$6)-0.000001,$E102,$E102*($D102-INT($D102))))","v":4715.4387512022167},4715.4387512022167]
[null,"Overhead High Voltage Lines Rural",{"$f":"VLOOKUP(B103,'Building Block'!$B$16:$L$23,MATCH(B$95,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B103,'Building Block'!$B$43:$H$52,4,FALSE)","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,D103,C103),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($D103<=(M$6-$M$6),\"\",IF($D103>(N$6-$M$6)-0.000001,$E103,$E103*($D103-INT($D103))))","v":0},0]
[null,"Indirect POW Capex",{"$f":"'Capex Weighting'!K$101","v":936371.74602256739},{"$f":"VLOOKUP(B104,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D104,C104),0)","v":44960.311360250031},null,null,null,null,null,null,null,null,{"$f":"IF($D104<=(M$6-$M$6),\"\",IF($D104>(N$6-$M$6)-0.000001,$E104,$E104*($D104-INT($D104))))","v":44960.311360250031},44960.311360250031]
[]
[null,{"$f":"'Master Data'!S25","v":"2027-28"}]
[null,{"$f":"B96","v":"Spare Parts"},{"$f":"VLOOKUP(B107,'Building Block'!$B$16:$L$23,MATCH(B$106,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B107,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D107,C107),0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF($D107<=N$6,\"\",IF($D107>O$6-0.000001,$E107,$E107*($D107-INT($D107))))","v":""}]
[null,"Motor Vehicles",{"$f":"VLOOKUP(B108,'Building Block'!$B$16:$L$23,MATCH(B$106,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":67046.190600122587},{"$f":"VLOOKUP(B108,'Building Block'!$B$43:$H$52,4,FALSE)","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,D108,C108),0)","v":12649.734108773046},null,null,null,null,null,null,null,null,null,{"$f":"IF($D108<=(N$6-$N$6),\"\",IF($D108>(O$6-$N$6)-0.000001,$E108,$E108*($D108-INT($D108))))","v":12649.734108773046}]
[null,"Minor Assets",{"$f":"VLOOKUP(B109,'Building Block'!$B$16:$L$23,MATCH(B$106,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":472081.62054097501},{"$f":"VLOOKUP(B109,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D109,C109),0)","v":105039.32368882987},null,null,null,null,null,null,null,null,null,{"$f":"IF($D109<=(N$6-$N$6),\"\",IF($D109>(O$6-$N$6)-0.000001,$E109,$E109*($D109-INT($D109))))","v":105039.32368882987}]
[null,"NEM Assets",{"$f":"VLOOKUP(B110,'Building Block'!$B$16:$L$23,MATCH(B$106,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B110,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D110,C110),0)","v":0},null,null,null,null,null,null,null,null,null,0]
[null,"Streetlights",null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Non System Property",{"$f":"VLOOKUP(B112,'Building Block'!$B$16:$L$23,MATCH(B$106,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":11477.483023388037},{"$f":"VLOOKUP(B112,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D112,C112),0)","v":551.09651968404557},null,null,null,null,null,null,null,null,null,551.09651968404557]
[null,"Business Management Systems",{"$f":"VLOOKUP(B113,'Building Block'!$B$16:$L$23,MATCH(B$106,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":38988.198787544781},{"$f":"VLOOKUP(B113,'Building Block'!$B$43:$H$52,4,FALSE)","v":10},{"$f":"IFERROR(-PMT(Inputs!$D$4,D113,C113),0)","v":4726.5012573745498},null,null,null,null,null,null,null,null,null,4726.5012573745498]
[null,"Overhead High Voltage Lines Rural",{"$f":"VLOOKUP(B114,'Building Block'!$B$16:$L$23,MATCH(B$106,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B114,'Building Block'!$B$43:$H$52,4,FALSE)","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,D114,C114),0)","v":0},null,null,null,null,null,null,null,null,null,0]
[null,"Indirect POW Capex",{"$f":"'Capex Weighting'!L$101","v":937455.13786632847},{"$f":"VLOOKUP(B115,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D115,C115),0)","v":45012.330907857649},null,null,null,null,null,null,null,null,null,45012.330907857649]
[]
[null,{"$f":"'Master Data'!T25","v":"2028-29"}]
[null,{"$f":"B107","v":"Spare Parts"},{"$f":"VLOOKUP(B118,'Building Block'!$B$16:$L$23,MATCH(B$117,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B118,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D118,C118),0)","v":0}]
[null,"Motor Vehicles",{"$f":"VLOOKUP(B119,'Building Block'!$B$16:$L$23,MATCH(B$117,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":75535.737817321002},{"$f":"VLOOKUP(B119,'Building Block'!$B$43:$H$52,4,FALSE)","v":6},{"$f":"IFERROR(-PMT(Inputs!$D$4,D119,C119),0)","v":14251.473358090481}]
[null,"Minor Assets",{"$f":"VLOOKUP(B120,'Building Block'!$B$16:$L$23,MATCH(B$117,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":396717.77203168481},{"$f":"VLOOKUP(B120,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D120,C120),0)","v":88270.681713461599}]
[null,"NEM Assets",{"$f":"VLOOKUP(B121,'Building Block'!$B$16:$L$23,MATCH(B$117,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B121,'Building Block'!$B$43:$H$52,4,FALSE)","v":5},{"$f":"IFERROR(-PMT(Inputs!$D$4,D121,C121),0)","v":0}]
[null,"Streetlights"]
[null,"Non System Property",{"$f":"VLOOKUP(B123,'Building Block'!$B$16:$L$23,MATCH(B$117,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":16590.459029109294},{"$f":"VLOOKUP(B123,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D123,C123),0)","v":796.59836675619647}]
[null,"Business Management Systems",{"$f":"VLOOKUP(B124,'Building Block'!$B$16:$L$23,MATCH(B$117,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":38430.738193920784},{"$f":"VLOOKUP(B124,'Building Block'!$B$43:$H$52,4,FALSE)","v":10},{"$f":"IFERROR(-PMT(Inputs!$D$4,D124,C124),0)","v":4658.9208541079515}]
[null,"Overhead High Voltage Lines Rural",{"$f":"VLOOKUP(B125,'Building Block'!$B$16:$L$23,MATCH(B$117,'Building Block'!$B$3:$L$3,0),FALSE)*1000000","v":0},{"$f":"VLOOKUP(B125,'Building Block'!$B$43:$H$52,4,FALSE)","v":35},{"$f":"IFERROR(-PMT(Inputs!$D$4,D125,C125),0)","v":0}]
[null,"Indirect POW Capex",{"$f":"'Capex Weighting'!M$101","v":936914.76585587359},{"$f":"VLOOKUP(B126,'Building Block'!$B$43:$H$52,4,FALSE)","v":40},{"$f":"IFERROR(-PMT(Inputs!$D$4,D126,C126),0)","v":44986.384702257557}]
[]
[]
[null,"Total",{"$f":"SUM(C8:C72)","v":13145010.830322938},null,{"$f":"SUM(E8:E72)","v":1707419.864694509},809080.58652995876,1081734.734255841,1286910.3763111753,1382558.5482865733,902965.4697143489,{"$f":"SUM(K8:K126)","v":1018086.2430841734},{"$f":"SUM(L8:L126)","v":1043086.8896261875},{"$f":"SUM(M8:M126)","v":1063687.7050758344},{"$f":"SUM(N8:N126)","v":1138661.0676058887},1232424.4576630925]
[]
[]
[]
[]
[null,null,null,"NPV",{"$f":"NPV(Inputs!$D$4,F134:J134)","v":4894009.1518826848},{"$f":"F129","v":809080.58652995876},{"$f":"G129","v":1081734.734255841},{"$f":"H129","v":1286910.3763111753},{"$f":"I129","v":1382558.5482865733},902965.4697143489,1018086.2430841734,1043086.8896261875,1063687.7050758344,1138661.0676058887,1232424.4576630925,"NPV",{"$f":"NPV(Inputs!$D$4,F134:O134)-E134","v":4112865.7070237463}]
[]
[null,null,null,"NPV",{"$f":"NPV(Inputs!$D$4,F136:J136)","v":4894009.1518826839},{"$f":"$E$134/$E$137","v":1088929.0941926898},{"$f":"$E$134/$E$137","v":1088929.0941926898},{"$f":"$E$134/$E$137","v":1088929.0941926898},{"$f":"$E$134/$E$137","v":1088929.0941926898},{"$f":"$E$134/$E$137","v":1088929.0941926898},{"$f":"$Q$134/$Q$137","v":1095444.5401298595},{"$f":"$Q$134/$Q$137","v":1095444.5401298595},{"$f":"$Q$134/$Q$137","v":1095444.5401298595},{"$f":"$Q$134/$Q$137","v":1095444.5401298595},{"$f":"$Q$134/$Q$137","v":1095444.5401298595},"NPV",{"$f":"NPV(Inputs!$D$4,F136:O136)-E136","v":4112865.7070237473}]
[null,null,null,"Discount factor",{"$f":"SUM(F137:J137)","v":4.4943322554082412},{"$f":"1/(1+Inputs!$D$4)^1","v":0.96466782087249148},{"$f":"1/(1+Inputs!$D$4)^2","v":0.93058400462688129},{"$f":"1/(1+Inputs!$D$4)^3","v":0.89770444388221016},{"$f":"1/(1+Inputs!$D$4)^4","v":0.86598658966740361},{"$f":"1/(1+Inputs!$D$4)^5","v":0.83538939635925469},{"$f":"1/(1+Inputs!$D$4)^6","v":0.80587326856586816},{"$f":"1/(1+Inputs!$D$4)^7","v":0.77740000988682822},{"$f":"1/(1+Inputs!$D$4)^8","v":0.74993277348377996},{"$f":"1/(1+Inputs!$D$4)^9","v":0.72343601439746175},{"$f":"1/(1+Inputs!$D$4)^10","v":0.69787544354947983},"Discount factor",{"$f":"SUM(K137:O137)","v":3.754517509883418}]
[]
[null,"Real Annuity Charge to be allocated",null,null,null,{"$f":"F136","v":1088929.0941926898},{"$f":"G136","v":1088929.0941926898},1088929.0941926898,1088929.0941926898,1088929.0941926898,1095444.5401298595,1095444.5401298595,1095444.5401298595,1095444.5401298595,1095444.5401298595]
[]
[null,{"$f":"Volumes!B86","v":"Total Lights"},null,null,null,{"$f":"VLOOKUP($B141,Volumes!$B$86:$H$86,MATCH('Corp Capex Annuity calcs'!F4,Volumes!$B$4:$H$4,0),FALSE)","v":53675},{"$f":"VLOOKUP($B141,Volumes!$B$86:$H$86,MATCH('Corp Capex Annuity calcs'!G4,Volumes!$B$4:$H$4,0),FALSE)","v":53635},{"$f":"VLOOKUP($B141,Volumes!$B$86:$H$86,MATCH('Corp Capex Annuity calcs'!H4,Volumes!$B$4:$H$4,0),FALSE)","v":54128},{"$f":"VLOOKUP($B141,Volumes!$B$86:$H$86,MATCH('Corp Capex Annuity calcs'!I4,Volumes!$B$4:$H$4,0),FALSE)","v":54855},{"$f":"VLOOKUP($B141,Volumes!$B$86:$H$86,MATCH('Corp Capex Annuity calcs'!J4,Volumes!$B$4:$H$4,0),FALSE)","v":55487},{"$f":"VLOOKUP($B141,Volumes!$B$86:$M$86,MATCH('Corp Capex Annuity calcs'!K4,Volumes!$B$4:$M$4,0),FALSE)","v":55487},{"$f":"VLOOKUP($B141,Volumes!$B$86:$M$86,MATCH('Corp Capex Annuity calcs'!L4,Volumes!$B$4:$M$4,0),FALSE)","v":55487},{"$f":"VLOOKUP($B141,Volumes!$B$86:$M$86,MATCH('Corp Capex Annuity calcs'!M4,Volumes!$B$4:$M$4,0),FALSE)","v":55487},{"$f":"VLOOKUP($B141,Volumes!$B$86:$M$86,MATCH('Corp Capex Annuity calcs'!N4,Volumes!$B$4:$M$4,0),FALSE)","v":55487},{"$f":"VLOOKUP($B141,Volumes!$B$86:$M$86,MATCH('Corp Capex Annuity calcs'!O4,Volumes!$B$4:$M$4,0),FALSE)","v":55487}]
[null,"Corp capex annuity per Light $16/17",null,null,null,{"$f":"F139/F141","v":20.28745401383679},{"$f":"G139/G141","v":20.30258402522028},{"$f":"H139/H141","v":20.117667273734291},{"$f":"I139/I141","v":19.851045377680972},{"$f":"J139/J141","v":19.624940872505086},{"$f":"K139/K141","v":19.742363799265764},19.742363799265764,19.742363799265764,19.742363799265764,19.742363799265764]

{"sheet":"Revenue Nominal RAB","index":10,"n_rows":435,"n_cols":20,"rows_kept":435,"cut":false,"hidden":false,"merged":[[226,3,226,7],[367,2,368,2],[367,3,367,7],[21,15,21,19],[297,3,297,7],[297,2,298,2],[21,9,21,13],[90,15,90,19],[159,15,159,19],[226,2,227,2],[15,2,16,2],[21,3,21,7],[90,3,90,7],[159,3,159,7],[90,9,90,13],[159,9,159,13]]}
[null,"Revenue per the PTRM workpaper"]
[null,"Year",null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"}]
[null,"Nominal ($m)"]
[null,"Building block components"]
[null,"Return on capital","Link to PTRM",1.6681388181727101,1.8593510965274578,2.1474858392357481,2.2828394945657413,2.5605507492433537,{"$f":"D5/$D$13","v":0.19115031168131885}]
[null,"Regulated Asset base (regulatory depreciation)","Link to PTRM",1.8088426403902409,2.2163278272027607,2.6144208770612267,2.9739491268220384,2.8635253589058949,{"$f":"D6/$D$13","v":0.20727341797117516}]
[]
[null,null,null,{"$f":"SUM(D5:D7)","v":3.476981458562951},4.0756789237302185,4.7619067162969753,5.2567886213877797,5.424076108149249]
[]
[null,"Operating Expenditure","Link to PTRM",5.086331337721405,4.9763540719681583,4.9116805061984881,5.1327352480465605,5.7434645265782782,{"$f":"D10/$D$13","v":0.5828374772699787}]
[null,"After Tax and Imputation credits","Below weighting",{"$f":"D15","v":0.16353051095435006},{"$f":"E15","v":0.19648814578507781},0.22526572874782594,0.24989716025353945,0.2463026225527985]
[null,null,null,{"$f":"SUM(D10:D11)","v":5.2498618486757547},{"$f":"SUM(E10:E11)","v":5.172842217753236},5.136946234946314,5.3826324083000996,5.9897671491310769]
[null,null,"Total Revenue",{"$f":"D8+D12","v":8.7268433072387062},9.2485211414834545,9.8988529512432883,{"$f":"G8+G12","v":10.639421029687879},11.413843257280327]
[]
[null,"After Tax and Imputation credits","Link to PTRM",0.16353051095435006,0.19648814578507781,0.22526572874782594,0.24989716025353945,0.2463026225527985,{"$f":"D15/$D$13","v":1.8738793077527294E-2}]
[]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I5:I16)","v":1}]
[]
[]
[null,null,null,{"$f":"'Master Data'!K28","v":366},{"$f":"'Master Data'!L28","v":365},{"$f":"'Master Data'!M28","v":365},{"$f":"'Master Data'!N28","v":365},{"$f":"'Master Data'!O28","v":366},null,{"$f":"'Master Data'!K28","v":366},{"$f":"'Master Data'!L28","v":365},{"$f":"'Master Data'!M28","v":365},{"$f":"'Master Data'!N28","v":365},{"$f":"'Master Data'!O28","v":366},null,{"$f":"'Master Data'!K28","v":366},{"$f":"'Master Data'!L28","v":365},{"$f":"'Master Data'!M28","v":365},{"$f":"'Master Data'!N28","v":365},{"$f":"'Master Data'!O28","v":366}]
[]
["Filter","Public Lighting",null,"C/Day",null,null,null,null,null,"Annual Revenue",null,null,null,null,null,"$/pa"]
[null,"Capital",null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"}]
[{"$f":"IF(B24=0,\"x\",\"\")","v":""},{"$f":"Inputs!C69","v":"32W Compact Fluorescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B24,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B24,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":21.557873712434468},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B24,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B24,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":25.7016919129615},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B24,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B24,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":29.538121571441188},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B24,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B24,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":31.908610503000617},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B24,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B24,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":32.195521618161465},null,{"$f":"IFERROR(D24*VLOOKUP($B24,$B$300:$H$362,MATCH(J$23,$B$299:$H$299,0),FALSE)*J$20/100/10^6,0)","v":7.890181778751015E-5},{"$f":"IFERROR(E24*VLOOKUP($B24,$B$300:$H$362,MATCH(K$23,$B$299:$H$299,0),FALSE)*K$20/100/10^6,0)","v":9.3811175482309483E-5},{"$f":"IFERROR(F24*VLOOKUP($B24,$B$300:$H$362,MATCH(L$23,$B$299:$H$299,0),FALSE)*L$20/100/10^6,0)","v":1.0781414373576034E-4},{"$f":"IFERROR(G24*VLOOKUP($B24,$B$300:$H$362,MATCH(M$23,$B$299:$H$299,0),FALSE)*M$20/100/10^6,0)","v":1.1646642833595226E-4},{"$f":"IFERROR(H24*VLOOKUP($B24,$B$300:$H$362,MATCH(N$23,$B$299:$H$299,0),FALSE)*N$20/100/10^6,0)","v":1.1783560912247095E-4},null,{"$f":"IFERROR(D24/100*P$20,0)","v":78.901817787510154},{"$f":"IFERROR(E24/100*Q$20,0)","v":93.81117548230948},{"$f":"IFERROR(F24/100*R$20,0)","v":107.81414373576034},{"$f":"IFERROR(G24/100*S$20,0)","v":116.46642833595226},{"$f":"IFERROR(H24/100*T$20,0)","v":117.83560912247097}]
["",{"$f":"Inputs!C70","v":"42W Compact Fluorescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B25,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B25,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":21.572963218066128},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B25,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B25,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":25.71968189796824},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B25,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B25,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":29.558796878187408},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B25,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B25,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":31.930945041383492},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B25,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B25,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":32.218056980936666},null,0.36699234691751115,0.4269518634426524,0.45809927813846057,0.48145957897573649,0.4591730368145886,null,{"$f":"IFERROR(D25/100*P$20,0)","v":78.957045378122032},93.876838927584075,107.88960860538404,116.54794940104973,117.91808855022819]
["",{"$f":"Inputs!C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B26,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B26,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":21.572963218066128},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B26,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B26,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":25.719681897968233},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B26,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B26,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":29.558796878187415},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B26,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B26,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":31.930945041383492},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B26,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B26,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":32.218056980936666},null,1.6107237257136895E-2,1.9150875141227146E-2,2.2009480155498348E-2,2.3775781677814148E-2,2.4055290064246553E-2,null,78.957045378122032,93.876838927584046,107.88960860538407,116.54794940104973,117.91808855022819]
["",{"$f":"Inputs!C72","v":"2x24W Compact Fluorescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B27,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B27,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":21.765983144271139},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B27,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B27,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":25.949803789512778},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B27,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B27,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":29.823268510316218},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B27,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B27,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":32.216641011531102},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B27,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B27,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":32.506321829769362},null,7.9663498308032369E-5,9.4716783831721649E-5,1.0885493006265421E-4,1.1759073969208852E-4,1.1897313789695586E-4,null,79.663498308032374,94.716783831721628,108.8549300626542,117.59073969208852,118.97313789695588]
["",{"$f":"Inputs!C73","v":"1x20W Fluorescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B28,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B28,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":22.587732471795409},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B28,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B28,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":26.929508389671458},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B28,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B28,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":30.949211256871106},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B28,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B28,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":33.432942747631834},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B28,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B28,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":33.733560127568509},null,8.2671100846771209E-5,9.829270562230081E-5,1.1296462108757954E-4,1.220302410288562E-4,1.2346483006690074E-4,null,82.671100846771196,98.292705622300829,112.96462108757954,122.0302410288562,123.46483006690073]
["",{"$f":"Inputs!C74","v":"1x40W Fluorescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B29,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B29,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":21.891729024534992},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B29,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B29,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":26.099720331235606},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B29,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B29,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":29.995562733201442},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B29,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B29,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":32.402762164721729},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B29,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B29,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":32.694116519562662},null,8.012372822979807E-5,9.5263979209009964E-5,1.0948380397618526E-4,1.1827008190123432E-4,1.1966046646159936E-4,null,80.123728229798076,95.26397920900996,109.48380397618526,118.27008190123431,119.66046646159934]
["",{"$f":"Inputs!C75","v":"2x20W Fluorescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B30,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B30,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":22.761261786559515},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B30,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B30,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":27.136393217248951},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B30,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B30,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":31.186977284452688},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B30,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B30,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":33.689789939034888},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B30,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B30,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":33.99271679948324},null,8.330621813880783E-5,9.9047835242958688E-5,1.138324670882523E-4,1.2296773327747734E-4,1.2441334348610865E-4,null,83.306218138807836,99.047835242958669,113.83246708825232,122.96773327747734,124.41334348610866]
["",{"$f":"Inputs!C76","v":"2x24W Fluorescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B31,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B31,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":22.731711504697515},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B31,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B31,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":27.101162829944091},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B31,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B31,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":31.146488142074674},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B31,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B31,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":33.646051468035097},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B31,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B31,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":33.948585047381826},null,8.3198064107192887E-5,9.8919244329295924E-5,1.1368468171857256E-4,1.2280808785832811E-4,1.2425182127341746E-4,null,83.198064107192906,98.919244329295935,113.68468171857256,122.80808785832811,124.25182127341748]
["",{"$f":"Inputs!C77","v":"T5 Fluorescent 2 x 24W"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B32,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B32,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":22.761261786559512},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B32,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B32,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":27.136393217248944},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B32,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B32,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":31.186977284452684},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B32,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B32,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":33.689789939034881},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B32,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B32,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":33.99271679948324},null,6.9144161055210481E-3,8.2209703251655691E-3,9.448094768324939E-3,1.0206321862030616E-2,1.0326307509347018E-2,null,83.306218138807807,99.047835242958641,113.83246708825229,122.96773327747732,124.41334348610866]
["",{"$f":"Inputs!C78","v":"20 Fluorescent 1X20FL"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B33,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B33,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":22.587732471795409},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B33,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B33,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":26.929508389671458},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B33,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B33,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":30.949211256871106},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B33,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B33,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":33.432942747631834},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B33,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B33,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":33.733560127568509},null,8.2671100846771209E-5,9.829270562230081E-5,1.1296462108757954E-4,1.220302410288562E-4,1.2346483006690074E-4,null,82.671100846771196,98.292705622300829,112.96462108757954,122.0302410288562,123.46483006690073]
["",{"$f":"Inputs!C79","v":"2x40W Fluorescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B34,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B34,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":22.076575468522847},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B34,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B34,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":26.320097647568158},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B34,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B34,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":30.248835240842698},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B34,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B34,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":32.676360259911938},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B34,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B34,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":32.970174713558784},null,8.080026621479363E-5,9.6068356413623769E-5,1.1040824862907584E-4,1.1926871494867856E-4,1.2067083945162514E-4,null,80.800266214793623,96.068356413623775,110.40824862907584,119.26871494867858,120.67083945162516]
["",{"$f":"Inputs!C80","v":"3x40W Fluorescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B35,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B35,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":27.762175444652836},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B35,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B35,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":33.098574081565793},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B35,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B35,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":38.039118528597683},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B35,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B35,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":41.091828201426019},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B35,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B35,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":41.461311612562355},null,1.0160956212742938E-4,1.2080979539771516E-4,1.3884278262938152E-4,1.49985172935205E-4,1.517484005019782E-4,null,101.60956212742938,120.80979539771515,138.84278262938153,149.98517293520496,151.74840050197824]
["",{"$f":"Inputs!C81","v":"4x20 Fluorescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B36,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B36,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":23.108949145489063},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B36,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B36,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":27.550912455112574},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B36,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B36,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":31.663370810730314},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B36,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B36,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":34.204414927606969},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B36,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B36,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":34.511969116761691},null,8.4578753872489989E-5,1.0056083046116088E-4,1.1557130345916564E-4,1.2484611448576542E-4,1.2631380696734778E-4,null,84.578753872489969,100.5608304611609,115.57130345916563,124.84611448576544,126.3138069673478]
["",{"$f":"Inputs!C82","v":"4x40W Fluorescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B37,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B37,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":28.654342465124856},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B37,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B37,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":34.162231945089246},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B37,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B37,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":39.261546039968273},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B37,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B37,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":42.412357783313496},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B37,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B37,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":42.793714936645735},null,1.0487489342235696E-4,1.2469214659957575E-4,1.433046430458842E-4,1.5480510590909426E-4,1.5662499666812337E-4,null,104.87489342235696,124.69214659957574,143.30464304588421,154.80510590909427,156.62499666812337]
["",{"$f":"Inputs!C83","v":"100W Sodium Vapour"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B38,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B38,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":27.243473688564457},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B38,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B38,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":32.480168346959125},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B38,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B38,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":37.328404859196183},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B38,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B38,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":40.324078444514683},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B38,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B38,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":40.686658517165036},null,4.4271734482864783E-2,5.5245518341342781E-2,6.6761852090672369E-2,7.5652003569754003E-2,8.0413111893324979E-2,null,99.711113700145916,118.55261446640081,136.24867773606607,147.18288632247859,148.91317017282404]
[{"$f":"IF(B39=0,\"x\",\"\")","v":"x"},{"$f":"Inputs!C84","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B39,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B39,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B39,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B39,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B39,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B39,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B39,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B39,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B39,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B39,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
[{"$f":"IF(B40=0,\"x\",\"\")","v":""},{"$f":"Inputs!C85","v":"150W Sodium Vapour"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B40,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B40,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":28.65559992392749},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B40,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B40,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":34.163731110506475},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B40,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B40,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":39.263268982197133},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B40,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B40,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":42.414218994845399},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B40,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B40,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":42.795592883543669},null,0.55816867623022004,0.69681029247611215,0.84094854771449468,0.95379611177943502,1.013251566730937,null,104.87949572157461,124.69761855334863,143.31093178501953,154.81189933118571,156.63186995376984]
["x",{"$f":"Inputs!C86","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B41,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B41,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B41,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B41,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B41,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B41,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B41,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B41,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B41,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B41,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
["x",{"$f":"Inputs!C87","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B42,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B42,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B42,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B42,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B42,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B42,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B42,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B42,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B42,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B42,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
["x",{"$f":"Inputs!C88","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B43,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B43,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B43,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B43,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B43,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B43,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B43,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B43,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B43,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B43,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
["",{"$f":"Inputs!C89","v":"250W Sodium Vapour"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B44,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B44,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":29.340286241964154},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B44,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B44,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":34.980026680187279},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B44,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B44,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":40.201411025807126},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B44,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B44,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":43.427648673968356},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B44,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B44,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":43.818134969468133},null,0.71035473617556999,0.88684511842011993,1.0701394507309214,1.2138766074401615,1.2895703412395452,null,107.3854476455888,127.67709738268358,146.73515024419601,158.5109176599845,160.37437398825335]
["x",{"$f":"Inputs!C90","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B45,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B45,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B45,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B45,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B45,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B45,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B45,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B45,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B45,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B45,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
["x",{"$f":"Inputs!C91","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B46,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B46,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B46,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B46,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B46,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B46,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B46,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B46,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B46,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B46,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
["x",{"$f":"Inputs!C92","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B47,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B47,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B47,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B47,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B47,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B47,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B47,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B47,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B47,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B47,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
["",{"$f":"Inputs!C93","v":"250W Sodium Vapour - Flood Light"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B48,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B48,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":31.799246930523751},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B48,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B48,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":37.911644653577156},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B48,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B48,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":43.570624554327495},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B48,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B48,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":47.067247824611009},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B48,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B48,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":47.490460128375894},null,4.1898687755658097E-3,5.2583451134511515E-3,6.3613111849318135E-3,7.2154090915128683E-3,7.6478636990736544E-3,null,116.38524376571692,138.37750298555662,159.03277962329537,171.79545455983018,173.81508406985577]
["",{"$f":"Inputs!C94","v":"400W Sodium Vapour"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B49,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B49,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":29.857101809848572},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B49,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B49,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":35.596183666668097},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B49,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B49,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":40.909540281865361},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B49,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B49,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":44.192606613581816},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B49,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B49,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":44.58997114451855},null,7.3652693028606858E-2,9.1987657831403682E-2,0.11094462776740475,0.1258163510288674,0.13366022210454012,null,109.27699262404577,129.92607038333855,149.31982202880855,161.30301413957363,163.19929438893789]
["x",{"$f":"Inputs!C95","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B50,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B50,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B50,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B50,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B50,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B50,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B50,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B50,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B50,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B50,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
["",{"$f":"Inputs!C96","v":"400W Sodium Vapour - Flood Light"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B51,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B51,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":31.479223665252242},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B51,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B51,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":37.530107054892561},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B51,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B51,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":43.132135757084626},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B51,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B51,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":46.593569489740872},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B51,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B51,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":47.01252264285197},null,4.1477025101336355E-3,5.2054258485135976E-3,6.2972918205343557E-3,7.1427942027772751E-3,7.5708966464048807E-3,null,115.21395861482321,136.98489075035783,157.43229551335889,170.06652863755417,172.0658328728382]
["",{"$f":"Inputs!C97","v":"70W Sodium Vapour"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B52,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B52,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":21.474881431460329},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B52,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B52,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":25.602746995424429},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B52,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B52,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":29.424407384336948},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B52,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B52,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":31.785770541894799},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B52,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B52,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":32.071577122897907},null,1.8549143585238174E-2,2.3175606580258194E-2,2.7923762607735762E-2,3.1672931056471072E-2,3.3688626041434425E-2,null,78.598066039144811,93.450026533299166,107.39908695282986,116.01806247791602,117.38197226980633]
["x",{"$f":"Inputs!C98","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B53,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B53,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B53,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B53,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B53,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B53,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B53,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B53,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B53,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B53,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
["",{"$f":"Inputs!C99","v":"100W Incandescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B54,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B54,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":25.121511959111981},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B54,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B54,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":29.95032670538642},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B54,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B54,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":34.420939848008175},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B54,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B54,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":37.183283984422907},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B54,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B54,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":37.517623126903281},null,9.1944733770349846E-5,1.0931869247466044E-4,1.2563643044522982E-4,1.3571898654314362E-4,1.37314500644466E-4,null,91.944733770349856,109.31869247466044,125.63643044522983,135.71898654314361,137.31450064446602]
["",{"$f":"Inputs!C100","v":"60W Incandescent"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B55,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B55,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":19.622015885772491},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B55,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B55,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":23.393726753138573},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B55,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B55,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":26.885652010123312},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B55,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B55,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":29.043275349630953},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B55,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B55,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":29.304422368793787},null,7.1816578141927322E-5,8.5387102648955783E-5,9.8132629836950093E-5,1.0600795502615297E-4,1.0725418586978527E-4,null,71.816578141927323,85.387102648955789,98.132629836950088,106.00795502615298,107.25418586978526]
["",{"$f":"Inputs!C101","v":"18W LED"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B56,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B56,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":20.55127794092235},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B56,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B56,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":24.501609996470265},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B56,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B56,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":28.158906317245048},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B56,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B56,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":30.418710671709665},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B56,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B56,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":30.692225126366196},null,{"$f":"IFERROR(D56*VLOOKUP($B56,$B$300:$H$362,MATCH(J$23,$B$299:$H$299,0),FALSE)*J$20/100/10^6,0)","v":2.7078363814959289E-2},{"$f":"IFERROR(E56*VLOOKUP($B56,$B$300:$H$362,MATCH(K$23,$B$299:$H$299,0),FALSE)*K$20/100/10^6,0)","v":3.2195115535361925E-2},{"$f":"IFERROR(F56*VLOOKUP($B56,$B$300:$H$362,MATCH(L$23,$B$299:$H$299,0),FALSE)*L$20/100/10^6,0)","v":3.7000802900859997E-2},{"$f":"IFERROR(G56*VLOOKUP($B56,$B$300:$H$362,MATCH(M$23,$B$299:$H$299,0),FALSE)*M$20/100/10^6,0)","v":3.99701858226265E-2},{"$f":"IFERROR(H56*VLOOKUP($B56,$B$300:$H$362,MATCH(N$23,$B$299:$H$299,0),FALSE)*N$20/100/10^6,0)","v":4.0440075826500096E-2},null,{"$f":"IFERROR(D56/100*P$20,0)","v":75.217677263775798},{"$f":"IFERROR(E56/100*Q$20,0)","v":89.430876487116464},{"$f":"IFERROR(F56/100*R$20,0)","v":102.78000805794443},{"$f":"IFERROR(G56/100*S$20,0)","v":111.02829395174028},{"$f":"IFERROR(H56/100*T$20,0)","v":112.33354396250027}]
["",{"$f":"Inputs!C102","v":"18W LED Decorative - Bottom Pole Entry"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B57,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B57,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":20.551277940922343},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B57,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B57,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":24.501609996470265},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B57,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B57,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":28.158906317245048},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B57,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B57,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":30.418710671709668},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B57,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B57,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":30.692225126366189},null,2.7078363814959281E-3,3.3983733065104257E-3,4.1112003223177773E-3,4.6631883459730917E-3,4.9426759343500111E-3,null,75.217677263775784,89.430876487116464,102.78000805794443,111.0282939517403,112.33354396250026]
["",{"$f":"Inputs!C103","v":"18W LED Decorative - Side Entry"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B58,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B58,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":28.780088345388705},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B58,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B58,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":34.312148486812077},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B58,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B58,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":39.433840262853494},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B58,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B58,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":42.598478936504115},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B58,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B58,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":42.981509626439028},null,3.7920644403884158E-3,4.7590949951208349E-3,5.7573406783766106E-3,6.5303468209660818E-3,6.9217423102417418E-3,null,105.33512334412266,125.23934197686408,143.93351695941524,155.48444811824001,157.31232523276685]
["",{"$f":"Inputs!C104","v":"18W LED Decorative - Top Entry"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B59,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B59,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":28.780088345388705},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B59,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B59,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":34.312148486812077},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B59,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B59,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":39.433840262853494},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B59,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B59,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":42.598478936504115},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B59,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B59,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":42.981509626439028},null,3.7920644403884158E-3,4.7590949951208349E-3,5.7573406783766106E-3,6.5303468209660818E-3,6.9217423102417418E-3,null,105.33512334412266,125.23934197686408,143.93351695941524,155.48444811824001,157.31232523276685]
["",{"$f":"Inputs!C105","v":"25W LED"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B60,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B60,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":28.780088345388705},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B60,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B60,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":34.312148486812077},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B60,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B60,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":39.433840262853494},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B60,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B60,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":42.598478936504115},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B60,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B60,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":42.981509626439021},null,2.212037590226576E-3,2.6300261815141459E-3,3.0226038561477204E-3,3.2651734104830409E-3,3.303558829888103E-3,null,105.33512334412266,125.23934197686408,143.93351695941524,155.48444811824001,157.3123252327668]
["",{"$f":"Inputs!C106","v":"25W LED Decorative - Bottom Pole Entry"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B61,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B61,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":28.780088345388705},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B61,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B61,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":34.312148486812077},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B61,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B61,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":39.433840262853494},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B61,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B61,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":42.598478936504115},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B61,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B61,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":42.981509626439028},null,3.7920644403884158E-3,4.7590949951208349E-3,5.7573406783766106E-3,6.5303468209660818E-3,6.9217423102417418E-3,null,105.33512334412266,125.23934197686408,143.93351695941524,155.48444811824001,157.31232523276685]
["",{"$f":"Inputs!C107","v":"25W LED Decorative - Side Entry"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B62,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B62,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":28.780088345388705},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B62,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B62,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":34.312148486812077},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B62,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B62,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":39.433840262853494},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B62,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B62,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":42.598478936504115},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B62,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B62,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":42.981509626439028},null,3.7920644403884158E-3,4.7590949951208349E-3,5.7573406783766106E-3,6.5303468209660818E-3,6.9217423102417418E-3,null,105.33512334412266,125.23934197686408,143.93351695941524,155.48444811824001,157.31232523276685]
["",{"$f":"Inputs!C108","v":"25W LED Decorative - Top Entry"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B63,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B63,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":28.780088345388705},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B63,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B63,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":34.312148486812077},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B63,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B63,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":39.433840262853494},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B63,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B63,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":42.598478936504115},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B63,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B63,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":42.981509626439028},null,3.7920644403884158E-3,4.7590949951208349E-3,5.7573406783766106E-3,6.5303468209660818E-3,6.9217423102417418E-3,null,105.33512334412266,125.23934197686408,143.93351695941524,155.48444811824001,157.31232523276685]
["",{"$f":"Inputs!C109","v":"30W LED"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B64,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B64,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":20.551277940922343},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B64,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B64,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":24.501609996470265},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B64,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B64,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":28.158906317245048},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B64,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B64,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":30.418710671709665},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B64,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B64,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":30.692225126366196},null,7.5217677263775777E-5,8.9430876487116477E-5,1.0278000805794442E-4,1.1102829395174026E-4,1.1233354396250028E-4,null,75.217677263775784,89.430876487116464,102.78000805794443,111.02829395174028,112.33354396250027]
["",{"$f":"Inputs!C110","v":"88 LED Light"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B65,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B65,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":20.551277940922343},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B65,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B65,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":24.501609996470265},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B65,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B65,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":28.158906317245048},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B65,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B65,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":30.418710671709665},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B65,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B65,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":30.692225126366196},null,7.5217677263775777E-5,8.9430876487116477E-5,1.0278000805794442E-4,1.1102829395174026E-4,1.1233354396250028E-4,null,75.217677263775784,89.430876487116464,102.78000805794443,111.02829395174028,112.33354396250027]
["",{"$f":"Inputs!C111","v":"100W Metal Halide"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B66,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B66,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":27.336525639959703},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B66,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B66,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":32.59110658783402},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B66,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B66,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":37.455902584131231},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B66,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B66,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":40.461808097875746},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B66,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B66,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":40.825626587612064},null,1.8009303091605449E-3,2.2601932418662889E-3,2.7342808886415795E-3,3.1013975907021761E-3,3.2872794528345235E-3,null,100.05168384225252,118.95753904559416,136.71404443207899,147.68559955724646,149.42179331066015]
["",{"$f":"Inputs!C112","v":"150W Metal Halide"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B67,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B67,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":29.003916012258351},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B67,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B67,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":34.578999931078705},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B67,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B67,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":39.740523979589177},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B67,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B67,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":42.929774589183424},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B67,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B67,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":43.31578417427108},null,1.5923149890729835E-3,1.8932002462265592E-3,2.1757936878825076E-3,2.5070988360083122E-3,2.5365723212453146E-3,null,106.15433260486557,126.21334974843728,145.05291252550049,156.6936772505195,158.53577007783215]
["",{"$f":"Inputs!C113","v":"250W Metal Halide"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B68,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B68,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":29.521360309544097},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B68,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B68,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":35.195906500268151},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B68,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B68,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":40.449514706761832},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B68,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B68,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":43.695663134562842},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B68,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B68,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":44.088559322770458},null,9.8323842646967571E-3,1.1947250461516023E-2,1.4025869224569667E-2,1.5470449532791974E-2,1.5975048585012648E-2,null,108.0481787329314,128.46505872597876,147.64072867968068,159.48917044115436,161.36412712133989]
["",{"$f":"Inputs!C114","v":"400W Metal Halide"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B69,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B69,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":32.756801808732959},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B69,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B69,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":39.05325911879649},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B69,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B69,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":44.88264506159841},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B69,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B69,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":48.484560406157605},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B69,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B69,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":48.920516691151796},null,2.1580181031593273E-3,2.7083435198885365E-3,3.276433089496684E-3,3.7163415551319805E-3,3.939080003971542E-3,null,119.88989461996263,142.5443957836072,163.82165447483419,176.96864548247527,179.04909108961556]
["",{"$f":"Inputs!C115","v":"70W Metal Halide"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B70,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B70,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":20.753100078745831},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B70,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B70,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":24.742226045935407},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B70,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B70,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":28.43543854497582},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B70,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B70,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":30.717435122580621},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B70,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B70,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":30.993635603484421},null,7.5956346288209739E-5,9.0309125067664238E-5,1.0378935068916176E-4,1.1211863819741925E-4,1.1343670630875298E-4,null,75.956346288209744,90.309125067664226,103.78935068916175,112.11863819741927,113.43670630875297]
["",{"$f":"Inputs!C116","v":"250W Metal Halide - Flood Light"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B71,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B71,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":32.846710113121617},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B71,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B71,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":39.160449446128318},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B71,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B71,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":45.005835430961334},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B71,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B71,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":48.617637030688911},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B71,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B71,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":49.054789894353995},null,4.3278825245049047E-3,5.4315543381779977E-3,6.5708519729203545E-3,7.4530837568046113E-3,7.8997833645867693E-3,null,120.21895901402513,142.93564047836836,164.27129932300886,177.45437516201451,179.54053101333562]
["",{"$f":"Inputs!C117","v":"400W Metal Halide - Flood Light"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B72,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B72,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":32.756801808732959},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B72,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B72,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":39.05325911879649},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B72,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B72,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":44.88264506159841},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B72,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B72,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":48.484560406157605},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B72,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B72,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":48.920516691151796},null,4.3160362063186545E-3,5.416687039777073E-3,6.5528661789933679E-3,7.432683110263961E-3,7.8781600079430841E-3,null,119.88989461996263,142.5443957836072,163.82165447483419,176.96864548247527,179.04909108961556]
["",{"$f":"Inputs!C118","v":"125W Mercury Vapour"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B73,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B73,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":27.162996325195593},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B73,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B73,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":32.384221760256523},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B73,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B73,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":37.218136556549638},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B73,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B73,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":40.204960906472692},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B73,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B73,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":40.566469915697333},null,9.9416566550215865E-5,1.182024094249363E-4,1.3584619843140617E-4,1.4674810730862532E-4,1.4847327989145226E-4,null,99.416566550215876,118.20240942493631,135.84619843140618,146.74810730862532,148.47327989145225]
["",{"$f":"Inputs!C119","v":"250W Mercury Vapour"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B74,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B74,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":27.449068202795846},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B74,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B74,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":32.725281892675945},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B74,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B74,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":37.610105913613495},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B74,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B74,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":40.628386529981363},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B74,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B74,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":40.993702834977064},null,3.8778945594181859E-2,4.3717704080425794E-2,4.7772356531471855E-2,4.9085185186196985E-2,4.7111603046069046E-2,null,100.46358962223279,119.44727890826719,137.27688658468927,148.29361083443197,150.03695237601605]
["x",{"$f":"Inputs!C120","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B75,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B75,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B75,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B75,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B75,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B75,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B75,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B75,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B75,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B75,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
["",{"$f":"Inputs!C121","v":"400W Mercury Vapour"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B76,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B76,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":28.746765687118785},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B76,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B76,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":34.272420603255526},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B76,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B76,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":39.388182293788901},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B76,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B76,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":42.549156830908593},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B76,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B76,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":42.931744033643795},null,3.0511817100307877E-3,3.502641385652715E-3,3.7379384996805666E-3,3.8826105608204095E-3,3.7711243959152718E-3,null,105.21316241485475,125.09433520188267,143.76686537232951,155.30442243281635,157.13018316313628]
["",{"$f":"Inputs!C122","v":"50W Mercury Vapour"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B77,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B77,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":20.06024027849201},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B77,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B77,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":23.916185901042624},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B77,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B77,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":27.486097376878288},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B77,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B77,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":29.69190756850028},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B77,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B77,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":29.958886862723393},null,7.3420479419280749E-5,8.7294078538805567E-5,1.0032425542560575E-4,1.0837546262502603E-4,1.0964952591756763E-4,null,73.420479419280767,87.294078538805579,100.32425542560576,108.37546262502603,109.64952591756762]
["",{"$f":"Inputs!C123","v":"80W Mercury Vapour Art decorative"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B78,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B78,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":30.263261003100823},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B78,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B78,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":36.080414096432825},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B78,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B78,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":41.466050621784603},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B78,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B78,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":44.793777938387528},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B78,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B78,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":45.196547992550876},null,4.4305414108539599E-3,5.2677404580791926E-3,6.0540433907805532E-3,6.5398915790045795E-3,6.6167746261094488E-3,null,110.76353527134901,131.69351145197982,151.35108476951382,163.49728947511448,165.41936565273622]
["",{"$f":"Inputs!C124","v":"80W Mercury Vapour"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B79,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B79,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":20.060869007893338},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B79,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B79,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":23.916935483751239},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B79,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B79,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":27.48695884799271},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B79,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B79,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":29.692838174266235},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B79,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B79,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":29.959825836172367},null,0.23495289782044679,8.7296814515692021E-5,1.003273997951734E-4,1.0837885933607177E-4,1.0965296256039086E-4,null,73.422780568889607,87.29681451569202,100.32739979517339,108.37885933607176,109.65296256039086]
["",{"$f":"Inputs!C125","v":"14W LED"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B80,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B80,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":19.64716506182527},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B80,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B80,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":23.423710061483142},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B80,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B80,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":26.920110854700351},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B80,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B80,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":29.08049958026908},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B80,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B80,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":29.341981306752444},null,1.3159278215109329,1.7107857999055134,1.974993932855091,2.1441052340532392,2.1800505271290933,null,71.908624126280486,85.496541724413461,98.258404619656289,106.14382346798214,107.39165158271395]
[null,{"$f":"Inputs!C126","v":"New technology - Minor"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B81,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B81,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B81,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B81,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B81,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B81,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B81,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B81,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B81,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B81,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
[null,{"$f":"Inputs!C127","v":"New technology - Major"},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B82,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B82,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B82,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B82,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B82,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B82,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B82,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B82,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B82,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B82,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
[null,{"$f":"Inputs!C128","v":0},null,{"$f":"IFERROR(D$8*10^6*(VLOOKUP($B83,'Capex Weighting'!$B$14:$AG$76,MATCH(D$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B83,$B$300:$H$362,MATCH(D$23,$B$299:$H$299,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$8*10^6*(VLOOKUP($B83,'Capex Weighting'!$B$14:$AG$76,MATCH(E$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B83,$B$300:$H$362,MATCH(E$23,$B$299:$H$299,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$8*10^6*(VLOOKUP($B83,'Capex Weighting'!$B$14:$AG$76,MATCH(F$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B83,$B$300:$H$362,MATCH(F$23,$B$299:$H$299,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$8*10^6*(VLOOKUP($B83,'Capex Weighting'!$B$14:$AG$76,MATCH(G$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B83,$B$300:$H$362,MATCH(G$23,$B$299:$H$299,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$8*10^6*(VLOOKUP($B83,'Capex Weighting'!$B$14:$AG$76,MATCH(H$23&\" Capex weighting\",'Capex Weighting'!$B$14:$AG$14,0),FALSE))/VLOOKUP($B83,$B$300:$H$362,MATCH(H$23,$B$299:$H$299,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(C24:C84)","v":0},1201.2378195725337,{"$f":"SUM(E24:E84)","v":1432.1377314239958},1645.9094818001665,1777.996764314714,1793.9838921263101,null,{"$f":"SUM(J24:J84)","v":3.4769814585629506},4.0756789237302167,4.7619067162969744,5.256788621387777,5.4240761081492508]
[null,null,null,null,null,null,null,null,null,{"$f":"ROUND(J85,4)=ROUND(D8,4)","v":true},{"$f":"ROUND(K85,4)=ROUND(E8,4)","v":true},{"$f":"ROUND(L85,4)=ROUND(F8,4)","v":true},{"$f":"ROUND(M85,4)=ROUND(G8,4)","v":true},{"$f":"ROUND(N85,4)=ROUND(H8,4)","v":true}]
[null,null,null,null,null,null,null,null,null,{"$f":"J85-D8","v":0},{"$f":"K85-E8","v":0},{"$f":"L85-F8","v":0},{"$f":"M85-G8","v":0},{"$f":"N85-H8","v":0}]
[]
[]
[]
[null,null,null,"c/day",null,null,null,null,null,"Annual Revenue",null,null,null,null,null,"$/pa"]
[null,"Operating",null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"}]
[{"$f":"IF(B93=0,\"x\",\"\")","v":""},{"$f":"Inputs!C69","v":"32W Compact Fluorescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B93,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B93,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":29.81202365063313},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B93,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/E300/E$20*100,0)","v":29.847652336977522},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B93,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/F300/F$20*100,0)","v":29.258028178328633},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B93,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/G300/G$20*100,0)","v":30.118498905319708},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B93,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/H300/H$20*100,0)","v":32.902086535122592},null,{"$f":"IFERROR(D93*VLOOKUP($B93,$B$370:$H$432,MATCH(J$92,$B$369:$H$369,0),FALSE)*J$20/100/10^6,0)","v":1.0911200656131724E-4},{"$f":"IFERROR(E93*VLOOKUP($B93,$B$370:$H$432,MATCH(K$92,$B$369:$H$369,0),FALSE)*K$20/100/10^6,0)","v":1.0894393102996795E-4},1.0679180285089952E-4,1.0993252100441694E-4,1.2042163671854869E-4,null,{"$f":"IFERROR(D93/100*P$20,0)","v":109.11200656131726},{"$f":"IFERROR(E93/100*Q$20,0)","v":108.94393102996796},{"$f":"IFERROR(F93/100*R$20,0)","v":106.7918028508995},{"$f":"IFERROR(G93/100*S$20,0)","v":109.93252100441693},{"$f":"IFERROR(H93/100*T$20,0)","v":120.4216367185487}]
["",{"$f":"Inputs!C70","v":"42W Compact Fluorescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B94,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B94,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":29.81202365063313},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B94,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B94,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":29.847652336977525},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B94,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B94,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":29.258028178328633},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B94,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B94,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":30.118498905319708},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B94,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B94,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":32.902086535122592},null,{"$f":"IFERROR(D94*VLOOKUP($B94,$B$370:$H$432,MATCH(J$92,$B$369:$H$369,0),FALSE)*J$20/100/10^6,0)","v":0.50715260649700256},0.4954769983242942,0.45343799490491937,0.45413124426924639,0.46892185338202858,null,{"$f":"IFERROR(D94/100*P$20,0)","v":109.11200656131726},108.94393102996797,106.7918028508995,109.93252100441693,120.4216367185487]
["",{"$f":"Inputs!C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B95,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B95,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":29.81202365063313},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B95,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B95,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":29.847652336977532},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B95,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B95,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":29.258028178328637},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B95,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B95,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":30.118498905319708},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B95,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B95,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":32.902086535122599},null,2.2258849338508722E-2,2.2224561930113473E-2,2.1785527781583502E-2,2.2426234284901057E-2,2.4566013890583938E-2,null,109.11200656131726,108.94393102996798,106.79180285089953,109.93252100441693,120.42163671854871]
["",{"$f":"Inputs!C72","v":"2x24W Compact Fluorescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B96,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B96,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":30.341404064838667},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B96,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B96,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":30.37766541969814},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B96,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B96,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":29.777571140503628},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B96,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B96,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":30.653321486054132},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B96,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B96,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":33.48633805733752},null,1.1104953887730952E-4,1.1087847878189821E-4,1.0868813466283824E-4,1.1188462342409758E-4,1.2255999728985533E-4,null,111.04953887730952,110.87847878189821,108.68813466283824,111.88462342409757,122.55999728985532]
["",{"$f":"Inputs!C73","v":"1x20W Fluorescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B97,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B97,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":29.758741855696858},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B97,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B97,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":29.794306864366039},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B97,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B97,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":29.20573651655128},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B97,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B97,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":30.064669359856179},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B97,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B97,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":32.843281998795767},null,1.0891699519185049E-4,1.0874922005493605E-4,1.0660093828541216E-4,1.0973604316347505E-4,1.202064121155925E-4,null,108.9169951918505,108.74922005493603,106.60093828541217,109.73604316347505,120.2064121155925]
["",{"$f":"Inputs!C74","v":"1x40W Fluorescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B98,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B98,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":29.789679672111468},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B98,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B98,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":29.825281654914647},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B98,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B98,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":29.236099416938139},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B98,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B98,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":30.095925224964038},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B98,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B98,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":32.877426568275865},null,1.0903022759992796E-4,1.0886227804043847E-4,1.0671176287182421E-4,1.0985012707111874E-4,1.2033138123988967E-4,null,109.03022759992797,108.86227804043847,106.71176287182421,109.85012707111873,120.33138123988967]
["",{"$f":"Inputs!C75","v":"2x20W Fluorescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B99,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B99,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":30.234840474966123},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B99,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B99,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":30.270974474475164},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B99,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B99,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":29.672987816948922},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B99,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B99,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":30.545662395127071},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B99,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B99,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":33.368728984683862},null,1.1065951613837602E-4,1.1048905683183434E-4,1.0830640553186356E-4,1.1149166774221381E-4,1.2212954808394293E-4,null,110.65951613837601,110.48905683183435,108.30640553186356,111.49166774221381,122.12954808394292]
["",{"$f":"Inputs!C76","v":"2x24W Fluorescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B100,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B100,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":29.975306570599123},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B100,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B100,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":30.011130398206294},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B100,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B100,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":29.418276819259237},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B100,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B100,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":30.28346041561117},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B100,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B100,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":33.082293985156426},null,1.0970962204839279E-4,1.0954062595345298E-4,1.0737671039029621E-4,1.1053463051698079E-4,1.210811959856725E-4,null,109.7096220483928,109.54062595345297,107.37671039029621,110.53463051698077,121.08119598567251]
["",{"$f":"Inputs!C77","v":"T5 Fluorescent 2 x 24W"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B101,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B101,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":30.234840474966123},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B101,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B101,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":30.270974474475164},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B101,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B101,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":29.672987816948922},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B101,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B101,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":30.545662395127067},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B101,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B101,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":33.368728984683862},null,9.1847398394852096E-3,9.1705917170422507E-3,8.9894316591446772E-3,9.2538084226037459E-3,1.0136752490967264E-2,null,110.65951613837601,110.48905683183435,108.30640553186356,111.49166774221379,122.12954808394292]
["",{"$f":"Inputs!C78","v":"20 Fluorescent 1X20FL"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B102,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B102,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":29.758741855696858},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B102,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B102,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":29.794306864366039},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B102,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B102,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":29.20573651655128},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B102,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B102,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":30.064669359856179},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B102,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B102,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":32.843281998795767},null,1.0891699519185049E-4,1.0874922005493605E-4,1.0660093828541216E-4,1.0973604316347505E-4,1.202064121155925E-4,null,108.9169951918505,108.74922005493603,106.60093828541217,109.73604316347505,120.2064121155925]
["",{"$f":"Inputs!C79","v":"2x40W Fluorescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B103,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B103,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":30.296716107795341},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B103,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B103,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":30.332924055572381},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B103,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B103,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":29.733713617722618},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B103,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B103,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":30.608174125342785},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B103,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B103,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":33.437018123644044},null,1.1088598095453095E-4,1.1071517280283919E-4,1.0852805470468755E-4,1.1171983555750116E-4,1.2237948633253719E-4,null,110.88598095453095,110.71517280283919,108.52805470468756,111.71983555750117,122.37948633253721]
["",{"$f":"Inputs!C80","v":"3x40W Fluorescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B104,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B104,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":36.669906289204839},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B104,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B104,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":36.713730908585504},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B104,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B104,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":35.988471097413758},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B104,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B104,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":37.04688233756103},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B104,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B104,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":40.470799436543139},null,1.3421185701848972E-4,1.3400511781633709E-4,1.3135791950556023E-4,1.3522112053209777E-4,1.4812312593774789E-4,null,134.21185701848972,134.00511781633708,131.35791950556023,135.22112053209776,148.12312593774789]
["",{"$f":"Inputs!C81","v":"4x20 Fluorescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B105,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B105,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":31.18531894592606},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B105,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B105,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":31.222588872996266},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B105,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B105,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":30.60580358994493},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B105,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B105,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":31.505912028718409},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B105,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B105,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":34.417726035933377},null,1.1413826734208938E-4,1.1396244938643637E-4,1.1171118310329899E-4,1.149965789048222E-4,1.2596887729151616E-4,null,114.13826734208938,113.96244938643636,111.71118310329899,114.99657890482219,125.96887729151616]
["",{"$f":"Inputs!C82","v":"4x40W Fluorescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B106,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B106,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":37.175223957310124},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B106,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B106,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":37.219652487546092},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B106,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B106,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":36.484398470398972},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B106,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B106,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":37.557394800989343},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B106,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B106,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":41.02849407138465},null,1.3606131968375504E-4,1.3585173157954324E-4,1.3316805441695626E-4,1.3708449102361108E-4,1.5016428830126781E-4,null,136.06131968375504,135.85173157954324,133.16805441695624,137.08449102361109,150.16428830126782]
["",{"$f":"Inputs!C83","v":"100W Sodium Vapour"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B107,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B107,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":36.908814982628762},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B107,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B107,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":36.952925124488637},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B107,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B107,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":36.222940161512199},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B107,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B107,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":37.288247073671691},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B107,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B107,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":40.734471389750517},null,6.065373201355314E-2,6.3527621227764647E-2,6.5445797136812159E-2,7.063699084400997E-2,8.1253050081135356E-2,null,135.08626283642127,134.87817670438352,132.21373158951951,136.10210181890167,149.08816528648688]
["x",{"$f":"Inputs!C84","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B108,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B108,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B108,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B108,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B108,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B108,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B108,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B108,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B108,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B108,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
["",{"$f":"Inputs!C85","v":"150W Sodium Vapour"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B109,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B109,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":36.901939912314397},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B109,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B109,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":36.946041837700058},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B109,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B109,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":36.216192850315124},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B109,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B109,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":37.28130132586994},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B109,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B109,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":40.726883707643822},null,0.74081013393370276,{"$f":"IFERROR(E109*VLOOKUP($B109,$B$370:$H$432,MATCH(K$92,$B$369:$H$369,0),FALSE)*K$20/100/10^6,0)","v":0.77553990612143753},{"$f":"IFERROR(F109*VLOOKUP($B109,$B$370:$H$432,MATCH(L$92,$B$369:$H$369,0),FALSE)*L$20/100/10^6,0)","v":0.79723248564291438},{"$f":"IFERROR(G109*VLOOKUP($B109,$B$370:$H$432,MATCH(M$92,$B$369:$H$369,0),FALSE)*M$20/100/10^6,0)","v":0.86054936598452558},{"$f":"IFERROR(H109*VLOOKUP($B109,$B$370:$H$432,MATCH(N$92,$B$369:$H$369,0),FALSE)*N$20/100/10^6,0)","v":0.98856853546168333},null,135.06110007907068,134.8530527076052,132.18910390365022,136.07674983942528,149.06039436997639]
["x",{"$f":"Inputs!C86","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B110,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B110,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B110,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B110,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B110,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B110,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B110,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B110,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B110,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B110,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
["x",{"$f":"Inputs!C87","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B111,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B111,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B111,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B111,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B111,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B111,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B111,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B111,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B111,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B111,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
["x",{"$f":"Inputs!C88","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B112,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B112,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B112,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B112,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B112,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B112,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B112,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B112,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B112,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B112,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
["",{"$f":"Inputs!C89","v":"250W Sodium Vapour"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B113,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B113,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":37.120223394795261},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B113,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B113,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":37.164586193237461},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B113,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B113,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":36.43041998082235},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B113,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B113,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":37.501828818575369},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B113,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B113,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":40.967792614531156},null,0.92113091949716541,0.96461240933340742,0.99169796359195184,1.07082534499416,1.2304250446731242,null,135.86001762495064,135.65073960531672,132.97103293000157,136.88167518780008,149.94212096918403]
["x",{"$f":"Inputs!C90","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B114,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B114,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B114,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B114,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B114,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B114,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B114,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B114,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B114,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B114,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
["x",{"$f":"Inputs!C91","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B115,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B115,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B115,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B115,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B115,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B115,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B115,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B115,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B115,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B115,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
["x",{"$f":"Inputs!C92","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B116,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B116,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B116,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B116,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B116,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B116,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B116,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B116,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B116,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B116,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
["",{"$f":"Inputs!C93","v":"250W Sodium Vapour - Flood Light"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B117,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B117,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":37.120223394795261},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B117,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B117,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":37.164586193237461},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B117,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B117,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":36.430419980822357},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B117,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B117,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":37.501828818575369},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B117,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B117,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":40.967792614531149},null,4.8909606344982237E-3,5.1547281050020356E-3,5.3188413172000643E-3,5.7490303578876037E-3,6.597453322644096E-3,null,135.86001762495064,135.65073960531672,132.9710329300016,136.88167518780008,149.942120969184]
["",{"$f":"Inputs!C94","v":"400W Sodium Vapour"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B118,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B118,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":37.194130400674602},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B118,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B118,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":37.238581526214681},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B118,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B118,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":36.50295357619094},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B118,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B118,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":37.576495607444144},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B118,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B118,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":41.049360197178046},null,0.10590954243331292,0.11036770792739506,0.1128507061284731,0.12124432072697927,0.13867212763090292,null,136.13051726646904,135.92082257068358,133.23578055309693,137.15420896717112,150.24065832167165]
["x",{"$f":"Inputs!C95","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B119,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B119,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B119,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B119,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B119,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B119,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B119,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B119,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B119,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B119,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
["",{"$f":"Inputs!C96","v":"400W Sodium Vapour - Flood Light"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B120,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B120,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":37.194130400674609},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B120,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B120,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":37.238581526214688},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B120,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B120,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":36.50295357619094},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B120,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B120,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":37.576495607444144},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B120,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B120,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":41.049360197178039},null,4.9006986215928867E-3,5.1649912576859766E-3,5.3294312221238774E-3,5.7604767766211871E-3,6.610588966153551E-3,null,136.13051726646907,135.92082257068361,133.23578055309693,137.15420896717112,150.24065832167165]
["",{"$f":"Inputs!C97","v":"70W Sodium Vapour"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B121,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B121,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":30.159214701508191},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B121,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B121,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":30.195258319800789},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B121,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B121,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":29.598767393781074},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B121,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B121,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":30.469259169307865},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B121,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B121,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":33.28526448151031},null,3.4108262274523675E-2,3.5378274410394595E-2,3.5975821828771209E-2,3.8479627404918899E-2,4.3856664480837984E-2,null,110.38272580751998,110.21269286727288,108.03550098730092,111.21279596797372,121.82406800232775]
["x",{"$f":"Inputs!C98","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B122,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B122,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B122,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B122,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B122,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B122,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B122,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B122,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B122,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B122,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
["",{"$f":"Inputs!C99","v":"100W Incandescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B123,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B123,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":35.355049091583943},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B123,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B123,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":35.397302310269687},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B123,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B123,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":34.698047830972619},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B123,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B123,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":35.718508070477171},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B123,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B123,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":39.019655233639199},null,1.2939947967519723E-4,1.2920015343248438E-4,1.2664787458305005E-4,1.3037255445724167E-4,1.4281193815511947E-4,null,129.39947967519723,129.20015343248434,126.64787458305005,130.37255445724168,142.81193815511946]
["",{"$f":"Inputs!C100","v":"60W Incandescent"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B124,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B124,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":29.487176578279733},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B124,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B124,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":29.522417036217146},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B124,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B124,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":28.939217724266715},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B124,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B124,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":29.790312321687225},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B124,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B124,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":32.543568555581629},null,1.0792306627650383E-4,1.0775682218219258E-4,1.056281446935735E-4,1.0873463997415836E-4,1.1910946091342876E-4,null,107.92306627650382,107.75682218219258,105.6281446935735,108.73463997415837,119.10946091342878]
["",{"$f":"Inputs!C101","v":"18W LED"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B125,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B125,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":20.204112886318391},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B125,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B125,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":20.228259049937787},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B125,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B125,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":19.82866078041241},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B125,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B125,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":20.411816352380129},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B125,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B125,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":22.29830079102717},null,0.39487726389536121,0.39426899714233743,0.38648042727101828,0.39784671252424109,0.43580690998015148,null,{"$f":"IFERROR(D125/100*P$20,0)","v":73.947053163925318},{"$f":"IFERROR(E125/100*Q$20,0)","v":73.833145532272923},{"$f":"IFERROR(F125/100*R$20,0)","v":72.374611848505296},{"$f":"IFERROR(G125/100*S$20,0)","v":74.503129686187478},{"$f":"IFERROR(H125/100*T$20,0)","v":81.611780895159441}]
["",{"$f":"Inputs!C102","v":"18W LED Decorative - Bottom Pole Entry"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B126,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B126,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":20.204112886318391},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B126,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B126,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":20.228259049937787},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B126,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B126,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":19.828660780412406},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B126,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B126,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":20.411816352380129},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B126,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B126,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":22.29830079102717},null,2.6620939139013118E-3,2.8056595302263713E-3,2.8949844739402115E-3,3.1291314468198735E-3,3.5909183593870156E-3,null,73.947053163925318,73.833145532272923,72.374611848505282,74.503129686187478,81.611780895159441]
["",{"$f":"Inputs!C103","v":"18W LED Decorative - Side Entry"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B127,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B127,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":20.204112886318391},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B127,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B127,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":20.228259049937787},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B127,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B127,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":19.828660780412406},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B127,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B127,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":20.411816352380129},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B127,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B127,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":22.29830079102717},null,2.6620939139013118E-3,2.8056595302263713E-3,2.8949844739402115E-3,3.1291314468198735E-3,3.5909183593870156E-3,null,73.947053163925318,73.833145532272923,72.374611848505282,74.503129686187478,81.611780895159441]
["",{"$f":"Inputs!C104","v":"18W LED Decorative - Top Entry"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B128,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B128,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":20.204112886318391},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B128,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B128,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":20.228259049937787},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B128,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B128,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":19.828660780412406},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B128,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B128,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":20.411816352380129},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B128,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B128,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":22.29830079102717},null,2.6620939139013118E-3,2.8056595302263713E-3,2.8949844739402115E-3,3.1291314468198735E-3,3.5909183593870156E-3,null,73.947053163925318,73.833145532272923,72.374611848505282,74.503129686187478,81.611780895159441]
["",{"$f":"Inputs!C105","v":"25W LED"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B129,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B129,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":20.204112886318391},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B129,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B129,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":20.228259049937787},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B129,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B129,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":19.82866078041241},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B129,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B129,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":20.411816352380129},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B129,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B129,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":22.29830079102717},null,3.6973526581962654E-3,3.6916572766136461E-3,3.6187305924252648E-3,3.7251564843093733E-3,4.0805890447579716E-3,null,73.947053163925318,73.833145532272923,72.374611848505296,74.503129686187478,81.611780895159441]
["",{"$f":"Inputs!C106","v":"25W LED Decorative - Bottom Pole Entry"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B130,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B130,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":20.204112886318391},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B130,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B130,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":20.228259049937787},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B130,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B130,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":19.828660780412406},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B130,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B130,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":20.411816352380129},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B130,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B130,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":22.29830079102717},null,2.6620939139013118E-3,2.8056595302263713E-3,2.8949844739402115E-3,3.1291314468198735E-3,3.5909183593870156E-3,null,73.947053163925318,73.833145532272923,72.374611848505282,74.503129686187478,81.611780895159441]
["",{"$f":"Inputs!C107","v":"25W LED Decorative - Side Entry"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B131,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B131,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":20.204112886318391},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B131,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B131,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":20.228259049937787},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B131,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B131,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":19.828660780412406},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B131,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B131,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":20.411816352380129},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B131,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B131,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":22.29830079102717},null,2.6620939139013118E-3,2.8056595302263713E-3,2.8949844739402115E-3,3.1291314468198735E-3,3.5909183593870156E-3,null,73.947053163925318,73.833145532272923,72.374611848505282,74.503129686187478,81.611780895159441]
["",{"$f":"Inputs!C108","v":"25W LED Decorative - Top Entry"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B132,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B132,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":20.204112886318391},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B132,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B132,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":20.228259049937787},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B132,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B132,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":19.828660780412406},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B132,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B132,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":20.411816352380129},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B132,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B132,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":22.29830079102717},null,2.6620939139013118E-3,2.8056595302263713E-3,2.8949844739402115E-3,3.1291314468198735E-3,3.5909183593870156E-3,null,73.947053163925318,73.833145532272923,72.374611848505282,74.503129686187478,81.611780895159441]
["",{"$f":"Inputs!C109","v":"30W LED"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B133,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B133,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":19.591867041278437},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B133,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B133,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":19.615281502969978},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B133,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B133,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":19.22779227191506},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B133,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B133,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":19.793276462914058},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B133,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B133,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":21.622594706450585},null,2.3663057012456097E-3,2.3626606570327341E-3,2.3159875791521692E-3,2.384100149957998E-3,2.6115769886451016E-3,null,71.70623337107908,71.595777485840415,70.181441792489963,72.245459089636313,79.138696625609143]
["",{"$f":"Inputs!C110","v":"88 LED Light"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B134,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B134,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":20.204112886318391},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B134,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B134,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":20.228259049937787},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B134,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B134,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":19.828660780412406},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B134,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B134,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":20.411816352380125},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B134,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B134,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":22.298300791027163},null,7.3947053163925318E-5,7.3833145532272928E-5,7.2374611848505287E-5,7.4503129686187463E-5,8.161178089515941E-5,null,73.947053163925318,73.833145532272923,72.374611848505282,74.503129686187449,81.611780895159413]
["",{"$f":"Inputs!C111","v":"100W Metal Halide"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B135,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B135,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":36.903658679892992},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B135,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B135,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":36.947762659397206},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B135,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B135,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":36.217879678114393},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B135,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B135,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":37.283037762820385},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B135,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B135,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":40.728780628170497},null,3.106549987673392E-3,3.2366240089631956E-3,3.3048815206279383E-3,3.5381602836916551E-3,4.0248181016758087E-3,null,135.06739076840836,134.85933370679979,132.19526082511754,136.08308783429442,149.06733709910401]
["",{"$f":"Inputs!C112","v":"150W Metal Halide"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B136,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B136,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":37.144286140895503},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B136,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B136,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":37.188677696997473},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B136,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B136,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":36.454035570012131},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B136,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B136,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":37.526138935881484},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B136,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B136,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":40.994349501904559},null,5.7098196655784557E-3,5.701024290949713E-3,5.5884036528828602E-3,5.889727505986599E-3,6.4516907246097398E-3,null,135.94808727567755,135.73867359404079,133.05722983054429,136.97040711596742,150.03931917697068]
["",{"$f":"Inputs!C113","v":"250W Metal Halide"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B137,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B137,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":37.144286140895517},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B137,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B137,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":37.188677696997487},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B137,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B137,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":36.454035570012131},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B137,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B137,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":37.526138935881477},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B137,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B137,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":40.994349501904559},null,1.7809199433113765E-2,1.8053243588007434E-2,1.7962726027123479E-2,1.8764945774887527E-2,2.0855465365598923E-2,null,135.94808727567758,135.73867359404082,133.05722983054429,136.97040711596739,150.03931917697068]
["",{"$f":"Inputs!C114","v":"400W Metal Halide"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B138,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B138,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":38.297579186128999},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B138,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B138,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":38.343349055781687},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B138,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B138,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":37.585897023321927},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B138,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B138,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":38.691288129624326},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B138,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B138,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":42.267183175301341},null,3.7845667751732676E-3,3.9186902735008876E-3,3.9784671999186253E-3,4.2366960501938628E-3,4.7956346030696905E-3,null,140.16913982123214,139.95322405360318,137.18852413512505,141.22320167312878,154.69789042160292]
["",{"$f":"Inputs!C115","v":"70W Metal Halide"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B139,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B139,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":31.004848350174175},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B139,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B139,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":31.04190259479606},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B139,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B139,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":30.428686671021637},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B139,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B139,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":31.323586148922587},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B139,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B139,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":34.218549380632844},null,1.1347774496163747E-4,1.1330294447100562E-4,1.1106470634922899E-4,1.1433108944356743E-4,1.2523989073311622E-4,null,113.47774496163748,113.30294447100563,111.06470634922897,114.33108944356745,125.23989073311621]
["",{"$f":"Inputs!C116","v":"250W Metal Halide - Flood Light"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B140,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B140,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":37.144286140895517},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B140,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B140,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":37.188677696997487},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B140,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B140,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":36.454035570012117},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B140,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B140,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":37.526138935881484},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B140,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B140,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":40.994349501904559},null,4.8941311419243936E-3,5.1580695965735522E-3,5.3222891932217685E-3,5.7527570988706311E-3,6.6017300437867096E-3,null,135.94808727567758,135.73867359404082,133.05722983054423,136.97040711596742,150.03931917697068]
["",{"$f":"Inputs!C117","v":"400W Metal Halide - Flood Light"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B141,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B141,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":38.297579186128992},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B141,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B141,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":38.34334905578168},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B141,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B141,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":37.58589702332192},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B141,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B141,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":38.691288129624319},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B141,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B141,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":42.267183175301341},null,5.0460890335643563E-3,5.318222514036919E-3,5.4875409654050007E-3,5.9313744702714074E-3,6.806707178550528E-3,null,140.16913982123211,139.95322405360312,137.18852413512499,141.22320167312876,154.69789042160292]
["",{"$f":"Inputs!C118","v":"125W Mercury Vapour"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B142,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B142,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":35.301063420401206},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B142,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B142,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":35.340693980933743},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B142,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B142,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":34.640315870266491},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B142,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B142,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":35.656676835823113},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B142,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B142,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":38.94937759867863},null,4.0698596017380552E-2,3.9730008173365722E-2,3.8184020183794756E-2,3.852347365342329E-2,4.13408693832375E-2,null,129.20189211866841,128.99353303040814,126.43715292647269,130.14687045075436,142.55472201116379]
["",{"$f":"Inputs!C119","v":"250W Mercury Vapour"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B143,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B143,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":35.413487189255981},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B143,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B143,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":35.455810247972614},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B143,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B143,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":34.755399976147785},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B143,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B143,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":35.777546926792013},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B143,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B143,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":39.08415053154603},null,5.3530318965535555E-2,5.0859587010204321E-2,4.7444596507439346E-2,4.6619932522956327E-2,4.8493268930510425E-2,null,129.61336311267689,129.41370740510004,126.85720991293941,130.58804628279086,143.04799094545848]
["x",{"$f":"Inputs!C120","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B144,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B144,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B144,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B144,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B144,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B144,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B144,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B144,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B144,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B144,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
["",{"$f":"Inputs!C121","v":"400W Mercury Vapour"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B145,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B145,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":35.666146023308634},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B145,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B145,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":35.708771037452912},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B145,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B145,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":35.003363662640396},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B145,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B145,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":36.032803158506162},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B145,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B145,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":39.362997848966792},null,6.5269047222654801E-3,6.2561766857617508E-3,5.8770647589573228E-3,5.9183879187846367E-3,6.1949486014703939E-3,null,130.53809444530961,130.33701428670312,127.76227736863744,131.51973152854748,144.06857212721846]
["",{"$f":"Inputs!C122","v":"50W Mercury Vapour"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B146,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B146,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":29.431137200195394},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B146,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B146,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":29.46265231862305},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B146,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B146,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":28.877836470405292},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B146,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B146,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":29.723129474528818},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B146,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B146,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":32.466765856638638},null,1.9604669111794155E-2,1.9141885211409398E-2,1.844571804547138E-2,1.855169126152716E-2,1.9963164989929966E-2,null,107.71796215271515,107.53868096297414,105.40410311697933,108.48942258203019,118.8283630352974]
["",{"$f":"Inputs!C123","v":"80W Mercury Vapour Art decorative"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B147,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B147,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":29.540458373216005},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B147,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B147,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":29.575762508828639},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B147,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B147,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":28.991509386044061},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B147,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B147,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":29.844141867150757},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B147,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B147,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":32.602373091908454},null,4.3247231058388238E-3,4.3180613262889809E-3,4.2327603703624329E-3,4.3572447126040102E-3,4.7729874206553979E-3,null,108.11807764597057,107.95153315722453,105.81900925906082,108.93111781510027,119.32468551638495]
["",{"$f":"Inputs!C124","v":"80W Mercury Vapour"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B148,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B148,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":29.540458373216005},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B148,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B148,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":29.486409752004384},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B148,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B148,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":28.902029418803188},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B148,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B148,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":29.749996309210218},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B148,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B148,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":32.497542310262453},null,0.38230552255615197,3.5624005941884099E-2,3.4179539990676654E-2,3.4422233229571678E-2,3.6990652510079346E-2,null,108.11807764597057,107.625395594816,105.49240737863164,108.5874865286173,118.94100485556056]
["",{"$f":"Inputs!C125","v":"14W LED"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B149,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B149,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":20.972401993947848},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B149,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B149,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":20.997466348561534},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B149,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B149,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":20.582672806685842},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B149,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B149,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":21.1880036692252},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B149,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B149,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":23.146224266449458},null,1.8729193876675185,2.0700667161724615,2.0374376157882179,2.1066384528163851,2.3169601952958572,null,76.758991297849121,76.640752172249591,75.126755744403326,77.336213392671979,84.715180815205017]
[{"$f":"IF(B150=0,\"x\",\"\")","v":""},{"$f":"Inputs!C126","v":"New technology - Minor"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B150,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B150,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B150,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B150,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B150,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B150,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B150,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B150,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B150,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B150,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
["",{"$f":"Inputs!C127","v":"New technology - Major"},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B151,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B151,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B151,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B151,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B151,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B151,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B151,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B151,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B151,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B151,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
["x",{"$f":"Inputs!C128","v":0},null,{"$f":"IFERROR(D$12*10^6*(VLOOKUP($B152,'Opex Weighting'!$B$16:$BE$74,MATCH(D$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B152,$B$370:$H$432,MATCH(D$92,$B$369:$H$369,0),FALSE)/D$20*100,0)","v":0},{"$f":"IFERROR(E$12*10^6*(VLOOKUP($B152,'Opex Weighting'!$B$16:$BE$74,MATCH(E$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B152,$B$370:$H$432,MATCH(E$92,$B$369:$H$369,0),FALSE)/E$20*100,0)","v":0},{"$f":"IFERROR(F$12*10^6*(VLOOKUP($B152,'Opex Weighting'!$B$16:$BE$74,MATCH(F$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B152,$B$370:$H$432,MATCH(F$92,$B$369:$H$369,0),FALSE)/F$20*100,0)","v":0},{"$f":"IFERROR(G$12*10^6*(VLOOKUP($B152,'Opex Weighting'!$B$16:$BE$74,MATCH(G$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B152,$B$370:$H$432,MATCH(G$92,$B$369:$H$369,0),FALSE)/G$20*100,0)","v":0},{"$f":"IFERROR(H$12*10^6*(VLOOKUP($B152,'Opex Weighting'!$B$16:$BE$74,MATCH(H$92&\" Opex weighting\",'Opex Weighting'!$B$16:$BE$16,0),FALSE))/VLOOKUP($B152,$B$370:$H$432,MATCH(H$92,$B$369:$H$369,0),FALSE)/H$20*100,0)","v":0},null,0,0,0,0,0,null,0,0,0,0,0]
["x"]
[null,null,{"$f":"SUM(C93:C153)","v":0},1425.5282534949627,1427.136349157051,1398.9371144214779,1440.0710463124271,1573.1560050374112,null,{"$f":"SUM(J93:J153)","v":5.2498618486757564},{"$f":"SUM(K93:K153)","v":5.1728422177532369},5.136946234946314,5.3826324083001005,5.9897671491310795]
[null,null,null,null,null,null,null,null,null,{"$f":"ROUND(D12,4)=ROUND(J154,4)","v":true},{"$f":"ROUND(E12,4)=ROUND(K154,4)","v":true},{"$f":"ROUND(F12,4)=ROUND(L154,4)","v":true},{"$f":"ROUND(G12,4)=ROUND(M154,4)","v":true},{"$f":"ROUND(H12,4)=ROUND(N154,4)","v":true}]
[null,null,null,null,null,null,null,null,null,{"$f":"D12-J154","v":0},{"$f":"E12-K154","v":0},{"$f":"F12-L154","v":0},{"$f":"G12-M154","v":0},{"$f":"H12-N154","v":0}]
[]
[]
[]
[null,null,null,"c/day",null,null,null,null,null,"Annual Revenue",null,null,null,null,null,"$/pa"]
[null,"Total",null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"},null,{"$f":"'Master Data'!K$34","v":"2019-20"},{"$f":"'Master Data'!L$34","v":"2020-21"},{"$f":"'Master Data'!M$34","v":"2021-22"},{"$f":"'Master Data'!N$34","v":"2022-23"},{"$f":"'Master Data'!O$34","v":"2023-24"}]
[{"$f":"IF(B162=0,\"x\",\"\")","v":""},{"$f":"B24","v":"32W Compact Fluorescent"},null,{"$f":"D24+D93","v":51.369897363067594},55.549344249939026,58.796149749769825,62.027109408320328,65.097608153284057,null,{"$f":"J24+J93","v":1.8801382434882738E-4},{"$f":"K24+K93","v":2.0275510651227745E-4},2.1460594658665984E-4,2.263989493403692E-4,2.3825724584101965E-4,null,{"$f":"P24+P93","v":188.01382434882743},202.75510651227745,214.60594658665985,226.3989493403692,238.25724584101965]
["",{"$f":"B25","v":"42W Compact Fluorescent"},null,{"$f":"D25+D94","v":51.384986868699258},55.567334234945761,58.816825056516038,62.0494439467032,65.120143516059258,null,{"$f":"J25+J94","v":0.8741449534145137},0.92242886176694661,0.91153727304337995,0.93559082324498288,0.92809489019661717,null,188.0690519394393,202.82076995755205,214.68141145628354,226.48047040546666,238.33972526877687]
["",{"$f":"B26","v":"42W Compact Fluorescent - Bottom Pole Entry"},null,51.384986868699258,55.567334234945761,58.816825056516052,62.0494439467032,65.120143516059272,null,{"$f":"J26+J95","v":3.8366086595645617E-2},4.1375437071340615E-2,4.3795007937081853E-2,4.6202015962715205E-2,4.862130395483049E-2,null,188.0690519394393,202.82076995755205,214.6814114562836,226.48047040546666,238.3397252687769]
["","2x24W Compact Fluorescent",null,52.107387209109802,56.327469209210918,59.60083965081985,62.869962497585234,65.992659887106882,null,{"$f":"J27+J96","v":1.907130371853419E-4},2.0559526261361985E-4,2.1754306472549244E-4,2.2947536311618611E-4,2.4153313518681117E-4,null,190.71303718534188,205.59526261361984,217.54306472549246,229.47536311618609,241.53313518681119]
["","1x20W Fluorescent",null,52.346474327492267,56.723815254037497,60.154947773422386,63.49761210748801,66.576842126364284,null,{"$f":"J28+J97","v":1.9158809603862169E-4},2.0704192567723686E-4,2.1956555937299171E-4,2.3176628419233124E-4,2.4367124218249324E-4,null,191.5880960386217,207.04192567723686,219.56555937299171,231.76628419233123,243.67124218249324]
["","1x40W Fluorescent",null,51.681408696646457,55.925001986150249,59.231662150139584,62.49868738968577,65.571543087838535,null,{"$f":"J29+J98","v":1.8915395582972603E-4},2.0412625724944842E-4,2.1619556684800948E-4,2.2812020897235304E-4,2.3999184770148903E-4,null,189.15395582972604,204.12625724944843,216.19556684800946,228.12020897235305,239.99184770148901]
["","2x20W Fluorescent",null,52.996102261525635,57.407367691724119,60.859965101401613,64.235452334161963,67.361445784167103,null,{"$f":"J30+J99","v":1.9396573427718386E-4},2.0953689207479302E-4,2.2213887262011585E-4,2.3445940101969115E-4,2.465428915700516E-4,null,193.96573427718386,209.536892074793,222.13887262011588,234.45940101969114,246.54289157005158]
["","2x24W Fluorescent",null,52.707018075296638,57.112293228150385,60.564764961333907,63.929511883646271,67.030879032538252,null,{"$f":"J31+J100","v":1.9290768615558567E-4},2.0845987028274889E-4,2.2106139210886877E-4,2.3334271837530888E-4,2.4533301725908997E-4,null,192.90768615558571,208.45987028274891,221.06139210886877,233.34271837530889,245.33301725908998]
["","T5 Fluorescent 2 x 24W",null,52.996102261525635,57.407367691724104,60.859965101401606,64.235452334161948,67.361445784167103,null,{"$f":"J32+J101","v":1.6099155945006258E-2},1.739156204220782E-2,1.8437526427469618E-2,1.9460130284634364E-2,2.0463060000314282E-2,null,193.9657342771838,209.536892074793,222.13887262011585,234.45940101969111,246.54289157005158]
["","20 Fluorescent 1X20FL",null,52.346474327492267,56.723815254037497,60.154947773422386,63.49761210748801,66.576842126364284,null,{"$f":"J33+J102","v":1.9158809603862169E-4},2.0704192567723686E-4,2.1956555937299171E-4,2.3176628419233124E-4,2.4367124218249324E-4,null,191.5880960386217,207.04192567723686,219.56555937299171,231.76628419233123,243.67124218249324]
["","2x40W Fluorescent",null,{"$f":"D34+D103","v":52.373291576318188},56.653021703140539,59.982548858565316,63.284534385254723,66.407192837202828,null,{"$f":"J34+J103","v":1.9168624716932458E-4},2.0678352921646296E-4,2.1893630333376339E-4,2.3098855050617971E-4,2.4305032578416231E-4,null,{"$f":"P34+P103","v":191.68624716932459},206.78352921646297,218.93630333376342,230.98855050617976,243.05032578416237]
["","3x40W Fluorescent",null,64.432081733857672,69.81230499015129,74.027589626011434,78.138710538987056,81.932111049105487,null,{"$f":"J35+J104","v":2.3582141914591911E-4},2.5481491321405225E-4,2.7020070213494172E-4,2.8520629346730274E-4,2.9987152643972607E-4,null,235.82141914591909,254.81491321405224,270.20070213494176,285.20629346730271,299.87152643972615]
["","4x20 Fluorescent",null,54.29426809141512,58.773501328108836,62.26917440067524,65.710326956325375,68.929695152695075,null,{"$f":"J36+J105","v":1.9871702121457936E-4},2.1452327984759724E-4,2.2728248656246462E-4,2.3984269339058761E-4,2.5228268425886392E-4,null,198.71702121457935,214.52327984759728,227.28248656246461,239.84269339058761,252.28268425886398]
["","4x40W Fluorescent",null,65.829566422434979,71.381884432635331,75.745944510367252,79.969752584302839,83.822209008030384,null,{"$f":"J37+J106","v":2.4093621310611199E-4},2.6054387817911896E-4,2.7647269746284046E-4,2.9188959693270534E-4,3.067892849693912E-4,null,240.93621310611201,260.54387817911896,276.47269746284042,291.88959693270533,306.78928496939119]
["","100W Sodium Vapour",null,64.152288671193219,69.433093471447762,73.551345020708382,77.612325518186367,81.421129906915553,null,{"$f":"J38+J107","v":0.10492546649641793},0.11877313956910743,0.13220764922748451,0.14628899441376397,0.16166616197446032,null,234.79737653656719,253.43079117078435,268.46240932558555,283.28498814138027,298.00133545931089]
["x",0,null,0,0,0,0,0,null,{"$f":"J39+J108","v":0},0,0,0,0,null,0,0,0,0,0]
["","150W Sodium Vapour",null,65.557539836241887,71.10977294820654,75.479461832512257,79.695520320715332,83.522476591187484,null,{"$f":"J40+J109","v":1.2989788101639228},1.4723501985975496,1.6381810333574092,1.8143454777639607,2.0018201021926201,null,239.9405958006453,259.55067126095383,275.50003568866975,290.88864917061096,305.69226432374626]
["x",0,null,0,0,0,0,0,null,{"$f":"J41+J110","v":0},0,0,0,0,null,0,0,0,0,0]
["x",0,null,0,0,0,0,0,null,{"$f":"J42+J111","v":0},0,0,0,0,null,0,0,0,0,0]
["x",0,null,0,0,0,0,0,null,{"$f":"J43+J112","v":0},0,0,0,0,null,0,0,0,0,0]
["","250W Sodium Vapour",null,{"$f":"D44+D113","v":66.460509636759411},72.144612873424734,76.631831006629483,80.929477492543725,84.785927583999296,null,{"$f":"J44+J113","v":1.6314856556727353},1.8514575277535275,2.0618374143228735,2.2847019524343217,2.5199953859126696,null,{"$f":"P44+P113","v":243.24546527053946},263.32783698800029,279.70618317419758,295.39259284778461,310.31649495743738]
["x",0,null,0,0,0,0,0,null,{"$f":"J45+J114","v":0},0,0,0,0,null,0,0,0,0,0]
["x",0,null,0,0,0,0,0,null,{"$f":"J46+J115","v":0},0,0,0,0,null,0,0,0,0,0]
["x",0,null,0,0,0,0,0,null,{"$f":"J47+J116","v":0},0,0,0,0,null,0,0,0,0,0]
["","250W Sodium Vapour - Flood Light",null,68.919470325319011,75.07623084681461,80.001044535149845,84.569076643186378,88.458252742907035,null,{"$f":"J48+J117","v":9.0808294100640334E-3},1.0413073218453188E-2,1.1680152502131877E-2,1.2964439449400473E-2,1.424531702171775E-2,null,252.24526139066757,274.02824259087333,292.00381255329694,308.67712974763026,323.75720503903977]
["","400W Sodium Vapour",null,67.051232210523182,72.83476519288277,77.412493858056308,81.76910222102596,85.63933134169659,null,{"$f":"J49+J118","v":0.17956223546191979},0.20235536575879876,0.22379533389587786,0.24706067175584667,0.27233234973544307,null,245.4075098905148,265.84689295402211,282.55560258190548,298.45722310674478,313.43995271060953]
["x",0,null,0,0,0,0,0,null,{"$f":"J50+J119","v":0},0,0,0,0,null,0,0,0,0,0]
["","400W Sodium Vapour - Flood Light",null,68.673354065926844,74.768688581107256,79.635089333275573,84.170065097185017,88.061882840030009,null,{"$f":"J51+J120","v":9.0484011317265231E-3},1.0370417106199573E-2,1.1626723042658233E-2,1.2903270979398463E-2,1.4181485612558432E-2,null,251.34447588129228,272.90571332104145,290.6680760664558,307.22073760472529,322.30649119450982]
["","70W Sodium Vapour",null,51.634096132968523,55.798005315225218,59.023174778118019,62.255029711202667,65.356841604408217,null,{"$f":"J52+J121","v":5.2657405859761849E-2},5.8553880990652785E-2,6.3899584436506979E-2,7.0152558461389972E-2,7.7545290522272409E-2,null,188.98079184666477,203.66271940057203,215.43458794013077,227.23085844588974,239.20604027213409]
["x",0,null,0,0,0,0,0,null,{"$f":"J53+J122","v":0},0,0,0,0,null,0,0,0,0,0]
["","100W Incandescent",null,{"$f":"D54+D123","v":60.476561050695921},65.347629015656111,69.118987678980801,72.901792054900085,76.537278360542473,null,{"$f":"J54+J123","v":2.2134421344554707E-4},2.3851884590714482E-4,2.5228430502827984E-4,2.6609154100038532E-4,2.8012643879958543E-4,null,{"$f":"P54+P123","v":221.3442134455471},238.51884590714479,252.2843050282799,266.09154100038529,280.12643879958546]
["","60W Incandescent",null,49.109192464052228,52.916143789355715,55.824869734390028,58.833587671318178,61.847990924375416,null,{"$f":"J55+J124","v":1.7973964441843116E-4},1.9314392483114835E-4,2.0376077453052358E-4,2.1474259500031133E-4,2.2636364678321405E-4,null,179.73964441843114,193.14392483114835,203.76077453052358,214.74259500031135,226.36364678321405]
["","18W LED",null,{"$f":"D56+D125","v":40.755390827240745},44.729869046408055,47.987567097657461,50.83052702408979,52.99052591739337,null,{"$f":"J56+J125","v":0.42195562771032047},0.42646411267769935,0.42348123017187828,0.4378168983468676,0.47624698580665159,null,149.1647304277011,163.26402201938939,175.15461990644974,185.53142363792776,193.94532485765973]
["","18W LED Decorative - Bottom Pole Entry",null,40.755390827240731,44.729869046408055,47.987567097657454,50.830527024089797,52.990525917393356,null,{"$f":"J57+J126","v":5.3699302953972398E-3},6.204032836736797E-3,7.0061847962579887E-3,7.7923197927929656E-3,8.5335942937370263E-3,null,149.1647304277011,163.26402201938939,175.15461990644971,185.53142363792779,193.9453248576597]
["","18W LED Decorative - Side Entry",null,48.984201231707097,54.540407536749868,59.2625010432659,63.010295288884244,65.279810417466194,null,{"$f":"J58+J127","v":6.4541583542897275E-3},7.5647545253472066E-3,8.6523251523168213E-3,9.6594782677859557E-3,1.0512660669628757E-2,null,179.282176508048,199.07248750913701,216.30812880792053,229.98757780442747,238.92410612792628]
["","18W LED Decorative - Top Entry",null,48.984201231707097,54.540407536749868,59.2625010432659,63.010295288884244,65.279810417466194,null,{"$f":"J59+J128","v":6.4541583542897275E-3},7.5647545253472066E-3,8.6523251523168213E-3,9.6594782677859557E-3,1.0512660669628757E-2,null,179.282176508048,199.07248750913701,216.30812880792053,229.98757780442747,238.92410612792628]
["","25W LED",null,48.984201231707097,54.540407536749868,59.2625010432659,63.010295288884244,65.279810417466194,null,{"$f":"J60+J129","v":5.9093902484228418E-3},6.3216834581277925E-3,6.6413344485729848E-3,6.9903298947924138E-3,7.3841478746460749E-3,null,179.282176508048,199.07248750913701,216.30812880792053,229.98757780442747,238.92410612792622]
["","25W LED Decorative - Bottom Pole Entry",null,48.984201231707097,54.540407536749868,59.2625010432659,63.010295288884244,65.279810417466194,null,{"$f":"J61+J130","v":6.4541583542897275E-3},7.5647545253472066E-3,8.6523251523168213E-3,9.6594782677859557E-3,1.0512660669628757E-2,null,179.282176508048,199.07248750913701,216.30812880792053,229.98757780442747,238.92410612792628]
["","25W LED Decorative - Side Entry",null,48.984201231707097,54.540407536749868,59.2625010432659,63.010295288884244,65.279810417466194,null,{"$f":"J62+J131","v":6.4541583542897275E-3},7.5647545253472066E-3,8.6523251523168213E-3,9.6594782677859557E-3,1.0512660669628757E-2,null,179.282176508048,199.07248750913701,216.30812880792053,229.98757780442747,238.92410612792628]
["","25W LED Decorative - Top Entry",null,48.984201231707097,54.540407536749868,59.2625010432659,63.010295288884244,65.279810417466194,null,{"$f":"J63+J132","v":6.4541583542897275E-3},7.5647545253472066E-3,8.6523251523168213E-3,9.6594782677859557E-3,1.0512660669628757E-2,null,179.282176508048,199.07248750913701,216.30812880792053,229.98757780442747,238.92410612792628]
["","30W LED",null,{"$f":"D64+D133","v":40.143144982200781},44.116891499440243,47.386698589160105,50.211987134623726,52.314819832816781,null,{"$f":"J64+J133","v":2.4415233785093854E-3},2.4520915335198507E-3,2.4187675872101135E-3,2.4951284439097381E-3,2.7239105326076016E-3,null,{"$f":"P64+P133","v":146.92391063485485},161.02665397295686,172.96144985043441,183.27375304137661,191.4722405881094]
["","88 LED Light",null,40.755390827240731,44.729869046408055,47.987567097657454,50.83052702408979,52.990525917393356,null,{"$f":"J65+J134","v":1.4916473042770109E-4},1.6326402201938939E-4,1.751546199064497E-4,1.8553142363792773E-4,1.9394532485765971E-4,null,149.1647304277011,163.26402201938939,175.15461990644971,185.53142363792773,193.94532485765967]
["","100W Metal Halide",null,64.240184319852688,69.538869247231219,73.673782262245624,77.744845860696131,81.554407215782561,null,{"$f":"J66+J135","v":4.9074802968339364E-3},5.496817250829485E-3,6.0391624092695183E-3,6.6395578743938307E-3,7.3120975545103318E-3,null,235.11907461066087,253.81687275239395,268.90930525719654,283.76868739154088,298.48913040976413]
["","150W Metal Halide",null,66.148202153153846,71.767677628076171,76.194559549601308,80.455913525064915,84.310133676175639,null,{"$f":"J67+J136","v":7.302134654651439E-3},7.5942245371762723E-3,7.7641973407653678E-3,8.3968263419949112E-3,8.9882630458550539E-3,null,242.10241988054312,261.95202334247807,278.11014235604478,293.66408436648692,308.57508925480283]
["","250W Metal Halide",null,66.66564645043961,72.384584197265639,76.903550276773956,81.221802070444312,85.082908824675016,null,{"$f":"J68+J137","v":2.7641583697810522E-2},3.0000494049523457E-2,3.1988595251693147E-2,3.4235395307679502E-2,3.6830513950611571E-2,null,243.99626600860898,264.20373232001958,280.69795851022496,296.45957755712175,311.40344629831054]
["","400W Metal Halide",null,71.054380994861958,77.396608174578176,82.46854208492033,87.175848535781938,91.18769986645313,null,{"$f":"J69+J138","v":5.9425848783325949E-3},6.6270337933894245E-3,7.2549002894153093E-3,7.9530376053258429E-3,8.7347146070412326E-3,null,260.05903444119474,282.49761983721038,301.01017860995921,318.19184715560402,333.74698151121845]
["","70W Metal Halide",null,51.757948428920002,55.784128640731467,58.864125215997461,62.041021271503212,65.212184984117272,null,{"$f":"J70+J139","v":1.8943409124984721E-4},2.0361206953866984E-4,2.1485405703839075E-4,2.2644972764098668E-4,2.3867659704186921E-4,null,189.43409124984723,203.61206953866986,214.85405703839072,226.44972764098674,238.67659704186917]
["","250W Metal Halide - Flood Light",null,69.990996254017134,76.349127143125799,81.45987100097345,86.143775966570388,90.049139396258553,null,{"$f":"J71+J140","v":9.2220136664292983E-3},1.058962393475155E-2,1.1893141166142124E-2,1.3205840855675242E-2,1.4501513408373478E-2,null,256.16704628970274,278.67431407240917,297.32852915355306,314.42478227798193,329.57985019030627]
["","400W Metal Halide - Flood Light",null,71.054380994861958,77.396608174578176,82.46854208492033,87.175848535781924,91.18769986645313,null,{"$f":"J72+J141","v":9.3621252398830117E-3},1.0734909553813992E-2,1.2040407144398368E-2,1.3364057580535368E-2,1.4684867186493613E-2,null,260.05903444119474,282.49761983721032,301.01017860995921,318.19184715560402,333.74698151121845]
["","125W Mercury Vapour",null,{"$f":"D73+D142","v":62.464059745596799},67.724915741190273,71.858452426816129,75.861637742295812,79.515847514375963,null,{"$f":"J73+J142","v":4.0798012583930766E-2},3.9848210582790658E-2,3.8319866382226161E-2,3.8670221760731913E-2,4.1489342663128953E-2,null,228.61845866888427,247.19594245534444,262.28335135787887,276.89497775937969,291.02800190261604]
["","250W Mercury Vapour",null,{"$f":"D74+D143","v":62.862555392051831},68.181092140648559,72.36550588976128,76.405933456773369,80.077853366523101,null,{"$f":"J74+J143","v":9.2309264559717413E-2},9.4577291090630122E-2,9.5216953038911201E-2,9.5705117709153312E-2,9.5604871976579464E-2,null,{"$f":"P74+P143","v":230.0769527349097},248.86098631336722,264.13409649762866,278.88165711722286,293.0849433214745]
["x",0,null,0,0,0,0,0,null,{"$f":"J75+J144","v":0},0,0,0,0,null,0,0,0,0,0]
["","400W Mercury Vapour",null,64.412911710427423,69.981191640708431,74.391545956429297,78.581959989414756,82.294741882610595,null,{"$f":"J76+J145","v":9.5780864322962678E-3},9.7588180714144653E-3,9.6150032586378893E-3,9.8009984796050467E-3,9.9660729973856665E-3,null,235.75125686016435,255.43134948858579,271.52914274096696,286.82415396136383,301.19875529035471]
["","50W Mercury Vapour",null,49.491377478687404,53.378838219665674,56.363933847283576,59.415037043029102,62.425652719362034,null,{"$f":"J77+J146","v":1.9678089591213435E-2},1.9229179289948203E-2,1.8546042300896987E-2,1.8660066724152186E-2,2.0072814515847533E-2,null,181.13844157199591,194.83275950177972,205.72835854258508,216.8648852070562,228.47788895286502]
["","80W Mercury Vapour Art decorative",null,59.803719376316828,65.656176605261464,70.457560007828661,74.637919805538289,77.798921084459323,null,{"$f":"J78+J147","v":8.7552645166927845E-3},9.5858017843681725E-3,1.0286803761142986E-2,1.089713629160859E-2,1.1389762046764847E-2,null,218.88161291731959,239.64504460920435,257.17009402857462,272.42840729021475,284.74405116912118]
["","80W Mercury Vapour",null,49.601327381109343,53.403345235755623,56.388988266795899,59.442834483476453,62.457368146434817,null,{"$f":"J79+J148","v":0.61725842037659873},3.571130275639979E-2,3.4279867390471827E-2,3.4530612088907751E-2,3.710030547263974E-2,null,181.54085821486018,194.92221011050802,205.81980717380503,216.96634586468906,228.59396741595143]
[{"$f":"IF(B218=0,\"x\",\"\")","v":""},"14W LED",null,{"$f":"D80+D149","v":40.619567055773118},44.42117641004468,47.502783661386189,50.26850324949428,52.488205573201903,null,{"$f":"J80+J149","v":3.1888472091784514},3.7808525160779749,4.0124315486433089,4.2507436868696242,4.4970107224249505,null,{"$f":"P80+P149","v":148.66761542412962},162.13729389666304,173.38516036405963,183.48003686065414,192.10683239791896]
["","New technology - Minor",null,{"$f":"D81+D150","v":0},0,0,0,0,null,{"$f":"J81+J150","v":0},0,0,0,0,null,{"$f":"P81+P150","v":0},0,0,0,0]
["","New technology - Major",null,{"$f":"D82+D151","v":0},0,0,0,0,null,{"$f":"J82+J151","v":0},0,0,0,0,null,{"$f":"P82+P151","v":0},0,0,0,0]
["x",0,null,{"$f":"D83+D152","v":0},0,0,0,0,null,{"$f":"J83+J152","v":0},0,0,0,0,null,{"$f":"P83+P152","v":0},0,0,0,0]
["x",null,null,null,null,null,null,null,null,{"$f":"J84+J153","v":0},0,0,0,0]
[null,null,{"$f":"SUM(C162:C222)","v":0},2626.766073067497,2859.2740805810467,3044.8465962216446,3218.0678106271412,3367.1398971637213,null,{"$f":"SUM(J162:J222)","v":8.7268433072387026},{"$f":"SUM(K162:K222)","v":9.2485211414834581},9.8988529512432919,10.639421029687881,11.41384325728033]
[null,null,null,null,null,null,null,null,null,{"$f":"ROUND(D13,4)=ROUND(J223,4)","v":true},{"$f":"ROUND(E13,4)=ROUND(K223,4)","v":true},{"$f":"ROUND(F13,4)=ROUND(L223,4)","v":true},{"$f":"ROUND(G13,4)=ROUND(M223,4)","v":true},{"$f":"ROUND(H13,4)=ROUND(N223,4)","v":true}]
[null,null,null,null,null,null,null,null,null,{"$f":"D13-J223","v":0},{"$f":"E13-K223","v":0},{"$f":"F13-L223","v":0},{"$f":"G13-M223","v":0},{"$f":"H13-N223","v":0}]
[]
[]
[null,"Contract Lighting Volumes",null,{"$f":"D161","v":"2019-20"},{"$f":"E161","v":"2020-21"},"2021-22","2022-23","2023-24"]
[{"$f":"IF(B229=0,\"x\",\"\")","v":""},{"$f":"Inputs!C69","v":"32W Compact Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B229,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B229,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B229,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B229,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B229,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C70","v":"42W Compact Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B230,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B230,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B230,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B230,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B230,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},null,{"$f":"IFERROR(VLOOKUP($B231,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B231,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B231,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B231,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B231,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C72","v":"2x24W Compact Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B232,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B232,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B232,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B232,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B232,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C73","v":"1x20W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B233,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B233,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B233,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B233,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B233,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C74","v":"1x40W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B234,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B234,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B234,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B234,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B234,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C75","v":"2x20W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B235,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B235,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B235,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B235,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B235,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C76","v":"2x24W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B236,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B236,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B236,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B236,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B236,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C77","v":"T5 Fluorescent 2 x 24W"},null,{"$f":"IFERROR(VLOOKUP($B237,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B237,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B237,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B237,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B237,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C78","v":"20 Fluorescent 1X20FL"},null,{"$f":"IFERROR(VLOOKUP($B238,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B238,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B238,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B238,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B238,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C79","v":"2x40W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B239,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B239,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B239,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B239,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B239,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C80","v":"3x40W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B240,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B240,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B240,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B240,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B240,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C81","v":"4x20 Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B241,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B241,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B241,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B241,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B241,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C82","v":"4x40W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B242,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B242,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B242,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B242,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B242,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C83","v":"100W Sodium Vapour"},null,{"$f":"IFERROR(VLOOKUP($B243,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B243,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B243,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B243,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B243,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":5}]
["x",{"$f":"Inputs!C84","v":0},null,{"$f":"IFERROR(VLOOKUP($B244,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B244,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B244,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B244,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B244,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C85","v":"150W Sodium Vapour"},null,{"$f":"IFERROR(VLOOKUP($B245,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B245,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B245,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B245,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},{"$f":"IFERROR(VLOOKUP($B245,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":163}]
["x",{"$f":"Inputs!C86","v":0},null,{"$f":"IFERROR(VLOOKUP($B246,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B246,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B246,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B246,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B246,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["x",{"$f":"Inputs!C87","v":0},null,{"$f":"IFERROR(VLOOKUP($B247,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B247,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B247,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B247,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B247,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["x",{"$f":"Inputs!C88","v":0},null,{"$f":"IFERROR(VLOOKUP($B248,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B248,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B248,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B248,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B248,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C89","v":"250W Sodium Vapour"},null,{"$f":"IFERROR(VLOOKUP($B249,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B249,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B249,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B249,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},{"$f":"IFERROR(VLOOKUP($B249,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":165}]
["x",{"$f":"Inputs!C90","v":0},null,{"$f":"IFERROR(VLOOKUP($B250,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B250,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B250,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B250,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B250,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["x",{"$f":"Inputs!C91","v":0},null,{"$f":"IFERROR(VLOOKUP($B251,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B251,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B251,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B251,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B251,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["x",{"$f":"Inputs!C92","v":0},null,{"$f":"IFERROR(VLOOKUP($B252,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B252,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B252,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B252,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B252,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C93","v":"250W Sodium Vapour - Flood Light"},null,{"$f":"IFERROR(VLOOKUP($B253,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B253,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B253,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B253,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B253,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C94","v":"400W Sodium Vapour"},null,{"$f":"IFERROR(VLOOKUP($B254,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B254,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B254,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B254,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},{"$f":"IFERROR(VLOOKUP($B254,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":104}]
["x",{"$f":"Inputs!C95","v":0},null,{"$f":"IFERROR(VLOOKUP($B255,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B255,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B255,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B255,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B255,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C96","v":"400W Sodium Vapour - Flood Light"},null,{"$f":"IFERROR(VLOOKUP($B256,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B256,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B256,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B256,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B256,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C97","v":"70W Sodium Vapour"},null,{"$f":"IFERROR(VLOOKUP($B257,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B257,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B257,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B257,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},{"$f":"IFERROR(VLOOKUP($B257,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":73}]
["x",{"$f":"Inputs!C98","v":0},null,{"$f":"IFERROR(VLOOKUP($B258,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B258,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B258,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B258,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B258,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C99","v":"100W Incandescent"},null,{"$f":"IFERROR(VLOOKUP($B259,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B259,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B259,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B259,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B259,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C100","v":"60W Incandescent"},null,{"$f":"IFERROR(VLOOKUP($B260,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B260,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B260,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B260,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B260,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C101","v":"18W LED"},null,{"$f":"IFERROR(VLOOKUP($B261,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B261,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B261,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B261,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"IFERROR(VLOOKUP($B261,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980}]
["",{"$f":"Inputs!C102","v":"18W LED Decorative - Bottom Pole Entry"},null,{"$f":"IFERROR(VLOOKUP($B262,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B262,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B262,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B262,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B262,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C103","v":"18W LED Decorative - Side Entry"},null,{"$f":"IFERROR(VLOOKUP($B263,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B263,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B263,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B263,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B263,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C104","v":"18W LED Decorative - Top Entry"},null,{"$f":"IFERROR(VLOOKUP($B264,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B264,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B264,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B264,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B264,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C105","v":"25W LED"},null,{"$f":"IFERROR(VLOOKUP($B265,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B265,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B265,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B265,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},{"$f":"IFERROR(VLOOKUP($B265,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":29}]
["",{"$f":"Inputs!C106","v":"25W LED Decorative - Bottom Pole Entry"},null,{"$f":"IFERROR(VLOOKUP($B266,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B266,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B266,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B266,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B266,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C107","v":"25W LED Decorative - Side Entry"},null,{"$f":"IFERROR(VLOOKUP($B267,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B267,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B267,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B267,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B267,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C108","v":"25W LED Decorative - Top Entry"},null,{"$f":"IFERROR(VLOOKUP($B268,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B268,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B268,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B268,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B268,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C109","v":"30W LED"},null,{"$f":"IFERROR(VLOOKUP($B269,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B269,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B269,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B269,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},{"$f":"IFERROR(VLOOKUP($B269,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":32}]
["",{"$f":"Inputs!C110","v":"88 LED Light"},null,{"$f":"IFERROR(VLOOKUP($B270,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B270,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B270,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B270,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B270,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C111","v":"100W Metal Halide"},null,{"$f":"IFERROR(VLOOKUP($B271,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B271,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B271,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B271,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($B271,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":5}]
["",{"$f":"Inputs!C112","v":"150W Metal Halide"},null,{"$f":"IFERROR(VLOOKUP($B272,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B272,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B272,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B272,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B272,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":27}]
["",{"$f":"Inputs!C113","v":"250W Metal Halide"},null,{"$f":"IFERROR(VLOOKUP($B273,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B273,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B273,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B273,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B273,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":40}]
["",{"$f":"Inputs!C114","v":"400W Metal Halide"},null,{"$f":"IFERROR(VLOOKUP($B274,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B274,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B274,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B274,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},{"$f":"IFERROR(VLOOKUP($B274,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":9}]
["",{"$f":"Inputs!C115","v":"70W Metal Halide"},null,{"$f":"IFERROR(VLOOKUP($B275,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B275,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B275,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B275,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B275,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C116","v":"250W Metal Halide - Flood Light"},null,{"$f":"IFERROR(VLOOKUP($B276,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B276,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B276,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B276,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B276,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C117","v":"400W Metal Halide - Flood Light"},null,{"$f":"IFERROR(VLOOKUP($B277,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B277,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B277,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B277,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B277,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C118","v":"125W Mercury Vapour"},null,{"$f":"IFERROR(VLOOKUP($B278,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B278,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":307},{"$f":"IFERROR(VLOOKUP($B278,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":301},{"$f":"IFERROR(VLOOKUP($B278,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":295},{"$f":"IFERROR(VLOOKUP($B278,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":289}]
["",{"$f":"Inputs!C119","v":"250W Mercury Vapour"},null,{"$f":"IFERROR(VLOOKUP($B279,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B279,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},{"$f":"IFERROR(VLOOKUP($B279,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":26},{"$f":"IFERROR(VLOOKUP($B279,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":26},{"$f":"IFERROR(VLOOKUP($B279,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":25}]
["x",{"$f":"Inputs!C120","v":0},null,{"$f":"IFERROR(VLOOKUP($B280,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B280,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B280,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B280,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B280,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C121","v":"400W Mercury Vapour"},null,{"$f":"IFERROR(VLOOKUP($B281,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B281,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B281,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B281,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B281,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":19}]
["",{"$f":"Inputs!C122","v":"50W Mercury Vapour"},null,{"$f":"IFERROR(VLOOKUP($B282,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":181},{"$f":"IFERROR(VLOOKUP($B282,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP($B282,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":174},{"$f":"IFERROR(VLOOKUP($B282,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":170},{"$f":"IFERROR(VLOOKUP($B282,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":167}]
["",{"$f":"Inputs!C123","v":"80W Mercury Vapour Art decorative"},null,{"$f":"IFERROR(VLOOKUP($B283,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B283,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B283,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B283,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B283,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
["",{"$f":"Inputs!C124","v":"80W Mercury Vapour"},null,{"$f":"IFERROR(VLOOKUP($B284,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP($B284,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":330},{"$f":"IFERROR(VLOOKUP($B284,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":323},{"$f":"IFERROR(VLOOKUP($B284,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":316},{"$f":"IFERROR(VLOOKUP($B284,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":310}]
["",{"$f":"Inputs!C125","v":"14W LED"},null,{"$f":"IFERROR(VLOOKUP($B285,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":6100},{"$f":"IFERROR(VLOOKUP($B285,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":7000},{"$f":"IFERROR(VLOOKUP($B285,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":7020},{"$f":"IFERROR(VLOOKUP($B285,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":7040},{"$f":"IFERROR(VLOOKUP($B285,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":7050}]
[null,{"$f":"Inputs!C126","v":"New technology - Minor"},null,{"$f":"IFERROR(VLOOKUP($B286,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B286,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B286,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B286,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B286,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!C127","v":"New technology - Major"},null,{"$f":"IFERROR(VLOOKUP($B287,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B287,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B287,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B287,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B287,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!C128","v":0},null,{"$f":"IFERROR(VLOOKUP($B288,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B288,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B288,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B288,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B288,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!C129","v":0},null,{"$f":"IFERROR(VLOOKUP($B289,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B289,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B289,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B289,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B289,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!C130","v":0},null,{"$f":"IFERROR(VLOOKUP($B290,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!D$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B290,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!E$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B290,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!F$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B290,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!G$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B290,Volumes!$B$4:$H$33,MATCH('Revenue Nominal RAB'!H$228,Volumes!$B$4:$H$4,0),FALSE),0)","v":0}]
[null,{"$f":"Inputs!C131","v":0}]
[null,null,null,{"$f":"SUM(D229:D290)","v":12611},13493,13496,13499,13492]
[null,null,null,{"$f":"Volumes!D34","v":12611},{"$f":"Volumes!E34","v":13493},{"$f":"Volumes!F34","v":13496},{"$f":"Volumes!G34","v":13499},{"$f":"Volumes!H34","v":13492}]
[null,null,null,{"$f":"D292=D293","v":true},{"$f":"E292=E293","v":true},true,true,true]
[]
[]
[]
[]
[null,"Public lighting volumes",null,{"$f":"D161","v":"2019-20"},{"$f":"E161","v":"2020-21"},{"$f":"F161","v":"2021-22"},{"$f":"G161","v":"2022-23"},{"$f":"H161","v":"2023-24"}]
[{"$f":"IF(B300=0,\"x\",\"\")","v":""},{"$f":"Inputs!C69","v":"32W Compact Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B300,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J300","v":1},{"$f":"IFERROR(VLOOKUP($B300,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K300","v":1},{"$f":"IFERROR(VLOOKUP($B300,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L300","v":1},{"$f":"IFERROR(VLOOKUP($B300,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M300","v":1},{"$f":"IFERROR(VLOOKUP($B300,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N300","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C70","v":"42W Compact Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B301,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J301","v":4648},{"$f":"IFERROR(VLOOKUP($B301,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K301","v":4548},{"$f":"IFERROR(VLOOKUP($B301,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L301","v":4246},{"$f":"IFERROR(VLOOKUP($B301,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M301","v":4131},{"$f":"IFERROR(VLOOKUP($B301,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N301","v":3894}]
["",{"$f":"Inputs!C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},null,{"$f":"IFERROR(VLOOKUP($B302,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J302","v":204},{"$f":"IFERROR(VLOOKUP($B302,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K302","v":204},{"$f":"IFERROR(VLOOKUP($B302,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L302","v":204},{"$f":"IFERROR(VLOOKUP($B302,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M302","v":204},{"$f":"IFERROR(VLOOKUP($B302,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N302","v":204}]
["",{"$f":"Inputs!C72","v":"2x24W Compact Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B303,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J303","v":1},{"$f":"IFERROR(VLOOKUP($B303,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K303","v":1},{"$f":"IFERROR(VLOOKUP($B303,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L303","v":1},{"$f":"IFERROR(VLOOKUP($B303,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M303","v":1},{"$f":"IFERROR(VLOOKUP($B303,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N303","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C73","v":"1x20W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B304,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J304","v":1},{"$f":"IFERROR(VLOOKUP($B304,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K304","v":1},{"$f":"IFERROR(VLOOKUP($B304,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L304","v":1},{"$f":"IFERROR(VLOOKUP($B304,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M304","v":1},{"$f":"IFERROR(VLOOKUP($B304,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N304","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C74","v":"1x40W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B305,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J305","v":1},{"$f":"IFERROR(VLOOKUP($B305,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K305","v":1},{"$f":"IFERROR(VLOOKUP($B305,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L305","v":1},{"$f":"IFERROR(VLOOKUP($B305,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M305","v":1},{"$f":"IFERROR(VLOOKUP($B305,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N305","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C75","v":"2x20W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B306,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J306","v":1},{"$f":"IFERROR(VLOOKUP($B306,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K306","v":1},{"$f":"IFERROR(VLOOKUP($B306,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L306","v":1},{"$f":"IFERROR(VLOOKUP($B306,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M306","v":1},{"$f":"IFERROR(VLOOKUP($B306,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N306","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C76","v":"2x24W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B307,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J307","v":1},{"$f":"IFERROR(VLOOKUP($B307,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K307","v":1},{"$f":"IFERROR(VLOOKUP($B307,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L307","v":1},{"$f":"IFERROR(VLOOKUP($B307,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M307","v":1},{"$f":"IFERROR(VLOOKUP($B307,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N307","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C77","v":"T5 Fluorescent 2 x 24W"},null,{"$f":"IFERROR(VLOOKUP($B308,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J308","v":83},{"$f":"IFERROR(VLOOKUP($B308,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K308","v":83},{"$f":"IFERROR(VLOOKUP($B308,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L308","v":83},{"$f":"IFERROR(VLOOKUP($B308,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M308","v":83},{"$f":"IFERROR(VLOOKUP($B308,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N308","v":83}]
["",{"$f":"Inputs!C78","v":"20 Fluorescent 1X20FL"},null,{"$f":"IFERROR(VLOOKUP($B309,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J309","v":1},{"$f":"IFERROR(VLOOKUP($B309,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K309","v":1},{"$f":"IFERROR(VLOOKUP($B309,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L309","v":1},{"$f":"IFERROR(VLOOKUP($B309,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M309","v":1},{"$f":"IFERROR(VLOOKUP($B309,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N309","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C79","v":"2x40W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B310,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J310","v":1},{"$f":"IFERROR(VLOOKUP($B310,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K310","v":1},{"$f":"IFERROR(VLOOKUP($B310,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L310","v":1},{"$f":"IFERROR(VLOOKUP($B310,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M310","v":1},{"$f":"IFERROR(VLOOKUP($B310,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N310","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C80","v":"3x40W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B311,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J311","v":1},{"$f":"IFERROR(VLOOKUP($B311,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K311","v":1},{"$f":"IFERROR(VLOOKUP($B311,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L311","v":1},{"$f":"IFERROR(VLOOKUP($B311,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M311","v":1},{"$f":"IFERROR(VLOOKUP($B311,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N311","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C81","v":"4x20 Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B312,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J312","v":1},{"$f":"IFERROR(VLOOKUP($B312,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K312","v":1},{"$f":"IFERROR(VLOOKUP($B312,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L312","v":1},{"$f":"IFERROR(VLOOKUP($B312,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M312","v":1},{"$f":"IFERROR(VLOOKUP($B312,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N312","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C82","v":"4x40W Fluorescent"},null,{"$f":"IFERROR(VLOOKUP($B313,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J313","v":1},{"$f":"IFERROR(VLOOKUP($B313,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K313","v":1},{"$f":"IFERROR(VLOOKUP($B313,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L313","v":1},{"$f":"IFERROR(VLOOKUP($B313,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M313","v":1},{"$f":"IFERROR(VLOOKUP($B313,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N313","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C83","v":"100W Sodium Vapour"},null,{"$f":"IFERROR(VLOOKUP($B314,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J314","v":444},{"$f":"IFERROR(VLOOKUP($B314,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K314","v":466},{"$f":"IFERROR(VLOOKUP($B314,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L314","v":490},{"$f":"IFERROR(VLOOKUP($B314,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M314","v":514},{"$f":"IFERROR(VLOOKUP($B314,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N314","v":540}]
["x",{"$f":"Inputs!C84","v":0},null,{"$f":"IFERROR(VLOOKUP($B315,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J315","v":1},{"$f":"IFERROR(VLOOKUP($B315,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K315","v":1},{"$f":"IFERROR(VLOOKUP($B315,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L315","v":1},{"$f":"IFERROR(VLOOKUP($B315,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M315","v":1},{"$f":"IFERROR(VLOOKUP($B315,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N315","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C85","v":"150W Sodium Vapour"},null,{"$f":"IFERROR(VLOOKUP($B316,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J316","v":5322},{"$f":"IFERROR(VLOOKUP($B316,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K316","v":5588},{"$f":"IFERROR(VLOOKUP($B316,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L316","v":5868},{"$f":"IFERROR(VLOOKUP($B316,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M316","v":6161},{"$f":"IFERROR(VLOOKUP($B316,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N316","v":6469}]
["x",{"$f":"Inputs!C86","v":0},null,{"$f":"IFERROR(VLOOKUP($B317,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J317","v":1},{"$f":"IFERROR(VLOOKUP($B317,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K317","v":1},{"$f":"IFERROR(VLOOKUP($B317,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L317","v":1},{"$f":"IFERROR(VLOOKUP($B317,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M317","v":1},{"$f":"IFERROR(VLOOKUP($B317,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N317","v":1},null,1,1,1,1,1]
["x",{"$f":"Inputs!C87","v":0},null,{"$f":"IFERROR(VLOOKUP($B318,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J318","v":1},{"$f":"IFERROR(VLOOKUP($B318,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K318","v":1},{"$f":"IFERROR(VLOOKUP($B318,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L318","v":1},{"$f":"IFERROR(VLOOKUP($B318,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M318","v":1},{"$f":"IFERROR(VLOOKUP($B318,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N318","v":1},null,1,1,1,1,1]
["x",{"$f":"Inputs!C88","v":0},null,{"$f":"IFERROR(VLOOKUP($B319,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J319","v":1},{"$f":"IFERROR(VLOOKUP($B319,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K319","v":1},{"$f":"IFERROR(VLOOKUP($B319,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L319","v":1},{"$f":"IFERROR(VLOOKUP($B319,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M319","v":1},{"$f":"IFERROR(VLOOKUP($B319,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N319","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C89","v":"250W Sodium Vapour"},null,{"$f":"IFERROR(VLOOKUP($B320,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J320","v":6615},{"$f":"IFERROR(VLOOKUP($B320,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K320","v":6946},{"$f":"IFERROR(VLOOKUP($B320,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L320","v":7293},{"$f":"IFERROR(VLOOKUP($B320,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M320","v":7658},{"$f":"IFERROR(VLOOKUP($B320,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N320","v":8041}]
["x",{"$f":"Inputs!C90","v":0},null,{"$f":"IFERROR(VLOOKUP($B321,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J321","v":1},{"$f":"IFERROR(VLOOKUP($B321,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K321","v":1},{"$f":"IFERROR(VLOOKUP($B321,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L321","v":1},{"$f":"IFERROR(VLOOKUP($B321,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M321","v":1},{"$f":"IFERROR(VLOOKUP($B321,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N321","v":1},null,1,1,1,1,1]
["x",{"$f":"Inputs!C91","v":0},null,{"$f":"IFERROR(VLOOKUP($B322,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J322","v":1},{"$f":"IFERROR(VLOOKUP($B322,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K322","v":1},{"$f":"IFERROR(VLOOKUP($B322,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L322","v":1},{"$f":"IFERROR(VLOOKUP($B322,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M322","v":1},{"$f":"IFERROR(VLOOKUP($B322,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N322","v":1},null,1,1,1,1,1]
["x",{"$f":"Inputs!C92","v":0},null,{"$f":"IFERROR(VLOOKUP($B323,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J323","v":1},{"$f":"IFERROR(VLOOKUP($B323,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K323","v":1},{"$f":"IFERROR(VLOOKUP($B323,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L323","v":1},{"$f":"IFERROR(VLOOKUP($B323,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M323","v":1},{"$f":"IFERROR(VLOOKUP($B323,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N323","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C93","v":"250W Sodium Vapour - Flood Light"},null,{"$f":"IFERROR(VLOOKUP($B324,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J324","v":36},{"$f":"IFERROR(VLOOKUP($B324,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K324","v":38},{"$f":"IFERROR(VLOOKUP($B324,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L324","v":40},{"$f":"IFERROR(VLOOKUP($B324,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M324","v":42},{"$f":"IFERROR(VLOOKUP($B324,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N324","v":44}]
["",{"$f":"Inputs!C94","v":"400W Sodium Vapour"},null,{"$f":"IFERROR(VLOOKUP($B325,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J325","v":674},{"$f":"IFERROR(VLOOKUP($B325,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K325","v":708},{"$f":"IFERROR(VLOOKUP($B325,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L325","v":743},{"$f":"IFERROR(VLOOKUP($B325,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M325","v":780},{"$f":"IFERROR(VLOOKUP($B325,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N325","v":819}]
["x",{"$f":"Inputs!C95","v":0},null,{"$f":"IFERROR(VLOOKUP($B326,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J326","v":1},{"$f":"IFERROR(VLOOKUP($B326,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K326","v":1},{"$f":"IFERROR(VLOOKUP($B326,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L326","v":1},{"$f":"IFERROR(VLOOKUP($B326,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M326","v":1},{"$f":"IFERROR(VLOOKUP($B326,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N326","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C96","v":"400W Sodium Vapour - Flood Light"},null,{"$f":"IFERROR(VLOOKUP($B327,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J327","v":36},{"$f":"IFERROR(VLOOKUP($B327,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K327","v":38},{"$f":"IFERROR(VLOOKUP($B327,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L327","v":40},{"$f":"IFERROR(VLOOKUP($B327,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M327","v":42},{"$f":"IFERROR(VLOOKUP($B327,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N327","v":44}]
["",{"$f":"Inputs!C97","v":"70W Sodium Vapour"},null,{"$f":"IFERROR(VLOOKUP($B328,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J328","v":236},{"$f":"IFERROR(VLOOKUP($B328,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K328","v":248},{"$f":"IFERROR(VLOOKUP($B328,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L328","v":260},{"$f":"IFERROR(VLOOKUP($B328,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M328","v":273},{"$f":"IFERROR(VLOOKUP($B328,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N328","v":287}]
["x",{"$f":"Inputs!C98","v":0},null,{"$f":"IFERROR(VLOOKUP($B329,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J329","v":1},{"$f":"IFERROR(VLOOKUP($B329,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K329","v":1},{"$f":"IFERROR(VLOOKUP($B329,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L329","v":1},{"$f":"IFERROR(VLOOKUP($B329,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M329","v":1},{"$f":"IFERROR(VLOOKUP($B329,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N329","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C99","v":"100W Incandescent"},null,{"$f":"IFERROR(VLOOKUP($B330,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J330","v":1},{"$f":"IFERROR(VLOOKUP($B330,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K330","v":1},{"$f":"IFERROR(VLOOKUP($B330,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L330","v":1},{"$f":"IFERROR(VLOOKUP($B330,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M330","v":1},{"$f":"IFERROR(VLOOKUP($B330,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N330","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C100","v":"60W Incandescent"},null,{"$f":"IFERROR(VLOOKUP($B331,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J331","v":1},{"$f":"IFERROR(VLOOKUP($B331,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K331","v":1},{"$f":"IFERROR(VLOOKUP($B331,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L331","v":1},{"$f":"IFERROR(VLOOKUP($B331,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M331","v":1},{"$f":"IFERROR(VLOOKUP($B331,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N331","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C101","v":"18W LED"},null,{"$f":"IFERROR(VLOOKUP($B332,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J332","v":360},{"$f":"IFERROR(VLOOKUP($B332,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K332","v":360},{"$f":"IFERROR(VLOOKUP($B332,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L332","v":360},{"$f":"IFERROR(VLOOKUP($B332,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M332","v":360},{"$f":"IFERROR(VLOOKUP($B332,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N332","v":360}]
["",{"$f":"Inputs!C102","v":"18W LED Decorative - Bottom Pole Entry"},null,{"$f":"IFERROR(VLOOKUP($B333,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J333","v":36},{"$f":"IFERROR(VLOOKUP($B333,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K333","v":38},{"$f":"IFERROR(VLOOKUP($B333,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L333","v":40},{"$f":"IFERROR(VLOOKUP($B333,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M333","v":42},{"$f":"IFERROR(VLOOKUP($B333,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N333","v":44}]
["",{"$f":"Inputs!C103","v":"18W LED Decorative - Side Entry"},null,{"$f":"IFERROR(VLOOKUP($B334,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J334","v":36},{"$f":"IFERROR(VLOOKUP($B334,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K334","v":38},{"$f":"IFERROR(VLOOKUP($B334,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L334","v":40},{"$f":"IFERROR(VLOOKUP($B334,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M334","v":42},{"$f":"IFERROR(VLOOKUP($B334,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N334","v":44}]
["",{"$f":"Inputs!C104","v":"18W LED Decorative - Top Entry"},null,{"$f":"IFERROR(VLOOKUP($B335,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J335","v":36},{"$f":"IFERROR(VLOOKUP($B335,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K335","v":38},{"$f":"IFERROR(VLOOKUP($B335,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L335","v":40},{"$f":"IFERROR(VLOOKUP($B335,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M335","v":42},{"$f":"IFERROR(VLOOKUP($B335,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N335","v":44}]
["",{"$f":"Inputs!C105","v":"25W LED"},null,{"$f":"IFERROR(VLOOKUP($B336,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J336","v":21},{"$f":"IFERROR(VLOOKUP($B336,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K336","v":21},{"$f":"IFERROR(VLOOKUP($B336,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L336","v":21},{"$f":"IFERROR(VLOOKUP($B336,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M336","v":21},{"$f":"IFERROR(VLOOKUP($B336,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N336","v":21}]
["",{"$f":"Inputs!C106","v":"25W LED Decorative - Bottom Pole Entry"},null,{"$f":"IFERROR(VLOOKUP($B337,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J337","v":36},{"$f":"IFERROR(VLOOKUP($B337,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K337","v":38},{"$f":"IFERROR(VLOOKUP($B337,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L337","v":40},{"$f":"IFERROR(VLOOKUP($B337,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M337","v":42},{"$f":"IFERROR(VLOOKUP($B337,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N337","v":44}]
["",{"$f":"Inputs!C107","v":"25W LED Decorative - Side Entry"},null,{"$f":"IFERROR(VLOOKUP($B338,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J338","v":36},{"$f":"IFERROR(VLOOKUP($B338,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K338","v":38},{"$f":"IFERROR(VLOOKUP($B338,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L338","v":40},{"$f":"IFERROR(VLOOKUP($B338,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M338","v":42},{"$f":"IFERROR(VLOOKUP($B338,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N338","v":44}]
["",{"$f":"Inputs!C108","v":"25W LED Decorative - Top Entry"},null,{"$f":"IFERROR(VLOOKUP($B339,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J339","v":36},{"$f":"IFERROR(VLOOKUP($B339,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K339","v":38},{"$f":"IFERROR(VLOOKUP($B339,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L339","v":40},{"$f":"IFERROR(VLOOKUP($B339,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M339","v":42},{"$f":"IFERROR(VLOOKUP($B339,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N339","v":44}]
["",{"$f":"Inputs!C109","v":"30W LED"},null,{"$f":"IFERROR(VLOOKUP($B340,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J340","v":1},{"$f":"IFERROR(VLOOKUP($B340,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K340","v":1},{"$f":"IFERROR(VLOOKUP($B340,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L340","v":1},{"$f":"IFERROR(VLOOKUP($B340,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M340","v":1},{"$f":"IFERROR(VLOOKUP($B340,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N340","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C110","v":"88 LED Light"},null,{"$f":"IFERROR(VLOOKUP($B341,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J341","v":1},{"$f":"IFERROR(VLOOKUP($B341,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K341","v":1},{"$f":"IFERROR(VLOOKUP($B341,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L341","v":1},{"$f":"IFERROR(VLOOKUP($B341,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M341","v":1},{"$f":"IFERROR(VLOOKUP($B341,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N341","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C111","v":"100W Metal Halide"},null,{"$f":"IFERROR(VLOOKUP($B342,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J342","v":18},{"$f":"IFERROR(VLOOKUP($B342,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K342","v":19},{"$f":"IFERROR(VLOOKUP($B342,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L342","v":20},{"$f":"IFERROR(VLOOKUP($B342,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M342","v":21},{"$f":"IFERROR(VLOOKUP($B342,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N342","v":22}]
["",{"$f":"Inputs!C112","v":"150W Metal Halide"},null,{"$f":"IFERROR(VLOOKUP($B343,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J343","v":15},{"$f":"IFERROR(VLOOKUP($B343,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K343","v":15},{"$f":"IFERROR(VLOOKUP($B343,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L343","v":15},{"$f":"IFERROR(VLOOKUP($B343,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M343","v":16},{"$f":"IFERROR(VLOOKUP($B343,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N343","v":16}]
["",{"$f":"Inputs!C113","v":"250W Metal Halide"},null,{"$f":"IFERROR(VLOOKUP($B344,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J344","v":91},{"$f":"IFERROR(VLOOKUP($B344,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K344","v":93},{"$f":"IFERROR(VLOOKUP($B344,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L344","v":95},{"$f":"IFERROR(VLOOKUP($B344,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M344","v":97},{"$f":"IFERROR(VLOOKUP($B344,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N344","v":99}]
["",{"$f":"Inputs!C114","v":"400W Metal Halide"},null,{"$f":"IFERROR(VLOOKUP($B345,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J345","v":18},{"$f":"IFERROR(VLOOKUP($B345,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K345","v":19},{"$f":"IFERROR(VLOOKUP($B345,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L345","v":20},{"$f":"IFERROR(VLOOKUP($B345,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M345","v":21},{"$f":"IFERROR(VLOOKUP($B345,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N345","v":22}]
["",{"$f":"Inputs!C115","v":"70W Metal Halide"},null,{"$f":"IFERROR(VLOOKUP($B346,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J346","v":1},{"$f":"IFERROR(VLOOKUP($B346,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K346","v":1},{"$f":"IFERROR(VLOOKUP($B346,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L346","v":1},{"$f":"IFERROR(VLOOKUP($B346,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M346","v":1},{"$f":"IFERROR(VLOOKUP($B346,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N346","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C116","v":"250W Metal Halide - Flood Light"},null,{"$f":"IFERROR(VLOOKUP($B347,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J347","v":36},{"$f":"IFERROR(VLOOKUP($B347,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K347","v":38},{"$f":"IFERROR(VLOOKUP($B347,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L347","v":40},{"$f":"IFERROR(VLOOKUP($B347,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M347","v":42},{"$f":"IFERROR(VLOOKUP($B347,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N347","v":44}]
["",{"$f":"Inputs!C117","v":"400W Metal Halide - Flood Light"},null,{"$f":"IFERROR(VLOOKUP($B348,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J348","v":36},{"$f":"IFERROR(VLOOKUP($B348,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K348","v":38},{"$f":"IFERROR(VLOOKUP($B348,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L348","v":40},{"$f":"IFERROR(VLOOKUP($B348,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M348","v":42},{"$f":"IFERROR(VLOOKUP($B348,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N348","v":44}]
["",{"$f":"Inputs!C118","v":"125W Mercury Vapour"},null,{"$f":"IFERROR(VLOOKUP($B349,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J349","v":1},{"$f":"IFERROR(VLOOKUP($B349,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K349","v":1},{"$f":"IFERROR(VLOOKUP($B349,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L349","v":1},{"$f":"IFERROR(VLOOKUP($B349,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M349","v":1},{"$f":"IFERROR(VLOOKUP($B349,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N349","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C119","v":"250W Mercury Vapour"},null,{"$f":"IFERROR(VLOOKUP($B350,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J350","v":386},{"$f":"IFERROR(VLOOKUP($B350,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K350","v":366},{"$f":"IFERROR(VLOOKUP($B350,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L350","v":348},{"$f":"IFERROR(VLOOKUP($B350,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M350","v":331},{"$f":"IFERROR(VLOOKUP($B350,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N350","v":314}]
["x",{"$f":"Inputs!C120","v":0},null,{"$f":"IFERROR(VLOOKUP($B351,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J351","v":1},{"$f":"IFERROR(VLOOKUP($B351,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K351","v":1},{"$f":"IFERROR(VLOOKUP($B351,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L351","v":1},{"$f":"IFERROR(VLOOKUP($B351,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M351","v":1},{"$f":"IFERROR(VLOOKUP($B351,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N351","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C121","v":"400W Mercury Vapour"},null,{"$f":"IFERROR(VLOOKUP($B352,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J352","v":29},{"$f":"IFERROR(VLOOKUP($B352,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K352","v":28},{"$f":"IFERROR(VLOOKUP($B352,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L352","v":26},{"$f":"IFERROR(VLOOKUP($B352,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M352","v":25},{"$f":"IFERROR(VLOOKUP($B352,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N352","v":24}]
["",{"$f":"Inputs!C122","v":"50W Mercury Vapour"},null,{"$f":"IFERROR(VLOOKUP($B353,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J353","v":1},{"$f":"IFERROR(VLOOKUP($B353,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K353","v":1},{"$f":"IFERROR(VLOOKUP($B353,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L353","v":1},{"$f":"IFERROR(VLOOKUP($B353,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M353","v":1},{"$f":"IFERROR(VLOOKUP($B353,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N353","v":1},null,1,1,1,1,1]
["",{"$f":"Inputs!C123","v":"80W Mercury Vapour Art decorative"},null,{"$f":"IFERROR(VLOOKUP($B354,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J354","v":40},{"$f":"IFERROR(VLOOKUP($B354,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K354","v":40},{"$f":"IFERROR(VLOOKUP($B354,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L354","v":40},{"$f":"IFERROR(VLOOKUP($B354,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M354","v":40},{"$f":"IFERROR(VLOOKUP($B354,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N354","v":40}]
["",{"$f":"Inputs!C124","v":"80W Mercury Vapour"},null,{"$f":"IFERROR(VLOOKUP($B355,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J355","v":3200},{"$f":"IFERROR(VLOOKUP($B355,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K355","v":1},{"$f":"IFERROR(VLOOKUP($B355,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L355","v":1},{"$f":"IFERROR(VLOOKUP($B355,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M355","v":1},{"$f":"IFERROR(VLOOKUP($B355,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N355","v":1},null,null,1,1,1,1]
["",{"$f":"Inputs!C125","v":"14W LED"},null,{"$f":"IFERROR(VLOOKUP($B356,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)+J356","v":18300},{"$f":"IFERROR(VLOOKUP($B356,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)+K356","v":20010},{"$f":"IFERROR(VLOOKUP($B356,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)+L356","v":20100},{"$f":"IFERROR(VLOOKUP($B356,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)+M356","v":20200},{"$f":"IFERROR(VLOOKUP($B356,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)+N356","v":20300}]
[null,null,null,{"$f":"IFERROR(VLOOKUP($B357,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B357,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B357,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B357,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B357,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP($B358,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B358,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B358,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B358,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B358,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP($B359,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B359,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B359,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B359,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B359,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP($B360,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B360,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B360,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B360,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B360,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP($B361,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!D$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B361,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!E$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B361,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!F$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B361,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!G$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B361,Volumes!$B$39:$H$81,MATCH('Revenue Nominal RAB'!H$299,Volumes!$B$39:$H$39,0),FALSE),0)","v":0}]
[null,{"$f":"B222","v":0}]
[null,null,null,{"$f":"SUM(D300:D361)","v":41092},40171,40661,41385,42024]
[null,null,null,{"$f":"Volumes!D82","v":41064},{"$f":"Volumes!E82","v":40142},{"$f":"Volumes!F82","v":40632},{"$f":"Volumes!G82","v":41356},{"$f":"Volumes!H82","v":41995}]
[null,null,null,{"$f":"D363=D364","v":false},false,false,false,false]
[]
[]
[]
[null,"Public & Contract lighting volumes",null,{"$f":"D299","v":"2019-20"},{"$f":"E299","v":"2020-21"},"2021-22","2022-23","2023-24"]
[{"$f":"IF(B370=0,\"x\",\"\")","v":""},{"$f":"Inputs!C69","v":"32W Compact Fluorescent"},null,{"$f":"D229+D300","v":1},{"$f":"E229+E300","v":1},1,1,1]
["",{"$f":"Inputs!C70","v":"42W Compact Fluorescent"},null,{"$f":"D230+D301","v":4648},4548,4246,4131,3894]
["",{"$f":"Inputs!C71","v":"42W Compact Fluorescent - Bottom Pole Entry"},null,204,204,204,204,204]
["",{"$f":"Inputs!C72","v":"2x24W Compact Fluorescent"},null,1,1,1,1,1]
["",{"$f":"Inputs!C73","v":"1x20W Fluorescent"},null,1,1,1,1,1]
["",{"$f":"Inputs!C74","v":"1x40W Fluorescent"},null,1,1,1,1,1]
["",{"$f":"Inputs!C75","v":"2x20W Fluorescent"},null,1,1,1,1,1]
["",{"$f":"Inputs!C76","v":"2x24W Fluorescent"},null,1,1,1,1,1]
["",{"$f":"Inputs!C77","v":"T5 Fluorescent 2 x 24W"},null,83,83,83,83,83]
["",{"$f":"Inputs!C78","v":"20 Fluorescent 1X20FL"},null,1,1,1,1,1]
["",{"$f":"Inputs!C79","v":"2x40W Fluorescent"},null,1,1,1,1,1]
["",{"$f":"Inputs!C80","v":"3x40W Fluorescent"},null,1,1,1,1,1]
["",{"$f":"Inputs!C81","v":"4x20 Fluorescent"},null,1,1,1,1,1]
["",{"$f":"Inputs!C82","v":"4x40W Fluorescent"},null,1,1,1,1,1]
["",{"$f":"Inputs!C83","v":"100W Sodium Vapour"},null,449,471,495,519,545]
["x",{"$f":"Inputs!C84","v":0},null,1,1,1,1,1]
["",{"$f":"Inputs!C85","v":"150W Sodium Vapour"},null,5485,5751,6031,6324,6632]
["x",{"$f":"Inputs!C86","v":0},null,1,1,1,1,1]
["x",{"$f":"Inputs!C87","v":0},null,1,1,1,1,1]
["x",{"$f":"Inputs!C88","v":0},null,1,1,1,1,1]
["",{"$f":"Inputs!C89","v":"250W Sodium Vapour"},null,6780,7111,7458,7823,8206]
["x",{"$f":"Inputs!C90","v":0},null,1,1,1,1,1]
["x",{"$f":"Inputs!C91","v":0},null,1,1,1,1,1]
["x",{"$f":"Inputs!C92","v":0},null,1,1,1,1,1]
["",{"$f":"Inputs!C93","v":"250W Sodium Vapour - Flood Light"},null,36,38,40,42,44]
["",{"$f":"Inputs!C94","v":"400W Sodium Vapour"},null,778,812,847,884,923]
["x",{"$f":"Inputs!C95","v":0},null,1,1,1,1,1]
["",{"$f":"Inputs!C96","v":"400W Sodium Vapour - Flood Light"},null,36,38,40,42,44]
["",{"$f":"Inputs!C97","v":"70W Sodium Vapour"},null,309,321,333,346,360]
["x",{"$f":"Inputs!C98","v":0},null,1,1,1,1,1]
["",{"$f":"Inputs!C99","v":"100W Incandescent"},null,1,1,1,1,1]
["",{"$f":"Inputs!C100","v":"60W Incandescent"},null,1,1,1,1,1]
["",{"$f":"Inputs!C101","v":"18W LED"},null,5340,5340,5340,5340,5340]
["",{"$f":"Inputs!C102","v":"18W LED Decorative - Bottom Pole Entry"},null,36,38,40,42,44]
["",{"$f":"Inputs!C103","v":"18W LED Decorative - Side Entry"},null,36,38,40,42,44]
["",{"$f":"Inputs!C104","v":"18W LED Decorative - Top Entry"},null,36,38,40,42,44]
["",{"$f":"Inputs!C105","v":"25W LED"},null,50,50,50,50,50]
["",{"$f":"Inputs!C106","v":"25W LED Decorative - Bottom Pole Entry"},null,36,38,40,42,44]
["",{"$f":"Inputs!C107","v":"25W LED Decorative - Side Entry"},null,36,38,40,42,44]
["",{"$f":"Inputs!C108","v":"25W LED Decorative - Top Entry"},null,36,38,40,42,44]
["",{"$f":"Inputs!C109","v":"30W LED"},null,33,33,33,33,33]
["",{"$f":"Inputs!C110","v":"88 LED Light"},null,1,1,1,1,1]
["",{"$f":"Inputs!C111","v":"100W Metal Halide"},null,23,24,25,26,27]
["",{"$f":"Inputs!C112","v":"150W Metal Halide"},null,42,42,42,43,43]
["",{"$f":"Inputs!C113","v":"250W Metal Halide"},null,131,133,135,137,139]
["",{"$f":"Inputs!C114","v":"400W Metal Halide"},null,27,28,29,30,31]
["",{"$f":"Inputs!C115","v":"70W Metal Halide"},null,1,1,1,1,1]
["",{"$f":"Inputs!C116","v":"250W Metal Halide - Flood Light"},null,36,38,40,42,44]
["",{"$f":"Inputs!C117","v":"400W Metal Halide - Flood Light"},null,36,38,40,42,44]
["",{"$f":"Inputs!C118","v":"125W Mercury Vapour"},null,315,308,302,{"$f":"G278+G349","v":296},290]
["",{"$f":"Inputs!C119","v":"250W Mercury Vapour"},null,413,393,374,357,339]
["x",{"$f":"Inputs!C120","v":0},null,1,1,1,1,1]
["",{"$f":"Inputs!C121","v":"400W Mercury Vapour"},null,50,48,46,45,43]
["",{"$f":"Inputs!C122","v":"50W Mercury Vapour"},null,182,178,175,171,168]
["",{"$f":"Inputs!C123","v":"80W Mercury Vapour Art decorative"},null,40,40,40,40,40]
["",{"$f":"Inputs!C124","v":"80W Mercury Vapour"},null,3536,331,324,317,311]
["",{"$f":"Inputs!C125","v":"14W LED"},null,24400,27010,27120,27240,27350]
[null,null,null,0,0,0,0,0]
[null,null,null,0,0,0,0,0]
[null,null,null,0,0,0,0,0]
[null,null,null,0,0,0,0,0]
[null,null,null,0,0,0,0,0]
[null,{"$f":"B292","v":0}]
[null,null,null,{"$f":"SUM(D370:D431)","v":53703},53664,54157,54884,55516]
[null,null,null,{"$f":"Volumes!D86","v":53675},{"$f":"Volumes!E86","v":53635},{"$f":"Volumes!F86","v":54128},{"$f":"Volumes!G86","v":54855},{"$f":"Volumes!H86","v":55487}]
[null,null,null,{"$f":"D433=D434","v":false},false,false,false,false]

{"sheet":"Capex Weighting","index":11,"n_rows":101,"n_cols":40,"rows_kept":101,"cut":false,"hidden":false,"merged":[[1,3,1,7],[1,14,1,18]]}
[null,null,null,"Including Real Cost Labour Escalator",null,null,null,null,null,null,null,null,null,null,"Excluding Real costs Labour escalator"]
[null,null,null,"in $2016-17",null,null,null,null,null,null,null,null,null,null,"in $2016-17"]
[null,"Linked to R19 POW",null,{"$f":"'Master Data'!K$25","v":"2019-20"},{"$f":"'Master Data'!L$25","v":"2020-21"},{"$f":"'Master Data'!M$25","v":"2021-22"},{"$f":"'Master Data'!N$25","v":"2022-23"},{"$f":"'Master Data'!O$25","v":"2023-24"},{"$f":"'Master Data'!P$25","v":"2024-25"},{"$f":"'Master Data'!Q$25","v":"2025-26"},{"$f":"'Master Data'!R$25","v":"2026-27"},{"$f":"'Master Data'!S$25","v":"2027-28"},{"$f":"'Master Data'!T$25","v":"2028-29"},null,{"$f":"'Master Data'!K$25","v":"2019-20"},{"$f":"'Master Data'!L$25","v":"2020-21"},{"$f":"'Master Data'!M$25","v":"2021-22"},{"$f":"'Master Data'!N$25","v":"2022-23"},{"$f":"'Master Data'!O$25","v":"2023-24"},{"$f":"'Master Data'!P$25","v":"2024-25"},{"$f":"'Master Data'!Q$25","v":"2025-26"},{"$f":"'Master Data'!R$25","v":"2026-27"},{"$f":"'Master Data'!S$25","v":"2027-28"},{"$f":"'Master Data'!T$25","v":"2028-29"}]
[null,null,null,"2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29",null,"2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29"]
[null,"Capex - Replace luminaires","RLMAJ",366152.99,366152.99,366152.99,366152.99,366152.99,366152.99,366152.99,366152.99,366152.99,366152.99,null,366152.99,366152.99,366152.99,366152.99,366152.99,366152.99,366152.99,366152.99,366152.99,366152.99]
[null,"Capex - Replace luminaires ","RLMIN",2093175.63,2087443.05,556256.25,550523.67000000004,550523.67000000004,550523.67000000004,544791.09,544791.09,544791.09,544791.09,null,2093175.63,2087443.05,556256.25,550523.67000000004,550523.67000000004,550523.67000000004,544791.09,544791.09,544791.09,544791.09]
[null,"Capex - New Streetlight installation","RLOLI",389070.5,389070.5,389070.5,389070.5,389070.5,389070.5,389070.5,389070.5,389070.5,389070.5,null,389070.5,389070.5,389070.5,389070.5,389070.5,389070.5,389070.5,389070.5,389070.5,389070.5]
[null,"Capex - Replace control relays on pilot and cascade roadlighting control systems or Replace OH Swtichwire","RLREL",218470.85,23888,23888,23888,23888,23888,23888,23888,23888,23888,null,218470.85,23888,23888,23888,23888,23888,23888,23888,23888,23888]
[null,"Capex - Road Light Replace Underground Cable","RLRUC",58000,58000,58000,58000,58000,58000,58000,58000,58000,58000,null,58000,58000,58000,58000,58000,58000,58000,58000,58000,58000]
[null,"Capex - New supply to Private Contract Lighting","RLSPR",0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Capex - Replace condemned wide based steel poles","RLWBP",305343.5,305343.5,333102,333102,360860.5,360860.5,388619,388619,388619,388619,null,305343.5,305343.5,333102,333102,360860.5,360860.5,388619,388619,388619,388619]
[null,"Total POW Opex",null,{"$f":"SUM(D5:D11)","v":3430213.47},3229898.04,1726469.74,1720737.1600000001,1748495.6600000001,{"$f":"SUM(I5:I11)","v":1748495.6600000001},1770521.58,1770521.58,1770521.58,1770521.58,null,{"$f":"SUM(O5:O11)","v":3430213.47},3229898.04,1726469.74,1720737.1600000001,1748495.6600000001,{"$f":"SUM(T5:T11)","v":1748495.6600000001},1770521.58,1770521.58,1770521.58,1770521.58]
[]
["Filter","Meter Type","Major/Minor size","POW cost","Bracket Annualised Cost","Lamp Annualised Cost",null,"Lamp/Globe Cost",null,null,null,null,null,"Fitting Cost","Installation","Instal costs","TOTAL COST",null,{"$f":"'Master Data'!K$25","v":"2019-20"},"Weighted Volumes",{"$f":"S14&\" Capex weighting\"","v":"2019-20 Capex weighting"},{"$f":"'Master Data'!L$25","v":"2020-21"},"Weighted Volumes",{"$f":"V14&\" Capex weighting\"","v":"2020-21 Capex weighting"},{"$f":"'Master Data'!M$25","v":"2021-22"},"Weighted Volumes",{"$f":"Y14&\" Capex weighting\"","v":"2021-22 Capex weighting"},{"$f":"'Master Data'!N$25","v":"2022-23"},"Weighted Volumes",{"$f":"AB14&\" Capex weighting\"","v":"2022-23 Capex weighting"},{"$f":"'Master Data'!O$25","v":"2023-24"},"Weighted Volumes",{"$f":"AE14&\" Capex weighting\"","v":"2023-24 Capex weighting"},null,null,null,null,"17/18 Rates","Weighted revenue","Capex weighting"]
[]
[{"$f":"IF(B16=0,\"x\",\"\")","v":""},"32W Compact Fluorescent",{"$f":"IF(B16=0,\"\",VLOOKUP($B16,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B16=0,0,VLOOKUP($B16,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8146229828536538},{"$f":"IF($B16=0,0,VLOOKUP($B16,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":25.225954002287576},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E16:P16)","v":27.040576985141229},null,1,{"$f":"(S16*($AL16*365))/100","v":125.15119999999999},{"$f":"(T16)/T$76","v":2.2692619655245605E-5},1,{"$f":"(V16*($AL16*365))/100","v":125.15119999999999},{"$f":"(W16)/W$76","v":2.3017312511077261E-5},1,{"$f":"(Y16*($AL16*365))/100","v":125.15119999999999},{"$f":"(Z16)/Z$76","v":2.2640960892152959E-5},1,{"$f":"(AB16*($AL16*365))/100","v":125.15119999999999},{"$f":"(AC16)/AC$76","v":2.2155433045585421E-5},1,{"$f":"(AE16*($AL16*365))/100","v":125.15119999999999},{"$f":"(AF16)/AF$76","v":2.172454935605203E-5},null,null,"32W Compact Fluorescent","Not Offered",34.287999999999997,{"$f":"(AL16*100*365)*S16","v":1251512},{"$f":"AM16/$AM$76","v":0.18495847132643381}]
["","42W Compact Fluorescent",{"$f":"IF(B17=0,\"\",VLOOKUP($B17,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B17=0,0,VLOOKUP($B17,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8572967502331537},{"$f":"IF($B17=0,0,VLOOKUP($B17,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":25.225954002287576},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D17:P17)","v":27.08325075252073},null,{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":4648},{"$f":"(S17*(AL17*365))/100","v":582109.94239999994},{"$f":"(T17)/T$76","v":0.1055491239430395},{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":4548},{"$f":"(V17*($AL17*365))/100","v":569586.06239999994},0.10475601033162089,{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":4246},{"$f":"(Y17*($AL17*365))/100","v":531763.94479999994},9.6200808926113254E-2,{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":4131},{"$f":"(AB17*($AL17*365))/100","v":517361.48279999994},9.1588156506211632E-2,{"$f":"IFERROR(VLOOKUP($B17,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":3894},{"$f":"(AE17*($AL17*365))/100","v":487679.8872},8.4654608021579397E-2,null,null,"42W Compact Fluorescent","Offered",34.311999999999998,{"$f":"((AL17*365)*S17)/100","v":582109.94239999994},{"$f":"AM17/$AM$76","v":8.6028871549152078E-2}]
["","42W Compact Fluorescent - Bottom Pole Entry",{"$f":"IF(B18=0,\"\",VLOOKUP($B18,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B18=0,0,VLOOKUP($B18,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8572967502331537},{"$f":"IF($B18=0,0,VLOOKUP($B18,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":25.225954002287576},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D18:P18)","v":27.08325075252073},null,{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":204},{"$f":"(S18*(AL18*365))/100","v":25548.715199999999},{"$f":"(T18)/T$76","v":4.6325346997375342E-3},{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":204},25548.715199999999,4.698818405376135E-3,{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":204},25548.715199999999,4.621988935687024E-3,{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":204},25548.715199999999,4.5228719262326734E-3,{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":204},25548.715199999999,4.4349101274787361E-3,null,null,"42W Compact Fluorescent - Bottom Pole Entry","Offered",34.311999999999998,{"$f":"((AL18*365)*S18)/100","v":25548.715199999999},3.7757938459610642E-3]
["","2x24W Compact Fluorescent",{"$f":"IF(B19=0,\"\",VLOOKUP($B19,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B19=0,0,VLOOKUP($B19,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":2.3974875877040303},{"$f":"IF($B19=0,0,VLOOKUP($B19,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":26.324417964734511},null,null,null,null,null,null,null,null,null,null,28.721905552438542,null,1,{"$f":"(S19*(AL19*365))/100","v":126.35934999999999},2.2911683383252088E-5,1,126.35934999999999,2.3239510669067419E-5,1,126.35934999999999,2.285952593109669E-5,1,126.35934999999999,2.2369311030247367E-5,1,126.35934999999999,2.1934267795064316E-5,null,null,"2x24W Compact Fluorescent","Not Offered",34.619,126.35934999999999,1.8674397220163938E-5]
["","1x20W Fluorescent",{"$f":"IF(B20=0,\"\",VLOOKUP($B20,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B20=0,0,VLOOKUP($B20,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":3.3105615534165622},{"$f":"IF($B20=0,0,VLOOKUP($B20,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":25.136672119628564},null,null,null,null,null,null,null,null,null,null,28.447233673045126,null,1,131.12990000000002,2.3776687288099446E-5,1,131.12990000000002,2.4116891311040651E-5,1,131.12990000000002,2.3722560692122242E-5,1,131.12990000000002,2.3213838298988043E-5,1,131.12990000000002,2.2762370513460262E-5,null,null,"1x20W Fluorescent","Obsolete, no new Connections",35.926000000000002,131.12990000000002,1.9379427324059325E-5]
["","1x40W Fluorescent",{"$f":"IF(B21=0,\"\",VLOOKUP($B21,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B21=0,0,VLOOKUP($B21,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":3.3105615534165622},{"$f":"IF($B21=0,0,VLOOKUP($B21,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":25.202233832468615},null,null,null,null,null,null,null,null,null,null,28.512795385885177,null,1,127.08935000000001,2.3044048173588333E-5,1,127.08935000000001,2.3373769374801659E-5,1,127.08935000000001,2.2991589398736411E-5,1,127.08935000000001,2.249854244091924E-5,1,127.08935000000001,2.2060985885101955E-5,null,null,"1x40W Fluorescent","Abolished",34.819000000000003,127.08935000000001,1.8782282469421077E-5]
["","2x20W Fluorescent",{"$f":"IF(B22=0,\"\",VLOOKUP($B22,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B22=0,0,VLOOKUP($B22,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":3.3105615534165622},{"$f":"IF($B22=0,0,VLOOKUP($B22,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":26.145854199416483},null,null,null,null,null,null,null,null,null,null,29.456415752833045,null,1,132.13729999999998,2.3959350698763455E-5,1,132.13729999999998,2.4302168324953889E-5,1,132.13729999999998,2.3904808277465043E-5,1,132.13729999999998,2.3392177645715218E-5,1,132.13729999999998,2.2937241477712189E-5,null,null,"2x20W Fluorescent","Abolished",36.201999999999998,132.13729999999998,1.9528308968034168E-5]
["","2x24W Fluorescent",{"$f":"IF(B23=0,\"\",VLOOKUP($B23,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B23=0,0,VLOOKUP($B23,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":3.3105615534165622},{"$f":"IF($B23=0,0,VLOOKUP($B23,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":25.564494668096241},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D23:P23)","v":28.875056221512803},null,1,131.96575000000001,2.3928244973034444E-5,1,131.96575000000001,2.4270617529106348E-5,1,131.96575000000001,2.3873773362569717E-5,1,131.96575000000001,2.3361808264207332E-5,1,131.96575000000001,2.2907462726553352E-5,null,null,"2x24W Fluorescent","Obsolete, no new Connections",36.155000000000001,131.96575000000001,1.9502955934458744E-5]
["","T5 Fluorescent 2 x 24W",{"$f":"IF(B24=0,\"\",VLOOKUP($B24,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B24=0,0,VLOOKUP($B24,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":3.3105615534165622},{"$f":"IF($B24=0,0,VLOOKUP($B24,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":26.145854199416483},null,null,null,null,null,null,null,null,null,null,29.456415752833045,null,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":83},10967.395899999998,1.9886261079973665E-3,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":83},10967.395899999998,2.0170799709711726E-3,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":83},10967.395899999998,1.9840990870295984E-3,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":83},10967.395899999998,1.9415507445943629E-3,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":83},10967.395899999998,1.9037910426501117E-3,null,null,"T5 Fluorescent 2 x 24W","Not Offered",36.201999999999998,10967.395899999998,1.6208496443468358E-3]
["","20 Fluorescent 1X20FL",{"$f":"IF(B25=0,\"\",VLOOKUP($B25,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B25=0,0,VLOOKUP($B25,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":3.3105615534165622},{"$f":"IF($B25=0,0,VLOOKUP($B25,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":25.136672119628564},null,null,null,null,null,null,null,null,null,null,28.447233673045126,null,1,131.12990000000002,2.3776687288099446E-5,1,131.12990000000002,2.4116891311040651E-5,1,131.12990000000002,2.3722560692122242E-5,1,131.12990000000002,2.3213838298988043E-5,1,131.12990000000002,2.2762370513460262E-5,null,null,"20 Fluorescent 1X20FL","Not Offered",35.926000000000002,131.12990000000002,1.9379427324059325E-5]
["","2x40W Fluorescent",{"$f":"IF(B26=0,\"\",VLOOKUP($B26,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B26=0,0,VLOOKUP($B26,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":3.3105615534165622},{"$f":"IF($B26=0,0,VLOOKUP($B26,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":26.276977625096585},null,null,null,null,null,null,null,null,null,null,29.587539178513147,null,1,128.16244999999998,2.3238624415382606E-5,1,128.16244999999998,2.357112967223098E-5,1,128.16244999999998,2.3185722696166788E-5,1,128.16244999999998,2.2688512614606884E-5,1,128.16244999999998,2.2247261477457273E-5,null,null,"2x40W Fluorescent","Abolished",35.113,128.16244999999998,1.8940873785829063E-5]
["","3x40W Fluorescent",{"$f":"IF(B27=0,\"\",VLOOKUP($B27,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B27=0,0,VLOOKUP($B27,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":3.3105615534165622},{"$f":"IF($B27=0,0,VLOOKUP($B27,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":38.145598540811157},null,null,null,null,null,null,null,null,null,null,41.45616009422772,null,1,161.1694,2.9223498410435866E-5,1,161.1694,2.964163705200442E-5,1,161.1694,2.9156972385496562E-5,1,161.1694,2.8531710848135497E-5,1,161.1694,2.7976819918508913E-5,null,null,"3x40W Fluorescent","Not Offered",44.155999999999999,161.1694,2.3818905330990464E-5]
["","4x20 Fluorescent",{"$f":"IF(B28=0,\"\",VLOOKUP($B28,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B28=0,0,VLOOKUP($B28,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":3.3105615534165622},{"$f":"IF($B28=0,0,VLOOKUP($B28,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":28.164218358992322},null,null,null,null,null,null,null,null,null,null,31.474779912408884,null,1,134.15575000000001,2.4325339344043173E-5,1,134.15575000000001,2.4673393646309054E-5,1,134.15575000000001,2.4269963765488864E-5,1,134.15575000000001,2.3749502496222942E-5,1,134.15575000000001,2.3287616996666255E-5,null,null,"4x20 Fluorescent","Abolished",36.755000000000003,134.15575000000001,1.9826611682230152E-5]
["","4x40W Fluorescent",{"$f":"IF(B29=0,\"\",VLOOKUP($B29,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B29=0,0,VLOOKUP($B29,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":3.3105615534165622},{"$f":"IF($B29=0,0,VLOOKUP($B29,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":39.22034233343912},null,null,null,null,null,null,null,null,null,null,42.530903886855683,null,1,166.34875,3.0162626597871514E-5,1,166.34875,3.0594202569188818E-5,1,166.34875,3.0093962688400349E-5,1,166.34875,2.9448607706852414E-5,1,166.34875,2.8875884767325926E-5,null,null,"4x40W Fluorescent","Abolished",45.575000000000003,166.34875,2.4584351174469845E-5]
["","100W Sodium Vapour",{"$f":"IF(B30=0,\"\",VLOOKUP($B30,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B30=0,0,VLOOKUP($B30,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":3.0033938417165258},{"$f":"IF($B30=0,0,VLOOKUP($B30,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":38.574768760187247},null,null,null,null,null,null,null,null,null,null,41.57816260190377,null,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":444},70222.218600000007,1.2732807180732695E-2,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":466},73701.697899999999,1.3554924069136427E-2,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":490},77497.493500000011,1.4019983184926543E-2,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":514},81293.289099999995,1.4391296477464611E-2,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":540},85405.400999999998,1.4825218210435982E-2,null,null,"100W Sodium Vapour","Offered",43.331000000000003,70222.218600000007,1.0378002132945324E-2]
[{"$f":"IF(B31=0,\"x\",\"\")","v":"x"},0,{"$f":"IF(B31=0,\"\",VLOOKUP($B31,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":""},null,{"$f":"IF($B31=0,0,VLOOKUP($B31,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B31=0,0,VLOOKUP($B31,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D31:P31)","v":0},null,{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,null,null,0,"NA",0,0,0]
["","150W Sodium Vapour",{"$f":"IF(B32=0,\"\",VLOOKUP($B32,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B32=0,0,VLOOKUP($B32,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":5.1699947710405452},{"$f":"IF($B32=0,0,VLOOKUP($B32,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":38.560935492003452},null,null,null,null,null,null,null,null,null,null,43.730930263043994,null,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":5322},885346.89809999999,0.16053254320801388,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":5588},929597.60739999998,0.17096790633310355,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":5868},976177.3014,0.17659912253981436,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":6161},1024919.62405,0.18144083402912922,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":6469},1076157.2874499999,0.18680629595307596,null,null,"150W Sodium Vapour","Offered",45.576999999999998,885346.89809999999,0.13084365860349398]
["x",0,{"$f":"IF(B33=0,\"\",VLOOKUP($B33,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":""},null,{"$f":"IF($B33=0,0,VLOOKUP($B33,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B33=0,0,VLOOKUP($B33,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,null,null,0,"NA",0,0,0]
["x",0,{"$f":"IF(B34=0,\"\",VLOOKUP($B34,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":""},null,{"$f":"IF($B34=0,0,VLOOKUP($B34,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B34=0,0,VLOOKUP($B34,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,null,null,0,"NA",0,0,0]
["x",0,{"$f":"IF(B35=0,\"\",VLOOKUP($B35,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":""},null,{"$f":"IF($B35=0,0,VLOOKUP($B35,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B35=0,0,VLOOKUP($B35,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,null,null,0,"NA",0,0,0]
["","250W Sodium Vapour",{"$f":"IF(B36=0,\"\",VLOOKUP($B36,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B36=0,0,VLOOKUP($B36,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":6.63427784180349},{"$f":"IF($B36=0,0,VLOOKUP($B36,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":39.014211491145701},null,null,null,null,null,null,null,null,null,null,45.64848933294919,null,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":6615},1126738.9035,0.20430213524036511,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":6946},1183118.4314000001,0.21759445113709919,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":7293},1242223.2537,0.2247291924196069,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":7658},1304394.0322,0.23091600116873268,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":8041},1369630.7668999999,0.2377493079977375,null,null,"250W Sodium Vapour","Offered",46.665999999999997,1126738.9035,0.16651850335864316]
["x",0,{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":""},null,{"$f":"IF($B37=0,0,VLOOKUP($B37,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B37=0,0,VLOOKUP($B37,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,null,null,0,"NA",0,0,0]
["x",0,{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":""},null,{"$f":"IF($B38=0,0,VLOOKUP($B38,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B38=0,0,VLOOKUP($B38,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,null,null,0,"NA",0,0,0]
["x",0,{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":""},null,{"$f":"IF($B39=0,0,VLOOKUP($B39,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B39=0,0,VLOOKUP($B39,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,null,null,0,"NA",0,0,0]
["","250W Sodium Vapour - Flood Light",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B40=0,0,VLOOKUP($B40,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":6.63427784180349},{"$f":"IF($B40=0,0,VLOOKUP($B40,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":39.014211491145701},null,null,null,null,null,null,null,null,null,null,45.64848933294919,null,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":36},6645.8178000000007,1.2050305201505151E-3,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":38},7015.0298999999995,1.2901764863848773E-3,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},7384.2419999999993,1.3358748005627861E-3,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":42},7753.4540999999999,1.3725887820857474E-3,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":44},8122.6661999999997,1.4099845847633551E-3,null,null,"250W Sodium Vapour - Flood Light","Offered",50.576999999999998,6645.8178000000007,9.821722053020693E-4]
["","400W Sodium Vapour",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B41=0,0,VLOOKUP($B41,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7859820424856609},{"$f":"IF($B41=0,0,VLOOKUP($B41,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":39.167855354434998},null,null,null,null,null,null,null,null,null,null,43.953837396920662,null,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":674},116825.22879999998,2.1182940980952997E-2,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":708},122718.48959999999,2.2569898059392038E-2,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":743},128785.0816,2.3298362268986059E-2,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":780},135198.33600000001,2.3934070796944509E-2,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":819},141958.25279999999,2.4642025561500899E-2,null,null,"400W Sodium Vapour","Offered",47.488,116825.22879999998,1.726536839535607E-2]
["x",0,{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":""},null,{"$f":"IF($B42=0,0,VLOOKUP($B42,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B42=0,0,VLOOKUP($B42,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,null,null,0,"NA",0,0,0]
["","400W Sodium Vapour - Flood Light",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B43=0,0,VLOOKUP($B43,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7859820424856609},{"$f":"IF($B43=0,0,VLOOKUP($B43,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":39.167855354434998},null,null,null,null,null,null,null,null,null,null,43.953837396920662,null,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":36},6578.9351999999999,1.1929032580599082E-3,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":38},6944.4315999999999,1.2771923269533196E-3,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},7309.9280000000008,1.3224307395570632E-3,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":42},7675.4243999999999,1.3587752365990312E-3,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":44},8040.9207999999999,1.3957946930409409E-3,null,null,"400W Sodium Vapour - Flood Light","Offered",50.067999999999998,6578.9351999999999,9.7228775876513043E-4]
["","70W Sodium Vapour",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B44=0,0,VLOOKUP($B44,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9038586598764438},{"$f":"IF($B44=0,0,VLOOKUP($B44,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":25.948426976727394},null,null,null,null,null,null,null,null,null,null,28.852285636603838,null,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":236},29421.9784,5.3348410988951897E-3,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":248},30918.011199999997,5.6863180377925808E-3,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":260},32414.043999999994,5.863987740912794E-3,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":273},34034.746199999994,6.0251483058699614E-3,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":287},35780.1178,6.2109427245720045E-3,null,null,"70W Sodium Vapour","Offered",34.155999999999999,29421.9784,4.3482157168795461E-3]
["x",0,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":""},null,{"$f":"IF($B45=0,0,VLOOKUP($B45,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B45=0,0,VLOOKUP($B45,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,null,null,0,"NA",0,0,0]
["","100W Incandescent",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B46=0,0,VLOOKUP($B46,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1594703538299655},{"$f":"IF($B46=0,0,VLOOKUP($B46,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":35.352201275876148},null,null,null,null,null,null,null,null,null,null,37.511671629706115,null,1,145.83940000000001,2.6443837813374752E-5,1,145.83940000000001,2.6822204231585486E-5,1,145.83940000000001,2.6383639565062522E-5,1,145.83940000000001,2.5817851224026227E-5,1,145.83940000000001,2.5315740027718592E-5,null,null,"100W Incandescent","Abolished",39.956000000000003,145.83940000000001,2.1553315096590613E-5]
["","60W Incandescent",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B47=0,0,VLOOKUP($B47,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":2.1594703538299655},{"$f":"IF($B47=0,0,VLOOKUP($B47,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":24.558324152789545},null,null,null,null,null,null,null,null,null,null,26.717794506619512,null,1,113.91284999999999,2.0654863708019133E-5,1,113.91284999999999,2.0950399736298713E-5,1,113.91284999999999,2.0607843807839527E-5,1,113.91284999999999,2.0165915478291981E-5,1,113.91284999999999,1.9773724359922652E-5,null,null,"60W Incandescent","Abolished",31.209,113.91284999999999,1.683495372032977E-5]
["","18W LED",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B48=0,0,VLOOKUP($B48,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4778563475647104},{"$f":"IF($B48=0,0,VLOOKUP($B48,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,2.4778563475647104,null,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":360},42950.718000000001,7.7878942230974312E-3,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":360},42950.718000000001,7.8993257658028955E-3,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":360},42950.718000000001,7.7701654201309317E-3,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":360},42950.718000000001,7.6035368171365565E-3,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":360},42950.718000000001,7.4556615763082777E-3,null,null,"18W LED","Offered",32.686999999999998,42950.718000000001,6.3476012564424025E-3]
["","18W LED Decorative - Bottom Pole Entry",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B49=0,0,VLOOKUP($B49,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4778563475647104},{"$f":"IF($B49=0,0,VLOOKUP($B49,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,2.4778563475647104,null,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":36},4295.0717999999997,7.7878942230974306E-4,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":38},4533.6868999999997,8.3381771972363891E-4,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},4772.3019999999997,8.6335171334788125E-4,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":42},5010.9170999999997,8.8707929533259826E-4,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":44},5249.5321999999996,9.1124752599323379E-4,null,null,"25W LED","Offered",32.686999999999998,4295.0717999999997,6.3476012564424018E-4]
["","18W LED Decorative - Side Entry",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B50=0,0,VLOOKUP($B50,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4778563475647104},{"$f":"IF($B50=0,0,VLOOKUP($B50,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,2.4778563475647104,null,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":36},6014.835,1.0906196899754792E-3,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":38},6348.9925000000003,1.1676815284470761E-3,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},6683.15,1.2090410462416027E-3,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":42},7017.3074999999999,1.2422692429360199E-3,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":44},7351.4650000000001,1.2761145257239967E-3,null,null,"18W LED Decorative - Bottom Pole Entry","Offered",45.774999999999999,6014.835,8.8892051125417134E-4]
["","18W LED Decorative - Top Entry",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B51=0,0,VLOOKUP($B51,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":2.4778563475647104},{"$f":"IF($B51=0,0,VLOOKUP($B51,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,2.4778563475647104,null,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":36},6014.835,1.0906196899754792E-3,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":38},6348.9925000000003,1.1676815284470761E-3,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},6683.15,1.2090410462416027E-3,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":42},7017.3074999999999,1.2422692429360199E-3,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":44},7351.4650000000001,1.2761145257239967E-3,null,null,"18W LED Decorative - Side Entry","Offered",45.774999999999999,6014.835,8.8892051125417134E-4]
["","25W LED",{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B52=0,0,VLOOKUP($B52,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9113670209879539},{"$f":"IF($B52=0,0,VLOOKUP($B52,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,2.9113670209879539,null,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":21},3508.6537499999999,6.3619481915236289E-4,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":21},3508.6537499999999,6.4529768677338412E-4,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":21},3508.6537499999999,6.347465492768414E-4,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":21},3508.6537499999999,6.2113462146800994E-4,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":21},3508.6537499999999,6.0905466000463475E-4,null,null,"18W LED Decorative - Top Entry","Offered",45.774999999999999,3508.6537499999999,5.1853696489826654E-4]
["","25W LED Decorative - Bottom Pole Entry",{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B53=0,0,VLOOKUP($B53,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9113670209879539},{"$f":"IF($B53=0,0,VLOOKUP($B53,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,2.9113670209879539,null,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":36},6014.835,1.0906196899754792E-3,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":38},6348.9925000000003,1.1676815284470761E-3,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},6683.15,1.2090410462416027E-3,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":42},7017.3074999999999,1.2422692429360199E-3,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":44},7351.4650000000001,1.2761145257239967E-3,null,null,"25W LED Decorative - Bottom Pole Entry","Offered",45.774999999999999,6014.835,8.8892051125417134E-4]
["","25W LED Decorative - Side Entry",{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B54=0,0,VLOOKUP($B54,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9113670209879539},{"$f":"IF($B54=0,0,VLOOKUP($B54,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,2.9113670209879539,null,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":36},6014.835,1.0906196899754792E-3,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":38},6348.9925000000003,1.1676815284470761E-3,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},6683.15,1.2090410462416027E-3,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":42},7017.3074999999999,1.2422692429360199E-3,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":44},7351.4650000000001,1.2761145257239967E-3,null,null,"25W LED Decorative - Side Entry","Offered",45.774999999999999,6014.835,8.8892051125417134E-4]
["","25W LED Decorative - Top Entry",{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B55=0,0,VLOOKUP($B55,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9113670209879539},{"$f":"IF($B55=0,0,VLOOKUP($B55,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,2.9113670209879539,null,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":36},6014.835,1.0906196899754792E-3,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":38},6348.9925000000003,1.1676815284470761E-3,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},6683.15,1.2090410462416027E-3,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":42},7017.3074999999999,1.2422692429360199E-3,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":44},7351.4650000000001,1.2761145257239967E-3,null,null,"25W LED Decorative - Top Entry","Offered",45.774999999999999,6014.835,8.8892051125417134E-4]
["","30W LED",{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B56=0,0,VLOOKUP($B56,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9113670209879539},{"$f":"IF($B56=0,0,VLOOKUP($B56,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,2.9113670209879539,null,1,119.30754999999999,2.1633039508603973E-5,1,119.30754999999999,2.1942571571674709E-5,1,119.30754999999999,2.158379283369703E-5,1,119.30754999999999,2.11209356031571E-5,1,119.30754999999999,2.071017104530077E-5,null,null,"30W LED","Not Offered",32.686999999999998,119.30754999999999,1.7632225712340006E-5]
["","88 LED Light",{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B57=0,0,VLOOKUP($B57,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":2.9113670209879539},{"$f":"IF($B57=0,0,VLOOKUP($B57,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,2.9113670209879539,null,1,{"$f":"(S57*(AL57*365))/100","v":119.30754999999999},2.1633039508603973E-5,1,119.30754999999999,2.1942571571674709E-5,1,119.30754999999999,2.158379283369703E-5,1,119.30754999999999,2.11209356031571E-5,1,119.30754999999999,2.071017104530077E-5,null,null,"88 LED Light","Abolished",32.686999999999998,119.30754999999999,1.7632225712340006E-5]
["","100W Metal Halide",{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B58=0,0,VLOOKUP($B58,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":3.0033938417165258},{"$f":"IF($B58=0,0,VLOOKUP($B58,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":38.562945454047245},null,null,null,null,null,null,null,null,null,null,41.566339295763768,null,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":18},2856.5702999999999,5.1795798471265819E-4,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":19},3015.26865,5.5455625532878665E-4,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":20},3173.9669999999996,5.7419875095072244E-4,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":21},3332.6653499999998,5.8997951298323545E-4,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":22},3491.3636999999999,6.0605334204209339E-4,null,null,"100W Metal Halide","Offered",43.478999999999999,2856.5702999999999,4.2216684772059107E-4]
["","150W Metal Halide",{"$f":"IF(B59=0,\"\",VLOOKUP($B59,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B59=0,0,VLOOKUP($B59,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":5.1699947710405452},{"$f":"IF($B59=0,0,VLOOKUP($B59,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":39.065263780927253},null,null,null,null,null,null,null,null,null,null,44.235258551967796,null,{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":15},2525.6722499999996,4.5795901072509401E-4,{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":15},2525.6722499999996,4.6451162656694983E-4,{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":15},2525.6722499999996,4.5691648692658139E-4,{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":16},2694.0503999999996,4.7692593645632335E-4,{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":16},2694.0503999999996,4.6765057692208878E-4,null,null,"150W Metal Halide","Offered",46.131,2525.6722499999996,3.7326408251107018E-4]
["","250W Metal Halide",{"$f":"IF(B60=0,\"\",VLOOKUP($B60,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B60=0,0,VLOOKUP($B60,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":6.63427784180349},{"$f":"IF($B60=0,0,VLOOKUP($B60,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":39.065263780927253},null,null,null,null,null,null,null,null,null,null,45.699541622730742,null,{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":91},15595.771099999998,2.8278506462788319E-3,{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":93},15938.5353,2.9313522201060522E-3,{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":95},16281.299499999999,2.9454313282887383E-3,{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":97},16624.063699999999,2.9429468534931912E-3,{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":99},16966.827899999997,2.9452109938154056E-3,null,null,"250W Metal Halide","Offered",46.954000000000001,15595.771099999998,2.3048680170968993E-3]
["","400W Metal Halide",{"$f":"IF(B61=0,\"\",VLOOKUP($B61,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B61=0,0,VLOOKUP($B61,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7859820424856609},{"$f":"IF($B61=0,0,VLOOKUP($B61,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":41.464361822927245},null,null,null,null,null,null,null,null,null,null,46.250343865412908,null,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":18},3422.97,6.2065850188664624E-4,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":19},3613.1350000000002,6.6451346403159661E-4,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":20},3803.3,6.8805066640292194E-4,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":21},3993.4650000000001,7.0696043208046577E-4,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":22},4183.63,7.2622137400568253E-4,null,null,"400W Metal Halide","Offered",52.1,3422.97,5.0587393376671022E-4]
["","70W Metal Halide",{"$f":"IF(B62=0,\"\",VLOOKUP($B62,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B62=0,0,VLOOKUP($B62,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":3.0033938417165258},{"$f":"IF($B62=0,0,VLOOKUP($B62,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":27.704040147190643},null,null,null,null,null,null,null,null,null,null,30.707433988907169,null,1,120.47920000000001,2.1845484997093649E-5,1,120.47920000000001,2.2158056794378161E-5,1,120.47920000000001,2.1795754699258779E-5,1,120.47920000000001,2.1328352017285455E-5,1,120.47920000000001,2.0913553579811173E-5,null,null,"70W Metal Halide","Not Offered",33.008000000000003,120.47920000000001,1.7805381537397711E-5]
["","250W Metal Halide - Flood Light",{"$f":"IF(B63=0,\"\",VLOOKUP($B63,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B63=0,0,VLOOKUP($B63,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":6.63427784180349},{"$f":"IF($B63=0,0,VLOOKUP($B63,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":39.065263780927253},null,null,null,null,null,null,null,null,null,null,45.699541622730742,null,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":36},6864.7302,1.2447240734765475E-3,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":38},7246.1041000000005,1.3326747370979923E-3,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},7627.4780000000001,1.3798783479803396E-3,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":42},8008.8518999999997,1.4178016834234077E-3,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":44},8390.2258000000002,1.4564292991239489E-3,null,null,"250W Metal Halide - Flood Light","Offered",52.243000000000002,6864.7302,1.0145248338492992E-3]
["","400W Metal Halide - Flood Light",{"$f":"IF(B64=0,\"\",VLOOKUP($B64,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B64=0,0,VLOOKUP($B64,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":4.7859820424856609},{"$f":"IF($B64=0,0,VLOOKUP($B64,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":41.464361822927245},null,null,null,null,null,null,null,null,null,null,46.250343865412908,null,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":36},6845.94,1.2413170037732925E-3,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":38},7226.27,1.3290269280631932E-3,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},7606.6,1.3761013328058439E-3,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":42},7986.93,1.4139208641609315E-3,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":44},8367.26,1.4524427480113651E-3,null,null,"400W Metal Halide - Flood Light","Offered",52.1,6845.94,1.0117478675334204E-3]
["","125W Mercury Vapour",{"$f":"IF(B65=0,\"\",VLOOKUP($B65,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B65=0,0,VLOOKUP($B65,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":5.3928485394198642},{"$f":"IF($B65=0,0,VLOOKUP($B65,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":35.466616717927245},null,null,null,null,null,null,null,null,null,null,40.859465257347111,null,1,157.69095000000002,2.8592780184483668E-5,1,157.69095000000002,2.9001894319180793E-5,1,157.69095000000002,2.8527689962193319E-5,1,157.69095000000002,2.7915923176284037E-5,1,157.69095000000002,2.7373008219479588E-5,null,null,"125W Mercury Vapour","Obsolete, no new Connections",43.203000000000003,157.69095000000002,2.3304832118280214E-5]
["","250W Mercury Vapour",{"$f":"IF(B66=0,\"\",VLOOKUP($B66,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B66=0,0,VLOOKUP($B66,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":5.3928485394198642},{"$f":"IF($B66=0,0,VLOOKUP($B66,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":35.466616717927245},null,null,null,null,null,null,null,null,null,null,40.859465257347111,null,{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":386},61509.756200000003,1.1153049291844467E-2,{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":366},58322.722199999997,1.072648383214978E-2,{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":348},55454.391600000003,1.0032190754173638E-2,{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":331},52745.412700000008,9.3374850543712015E-3,{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":314},50036.433799999999,8.6856456485349728E-3,null,null,"250W Mercury Vapour","Obsolete, no new Connections",43.658000000000001,61509.756200000003,9.0904046292913168E-3]
["x",0,{"$f":"IF(B67=0,\"\",VLOOKUP($B67,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":""},null,{"$f":"IF($B67=0,0,VLOOKUP($B67,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":0},{"$f":"IF($B67=0,0,VLOOKUP($B67,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},0,0,null,null,0,"NA",0,0,0]
["","400W Mercury Vapour",{"$f":"IF(B68=0,\"\",VLOOKUP($B68,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B68=0,0,VLOOKUP($B68,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":4.9196445312921266},{"$f":"IF($B68=0,0,VLOOKUP($B68,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":35.990056290727253},null,null,null,null,null,null,null,null,null,null,40.909700822019381,null,{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":29},4839.6737000000003,8.7753752684429102E-4,{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":28},4672.7883999999995,8.5940071610129736E-4,{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":26},4339.0177999999996,7.8496676276500405E-4,{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":25},4172.1324999999997,7.3858981984240599E-4,{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":24},4005.2471999999998,6.952565415240861E-4,null,null,"400W Mercury Vapour","Obsolete, no new Connections",45.722000000000001,4839.6737000000003,7.1524575814754137E-4]
["","50W Mercury Vapour",{"$f":"IF(B69=0,\"\",VLOOKUP($B69,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B69=0,0,VLOOKUP($B69,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8146229828536538},{"$f":"IF($B69=0,0,VLOOKUP($B69,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":24.769613796304043},null,null,null,null,null,null,null,null,null,null,26.584236779157695,null,1,116.45689999999999,2.1116155002340941E-5,1,116.45689999999999,2.1418291325782522E-5,1,116.45689999999999,2.106808499256394E-5,1,116.45689999999999,2.0616286944483447E-5,1,116.45689999999999,2.0215336903703806E-5,null,null,"50W Mercury Vapour","Obsolete, no new Connections",31.905999999999999,116.45689999999999,1.7210933813990888E-5]
["","80W Mercury Vapour Art decorative",{"$f":"IF(B70=0,\"\",VLOOKUP($B70,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B70=0,0,VLOOKUP($B70,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8866463526330066},{"$f":"IF($B70=0,0,VLOOKUP($B70,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":24.661578336449793},null,null,null,null,null,null,null,null,null,null,26.548224689082801,null,{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},7027.5640000000003,1.2742493636089501E-3,{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},7027.5640000000003,1.2924817083623343E-3,{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},7027.5640000000003,1.2713485902740209E-3,{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},7027.5640000000003,1.2440849442559598E-3,{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},7027.5640000000003,1.2198897091742983E-3,null,null,"80W Mercury Vapour Art decorative","Obsolete, no new Connections",48.134,7027.5640000000003,1.038589717548596E-3]
["","80W Mercury Vapour",{"$f":"IF(B71=0,\"\",VLOOKUP($B71,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMIN"},null,{"$f":"IF($B71=0,0,VLOOKUP($B71,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":1.8866463526330066},{"$f":"IF($B71=0,0,VLOOKUP($B71,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":24.661578336449793},null,null,null,null,null,null,null,null,null,null,26.548224689082801,null,{"$f":"IFERROR(VLOOKUP($B71,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":3200},372673.76,6.757381384413641E-2,1,116.46055,2.1418962619311194E-5,1,116.46055,2.1068745309902139E-5,1,116.46055,2.0616933101536807E-5,1,116.46055,2.0215970494153996E-5,null,null,"80W Mercury Vapour","Obsolete, no new Connections",31.907,372673.76,5.5076714368758967E-2]
["","14W LED",{"$f":"IF(B72=0,\"\",VLOOKUP($B72,Inputs!$C$68:$AK$129,MATCH(C$14,Inputs!$C$68:$AK$68,0),FALSE))","v":"RLMAJ"},null,{"$f":"IF($B72=0,0,VLOOKUP($B72,Inputs!$C$68:$AN$129,MATCH('Capex Weighting'!E$14,Inputs!$C$68:$AN$68,0),FALSE))","v":2.2551925051330262},{"$f":"IF($B72=0,0,VLOOKUP($B72,Inputs!$C$68:$AK$129,MATCH('Capex Weighting'!F$14,Inputs!$C$68:$AK$68,0),FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,2.2551925051330262,null,{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$39:$H$81,MATCH(S$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":18300},2087276.9550000001,{"$f":"(T72)/T$76","v":0.37846846098938086},{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$39:$H$81,MATCH(V$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":20010},2282317.5885000001,0.41975480206368571,{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$39:$H$81,MATCH(Y$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":20100},2292582.8849999998,0.41474855567748614,{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$39:$H$81,MATCH(AB$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":20200},2303988.77,0.40787358756061237,{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$39:$H$81,MATCH(AE$14,Volumes!$B$39:$H$39,0),FALSE),0)","v":20300},2315394.6549999998,0.40192107995198262,null,null,"14W","LED",31.248999999999999,2087276.9550000001,0.30847451309431595]
["x"]
["x"]
["x"]
[null,null,null,null,{"$f":"SUM(E15:E75)","v":164.21440689668435},1153.9075491029962,0,0,null,null,null,null,null,0,0,0,1318.1219559996814,null,{"$f":"SUM(S15:S75)","v":41082},{"$f":"SUM(T15:T75)","v":5515061.8086999999},{"$f":"SUM(U16:U75)","v":1},{"$f":"SUM(V15:V75)","v":40161},{"$f":"SUM(W15:W75)","v":5437263.7961000009},{"$f":"SUM(X16:X75)","v":0.99999999999999956},{"$f":"SUM(Y15:Y75)","v":40651},{"$f":"SUM(Z15:Z75)","v":5527645.2530499995},{"$f":"SUM(AA16:AA75)","v":1.0000000000000002},{"$f":"SUM(AB15:AB75)","v":41375},{"$f":"SUM(AC15:AC75)","v":5648781.4859000007},{"$f":"SUM(AD16:AD75)","v":0.99999999999999978},{"$f":"SUM(AE15:AE75)","v":42014},{"$f":"SUM(AF15:AF75)","v":5760819.1520499978},{"$f":"SUM(AG16:AG75)","v":1.0000000000000004},null,null,null,null,null,{"$f":"SUM(AM16:AM75)","v":6766448.6574999988},{"$f":"SUM(AN16:AN75)","v":1.0000000000000004}]
[]
[]
[]
[]
[]
[]
[]
[null,"Direct POW Capex allocation Public and Contract"]
[null,"RLMAJ & RLMIN allocated with Materials and installation",null,{"$f":"D3","v":"2019-20"},{"$f":"E3","v":"2020-21"},"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",null,{"$f":"O3","v":"2019-20"},{"$f":"P3","v":"2020-21"},"2021-22","2022-23","2023-24",{"$f":"T3","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29"]
[]
[null,"Capex - Replace luminaires","RLMAJ",321597.99,321816.38863499998,322035.85742331145,322256.40160868567,322478.02646056825,322035.85742331145,322256.40160868567,322478.02646056825,322035.85742331145,322256.40160868567,null,321597.99,321597.99,321597.99,321597.99,321597.99,321597.99,321597.99,321597.99,321597.99,321597.99]
[null,"Capex - Replace luminaires ","RLMIN",2041582.4,2042849.2655999998,511030.58471035998,511350.4125354407,511671.80751686438,511030.58471035998,511350.4125354407,511671.80751686438,511030.58471035998,511350.4125354407,null,2041582.4,2041582.4,510395.6,510395.6,510395.6,510395.6,510395.6,510395.6,510395.6,510395.6]
[null,null,null,{"$f":"SUM(D87:D88)","v":2363180.3899999997},{"$f":"SUM(E87:E88)","v":2364665.6542349998},833066.44213367137,833606.81414412637,834149.83397743269,{"$f":"SUM(I87:I88)","v":833066.44213367137},833606.81414412637,834149.83397743269,833066.44213367137,833606.81414412637,null,{"$f":"SUM(O87:O88)","v":2363180.3899999997},{"$f":"SUM(P87:P88)","v":2363180.3899999997},831993.59,831993.59,831993.59,{"$f":"SUM(T87:T88)","v":831993.59},831993.59,{"$f":"SUM(V87:V88)","v":831993.59},831993.59,831993.59]
[]
[null,"Indirect POW Capex allocation Public and Contract"]
[null,"RLMAJ & RLMIN allocated with Materials and installation",null,{"$f":"D3","v":"2019-20"},{"$f":"E3","v":"2020-21"},{"$f":"F3","v":"2021-22"},{"$f":"G3","v":"2022-23"},{"$f":"H3","v":"2023-24"},{"$f":"I3","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29",null,{"$f":"O3","v":"2019-20"},{"$f":"P3","v":"2020-21"},{"$f":"Q3","v":"2021-22"},{"$f":"R3","v":"2022-23"},{"$f":"S3","v":"2023-24"},{"$f":"T3","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29"]
[]
[null,"Capex - Replace luminaires","RLMAJ",{"$f":"D5-D87","v":44555},44336.60136500001,44117.132576688542,43896.588391314319,43674.963539431745,{"$f":"I5-I87","v":44117.132576688542},43896.588391314319,43674.963539431745,44117.132576688542,43896.588391314319,null,{"$f":"O5-O87","v":44555},44555,44555,44555,44555,{"$f":"T5-T87","v":44555},44555,44555,44555,44555]
[null,"Capex - Replace luminaires ","RLMIN",51593.229999999981,44593.784400000237,45225.665289640019,39173.257464559341,38851.862483135657,{"$f":"I6-I88","v":39493.085289640061},33440.677464559267,33119.282483135583,33760.505289639987,33440.677464559267,null,{"$f":"O6-O88","v":51593.229999999981},45860.65000000014,45860.650000000023,40128.070000000065,40128.070000000065,{"$f":"T6-T88","v":40128.070000000065},34395.489999999991,34395.489999999991,34395.489999999991,34395.489999999991]
[null,"Capex - New Streetlight installation",{"$f":"C7","v":"RLOLI"},389070.5,389070.5,389070.5,389070.5,389070.5,{"$f":"I7","v":389070.5},389070.5,389070.5,389070.5,389070.5,null,{"$f":"O7","v":389070.5},389070.5,389070.5,389070.5,389070.5,{"$f":"T7","v":389070.5},389070.5,389070.5,389070.5,389070.5]
[null,"Capex - Replace control relays on pilot and cascade roadlighting control systems or Replace OH Swtichwire","RLREL",218470.85,23888,23888,23888,23888,{"$f":"I8","v":23888},23888,23888,23888,23888,null,{"$f":"O8","v":218470.85},23888,23888,23888,23888,{"$f":"T8","v":23888},23888,23888,23888,23888]
[null,"Capex - Road Light Replace Underground Cable","RLRUC",58000,58000,58000,58000,58000,{"$f":"I9","v":58000},58000,58000,58000,58000,null,{"$f":"O9","v":58000},58000,58000,58000,58000,{"$f":"T9","v":58000},58000,58000,58000,58000]
[null,"Capex - New supply to Private Contract Lighting","RLSPR",0,0,0,0,0,{"$f":"I10","v":0},0,0,0,0,null,{"$f":"O10","v":0},0,0,0,0,{"$f":"T10","v":0},0,0,0,0]
[null,"Capex - Replace condemned wide based steel poles","RLWBP",305343.5,305343.5,333102,333102,360860.5,{"$f":"I11","v":360860.5},388619,388619,388619,388619,null,{"$f":"O11","v":305343.5},305343.5,333102,333102,360860.5,{"$f":"T11","v":360860.5},388619,388619,388619,388619]
[null,null,null,{"$f":"SUM(D94:D100)","v":1067033.08},{"$f":"SUM(E94:E100)","v":865232.38576500025},893403.29786632862,{"$f":"SUM(G94:G100)","v":887130.34585587366},{"$f":"SUM(H94:H100)","v":914345.82602256746},{"$f":"SUM(I94:I100)","v":915429.21786632854},936914.76585587359,936371.74602256739,937455.13786632847,936914.76585587359,null,{"$f":"SUM(O94:O100)","v":1067033.08},{"$f":"SUM(P94:P100)","v":866717.65000000014},894476.15,{"$f":"SUM(R94:R100)","v":888743.57000000007},{"$f":"SUM(S94:S100)","v":916502.07000000007},{"$f":"SUM(T94:T100)","v":916502.07000000007},938527.99,938527.99,938527.99,938527.99]

{"sheet":"Opex Weighting","index":12,"n_rows":114,"n_cols":61,"rows_kept":114,"cut":false,"hidden":false,"merged":[[80,3,80,7],[1,3,1,7],[14,49,14,56],[14,7,14,19],[14,25,14,32],[14,33,14,40],[14,41,14,48],[1,15,1,19],[80,15,80,19]]}
[]
[null,null,null,"in $2016-17",null,null,null,null,null,null,null,null,null,null,null,"in $2016-17"]
[null,"Linked to R19 POW",null,{"$f":"'Master Data'!K$25","v":"2019-20"},{"$f":"'Master Data'!L$25","v":"2020-21"},{"$f":"'Master Data'!M$25","v":"2021-22"},{"$f":"'Master Data'!N$25","v":"2022-23"},{"$f":"'Master Data'!O$25","v":"2023-24"},{"$f":"'Master Data'!P$25","v":"2024-25"},{"$f":"'Master Data'!Q$25","v":"2025-26"},{"$f":"'Master Data'!R$25","v":"2026-27"},{"$f":"'Master Data'!S$25","v":"2027-28"},{"$f":"'Master Data'!T$25","v":"2028-29"},null,null,{"$f":"'Master Data'!K$25","v":"2019-20"},{"$f":"'Master Data'!L$25","v":"2020-21"},{"$f":"'Master Data'!M$25","v":"2021-22"},{"$f":"'Master Data'!N$25","v":"2022-23"},{"$f":"'Master Data'!O$25","v":"2023-24"},{"$f":"'Master Data'!P$25","v":"2024-25"},{"$f":"'Master Data'!Q$25","v":"2025-26"},{"$f":"'Master Data'!R$25","v":"2026-27"},{"$f":"'Master Data'!S$25","v":"2027-28"},{"$f":"'Master Data'!T$25","v":"2028-29"}]
[null,null,null,"2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29",null,null,"2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29"]
[null,"Opex - Road lighting - bulk lamp replacement program","RLBLR",1125770.1399999999,1147383.25,1168786.52,1190399.6299999999,1211802.8999999999,1523371.21,1834729.68,1856342.79,1877746.06,1609194.13,null,null,1125770.1399999999,1147383.25,1168786.52,1190399.6299999999,1211802.8999999999,1523371.21,1834729.68,1856342.79,1877746.06,1609194.13]
[null,"Opex - Road Lighting UG Cable Inspection & Monitoring","RLCIM",4566.2,4566.2,4566.2,4566.2,4566.2,4566.2,4566.2,4566.2,4566.2,4566.2,null,null,4566.2,4566.2,4566.2,4566.2,4566.2,4566.2,4566.2,4566.2,4566.2,4566.2]
[null,"Opex - Remove redundant OH Switchwire","RLDEC",628600,628600,628600,628600,628600,628600,628600,628600,628600,628600,null,null,628600,628600,628600,628600,628600,628600,628600,628600,628600,628600]
[null,"Opex - Road lighting Inspection","RLICM",91452.24,91452.24,36227.599999999999,36227.599999999999,36227.599999999999,36227.599999999999,36227.599999999999,36227.599999999999,36227.599999999999,36227.599999999999,null,null,91452.24,91452.24,36227.599999999999,36227.599999999999,36227.599999999999,36227.599999999999,36227.599999999999,36227.599999999999,36227.599999999999,36227.599999999999]
[null,"Opex - Road lighting repairs","RLREM",343887.49,337703.56,213345.78999999998,207161.86,200977.91999999998,194793.97999999998,188610.05,182426.11,176242.18,170058.23999999999,null,null,343887.49,337703.56,213345.78999999998,207161.86,200977.91999999998,194793.97999999998,188610.05,182426.11,176242.18,170058.23999999999]
[null,"Opex - Road Lighting Underground System Asset Repair","RLSAR",6756.8,6756.8,6756.8,6756.8,6756.8,6756.8,6756.8,6756.8,6756.8,6756.8,null,null,6756.8,6756.8,6756.8,6756.8,6756.8,6756.8,6756.8,6756.8,6756.8,6756.8]
[null,"Total POW Opex",null,{"$f":"SUM(D5:D10)","v":2201032.8699999996},2216462.0499999998,2058282.9100000001,2073712.09,2088931.42,{"$f":"SUM(I5:I10)","v":2394315.79},2699490.3299999996,2714919.5,2730138.84,2455402.9699999997,null,null,{"$f":"SUM(P5:P10)","v":2201032.8699999996},2216462.0499999998,2058282.9100000001,2073712.09,2088931.42,{"$f":"SUM(U5:U10)","v":2394315.79},{"$f":"SUM(V5:V10)","v":2699490.3299999996},2714919.5,2730138.84,2455402.9699999997]
[]
[null,"Corporate Overheads",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Building Block'!C36","v":2515864.6541913697},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Building Block'!D36","v":2532997.2837985959},null,null,null,null,null,null,null,{"$f":"'Building Block'!E36","v":2372511.2413722249},null,null,null,null,null,null,null,{"$f":"'Building Block'!F36","v":2344674.5918872813},null,null,null,null,null,null,null,{"$f":"'Building Block'!G36","v":2361100.6204537502}]
[]
[null,null,"Direct Opex",null,null,null,null,{"$f":"D3","v":"2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E3","v":"2020-21"},null,null,null,null,null,null,null,{"$f":"F3","v":"2021-22"},null,null,null,null,null,null,null,{"$f":"G3","v":"2022-23"},null,null,null,null,null,null,null,{"$f":"H3","v":"2023-24"}]
["Filter","Meter Type","blank",{"$f":"Inputs!V68","v":"Labour Portion of Lamp Service costs annualised"},{"$f":"Inputs!O68","v":"20 year life cycle cost"},{"$f":"Inputs!AF68","v":"UNIT price"},"Total Direct","Volumes",null,null,null,null,null,"Volumes","Corporate Overheads","Total POW Opex","Total Shared","TOTAL COST","Weighted revenue",{"$f":"H15&\" Opex weighting\"","v":"2019-20 Opex weighting"},null,null,null,null,null,"Volumes","Volumes","Corporate Overheads","Total POW Opex","Total Shared","TOTAL COST","Weighted revenue",{"$f":"Z15&\" Opex weighting\"","v":"2020-21 Opex weighting"},"Volumes","Volumes","Corporate Overheads","Total POW Opex","Total Shared","TOTAL COST",null,{"$f":"AH15&\" Opex weighting\"","v":"2021-22 Opex weighting"},"Volumes","Volumes","Corporate Overheads","Total POW Opex","Total Shared","TOTAL COST",null,{"$f":"AP15&\" Opex weighting\"","v":"2022-23 Opex weighting"},"Volumes","Volumes","Corporate Overheads","Total POW Opex","Total Shared","TOTAL COST",null,{"$f":"AX15&\" Opex weighting\"","v":"2023-24 Opex weighting"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Offered / No Longer Offered / NA","2017-18"]
[{"$f":"IF(B18=0,\"x\",\"\")","v":""},"32W Compact Fluorescent",null,{"$f":"VLOOKUP($B18,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE)","v":1.5362549800796814},{"$f":"VLOOKUP($B18,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":11.62625103766667},{"$f":"IF($B18=0,0,VLOOKUP($B18,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"SUM(C18:F18)","v":13.162506017746351},1,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"(H18/H$75)*O$13","v":61.24454475988631},{"$f":"(H18/H$75)*(VLOOKUP(P$16,$B$3:$H$11,MATCH(H$15,$B$3:$H$3,0),FALSE))","v":53.580488083935826},{"$f":"SUM(O18:P18)","v":114.82503284382213},{"$f":"IF(H18=0,0,Q18+($G18*H18))","v":127.98753886156848},{"$f":"((H18+N18)*($BI18*365))/100","v":63.309249999999992},{"$f":"S18/S$75","v":2.0783786260745141E-5},null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"(Z18/Z$75)*AB$13","v":63.077353482545909},{"$f":"(Z18/Z$75)*(VLOOKUP(AC$16,$B$3:$H$11,MATCH(Z$15,$B$3:$H$3,0),FALSE))","v":55.194911223447967},{"$f":"SUM(AB18:AC18)","v":118.27226470599388},{"$f":"IF(Z18=0,0,AD18+($G18*Z18))","v":131.43477072374023},{"$f":"((Z18+AA18)*($BI18*365))/100","v":63.309249999999992},{"$f":"AF18/AF$75","v":2.1060748896626212E-5},1,{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"(AH18/AH$75)*AJ$13","v":58.368667832121062},{"$f":"(AH18/AH$75)*(VLOOKUP(AK$16,$B$3:$H$11,MATCH(AH$15,$B$3:$H$3,0),FALSE))","v":50.638003050655648},{"$f":"SUM(AJ18:AK18)","v":109.00667088277672},{"$f":"IF(AH18=0,0,AL18+($G18*AH18))","v":122.16917690052307},{"$f":"((AH18+AI18)*($BI18*365))/100","v":63.309249999999992},{"$f":"AN18/AN$75","v":2.0788966433871113E-5},1,{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"(AP18/AP$75)*AR$13","v":56.674351402849368},{"$f":"(AP18/AP$75)*(VLOOKUP(AS$16,$B$3:$H$11,MATCH(AP$15,$B$3:$H$3,0),FALSE))","v":50.124775567426461},{"$f":"SUM(AR18:AS18)","v":106.79912697027584},{"$f":"IF(AP18=0,0,AT18+($G18*AP18))","v":119.96163298802219},{"$f":"((AP18+AQ18)*($BI18*365))/100","v":63.309249999999992},{"$f":"AV18/AV$75","v":2.0423560939234739E-5},1,{"$f":"IFERROR(VLOOKUP($B18,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"(AX18/AX$75)*AZ$13","v":56.203299701350872},{"$f":"(AX18/AX$75)*(VLOOKUP(BA$16,$B$3:$H$11,MATCH(AX$15,$B$3:$H$3,0),FALSE))","v":49.724623184955959},{"$f":"SUM(AZ18:BA18)","v":105.92792288630683},{"$f":"IF(AX18=0,0,BB18+($G18*AX18))","v":119.09042890405318},{"$f":"((AX18+AY18)*($BI18*365))/100","v":63.309249999999992},{"$f":"BD18/BD$75","v":2.0104560614850948E-5},null,"32W Compact Fluorescent","Not Offered",17.344999999999999]
["","42W Compact Fluorescent",null,{"$f":"VLOOKUP($B19,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE)","v":1.5362549800796814},{"$f":"VLOOKUP($B19,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":11.62625103766667},{"$f":"IF($B19=0,0,VLOOKUP($B19,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"SUM(C19:F19)","v":13.162506017746351},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":4648},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},284664.64404395153,249042.1086141337,{"$f":"SUM(O19:P19)","v":533706.7526580852},594886.08062857029,{"$f":"((H19+N19)*(BI19*365))/100","v":294261.39399999997},{"$f":"S19/S$75","v":9.6603038539943425E-2},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":4548},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"(Z19/Z$75)*AB$13","v":286875.80363861879},251026.45624424133,{"$f":"SUM(AB19:AC19)","v":537902.25988286012},{"$f":"IF(Z19=0,0,AD19+($G19*Z19))","v":597765.33725157054},287930.46899999998,{"$f":"AF19/AF$75","v":9.5784285981856024E-2},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":4246},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"(AH19/AH$75)*AJ$13","v":247833.36361518604},215008.96095308388,{"$f":"SUM(AJ19:AK19)","v":462842.32456826989},{"$f":"IF(AH19=0,0,AL19+($G19*AH19))","v":518730.32511962089},{"$f":"((AH19+AI19)*($BI19*365))/100","v":268811.07549999998},{"$f":"AN19/AN$75","v":8.8269951478216743E-2},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":4131},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"(AP19/AP$75)*AR$13","v":234121.74564517074},207065.4478690387,{"$f":"SUM(AR19:AS19)","v":441187.19351420947},{"$f":"IF(AP19=0,0,AT19+($G19*AP19))","v":495561.50587351964},{"$f":"((AP19+AQ19)*($BI19*365))/100","v":261530.51174999998},{"$f":"AV19/AV$75","v":8.4369730239978707E-2},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":3894},{"$f":"IFERROR(VLOOKUP($B19,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"(AX19/AX$75)*AZ$13","v":218855.6490370603},193627.6826822185,{"$f":"SUM(AZ19:BA19)","v":412483.33171927882},{"$f":"IF(AX19=0,0,BB19+($G19*AX19))","v":463738.13015238312},{"$f":"((AX19+AY19)*($BI19*365))/100","v":246526.21949999995},{"$f":"BD19/BD$75","v":7.8287159034229586E-2},null,"42W Compact Fluorescent","Offered",17.344999999999999]
["","42W Compact Fluorescent - Bottom Pole Entry",null,{"$f":"VLOOKUP($B20,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE)","v":1.5362549800796814},{"$f":"VLOOKUP($B20,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":11.62625103766667},{"$f":"IF($B20=0,0,VLOOKUP($B20,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"SUM(C20:F20)","v":13.162506017746351},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":204},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},12493.887131016807,10930.419569122909,{"$f":"SUM(O20:P20)","v":23424.306700139714},26109.45792775997,12915.087,4.2398923971920096E-3,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"(Z20/Z$75)*AB$13","v":12867.780110439366},11259.761889583386,{"$f":"SUM(AB20:AC20)","v":24127.542000022753},{"$f":"IF(Z20=0,0,AD20+($G20*Z20))","v":26812.693227643009},12915.087,4.2963927749117481E-3,{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"(AH20/AH$75)*AJ$13","v":11907.208237752697},10330.152622333751,{"$f":"SUM(AJ20:AK20)","v":22237.360860086446},{"$f":"IF(AH20=0,0,AL20+($G20*AH20))","v":24922.512087706702},12915.087,4.2409491525097071E-3,{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"(AP20/AP$75)*AR$13","v":11561.56768618127},10225.454215754997,{"$f":"SUM(AR20:AS20)","v":21787.021901936267},{"$f":"IF(AP20=0,0,AT20+($G20*AP20))","v":24472.173129556522},12915.087,4.1664064316038873E-3,{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":204},{"$f":"IFERROR(VLOOKUP($B20,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},{"$f":"(AX20/AX$75)*AZ$13","v":11465.473139075579},10143.823129731016,{"$f":"SUM(AZ20:BA20)","v":21609.296268806596},{"$f":"IF(AX20=0,0,BB20+($G20*AX20))","v":24294.447496426852},12915.087,4.101330365429594E-3,null,"42W Compact Fluorescent - Bottom Pole Entry","Offered",17.344999999999999]
["","2x24W Compact Fluorescent",null,{"$f":"VLOOKUP($B21,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE)","v":1.5362549800796814},{"$f":"VLOOKUP($B21,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":11.62625103766667},{"$f":"IF($B21=0,0,VLOOKUP($B21,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},13.162506017746351,1,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},61.24454475988631,53.580488083935826,114.82503284382213,127.98753886156848,64.433449999999993,2.1152849746954974E-5,null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},63.077353482545909,55.194911223447967,118.27226470599388,131.43477072374023,64.433449999999993,2.1434730485566017E-5,1,{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},58.368667832121062,50.638003050655648,109.00667088277672,122.16917690052307,64.433449999999993,2.1158121905859139E-5,1,{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.674351402849368,50.124775567426461,106.79912697027584,119.96163298802219,64.433449999999993,2.0786227803996014E-5,1,{"$f":"IFERROR(VLOOKUP($B21,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.203299701350872,49.724623184955959,105.92792288630683,119.09042890405318,64.433449999999993,2.0461562901929305E-5,null,"2x24W Compact Fluorescent","Not Offered",17.652999999999999]
["","1x20W Fluorescent",null,{"$f":"VLOOKUP($B22,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE)","v":1.5362549800796814},{"$f":"VLOOKUP($B22,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":11.62625103766667},{"$f":"IF($B22=0,0,VLOOKUP($B22,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},13.162506017746351,1,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},61.24454475988631,53.580488083935826,114.82503284382213,127.98753886156848,63.196099999999994,{"$f":"S22/S$75","v":2.0746640260509738E-5},null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},63.077353482545909,55.194911223447967,118.27226470599388,131.43477072374023,63.196099999999994,2.1023107892544611E-5,1,{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},58.368667832121062,50.638003050655648,109.00667088277672,122.16917690052307,63.196099999999994,2.0751811175326862E-5,1,{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.674351402849368,50.124775567426461,106.79912697027584,119.96163298802219,63.196099999999994,2.038705875479448E-5,1,{"$f":"IFERROR(VLOOKUP($B22,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.203299701350872,49.724623184955959,105.92792288630683,119.09042890405318,63.196099999999994,2.0068628566476177E-5,null,"1x20W Fluorescent","Obsolete, no new Connections",17.314]
["","1x40W Fluorescent",null,{"$f":"VLOOKUP($B23,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE)","v":1.5362549800796814},{"$f":"VLOOKUP($B23,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":11.62625103766667},{"$f":"IF($B23=0,0,VLOOKUP($B23,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},13.162506017746351,1,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},61.24454475988631,53.580488083935826,114.82503284382213,127.98753886156848,63.261800000000001,2.0768208905807717E-5,null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},63.077353482545909,55.194911223447967,118.27226470599388,131.43477072374023,63.261800000000001,2.1044963959430707E-5,1,{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},58.368667832121062,50.638003050655648,109.00667088277672,122.16917690052307,63.261800000000001,2.0773385196417077E-5,1,{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.674351402849368,50.124775567426461,106.79912697027584,119.96163298802219,63.261800000000001,2.0408253571566246E-5,1,{"$f":"IFERROR(VLOOKUP($B23,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.203299701350872,49.724623184955959,105.92792288630683,119.09042890405318,63.261800000000001,2.008949233650024E-5,null,"1x40W Fluorescent","Obsolete, no new Connections",17.332000000000001]
["","2x20W Fluorescent",null,{"$f":"VLOOKUP($B24,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE)","v":1.5362549800796814},{"$f":"VLOOKUP($B24,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":11.62625103766667},{"$f":"IF($B24=0,0,VLOOKUP($B24,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},13.162506017746351,1,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},61.24454475988631,53.580488083935826,114.82503284382213,127.98753886156848,64.207149999999999,2.1078557746484164E-5,null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},63.077353482545909,55.194911223447967,118.27226470599388,131.43477072374023,64.207149999999999,2.1359448477402811E-5,1,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},58.368667832121062,50.638003050655648,109.00667088277672,122.16917690052307,64.207149999999999,2.108381138877064E-5,1,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.674351402849368,50.124775567426461,106.79912697027584,119.96163298802219,64.207149999999999,2.0713223435115499E-5,1,{"$f":"IFERROR(VLOOKUP($B24,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.203299701350872,49.724623184955959,105.92792288630683,119.09042890405318,64.207149999999999,2.0389698805179765E-5,null,"2x20W Fluorescent","Obsolete, no new Connections",17.591000000000001]
["","2x24W Fluorescent",null,{"$f":"VLOOKUP($B25,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE)","v":1.5362549800796814},{"$f":"VLOOKUP($B25,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":11.62625103766667},{"$f":"IF($B25=0,0,VLOOKUP($B25,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},13.162506017746351,1,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},61.24454475988631,53.580488083935826,114.82503284382213,127.98753886156848,63.656000000000006,2.0897620777595581E-5,null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},63.077353482545909,55.194911223447967,118.27226470599388,131.43477072374023,63.656000000000006,2.1176100360747262E-5,1,{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},58.368667832121062,50.638003050655648,109.00667088277672,122.16917690052307,63.656000000000006,2.0902829322958333E-5,1,{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.674351402849368,50.124775567426461,106.79912697027584,119.96163298802219,63.656000000000006,2.0535422472196823E-5,1,{"$f":"IFERROR(VLOOKUP($B25,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.203299701350872,49.724623184955959,105.92792288630683,119.09042890405318,63.656000000000006,2.0214674956644601E-5,null,"2x24W Fluorescent","Obsolete, no new Connections",17.440000000000001]
["","T5 Fluorescent 2 x 24W",null,{"$f":"VLOOKUP($B26,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE)","v":1.5362549800796814},{"$f":"VLOOKUP($B26,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":11.62625103766667},{"$f":"IF($B26=0,0,VLOOKUP($B26,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},13.162506017746351,{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":83},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},5083.2972150705637,4447.180510966673,9530.4777260372357,10622.965725510183,5329.1934499999998,1.7495202929581856E-3,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},5235.4203390513103,4581.1776315461811,9816.5979705974914,10909.085970070439,5329.1934499999998,1.7728342236244332E-3,{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},4844.5994300660486,4202.9542532044188,9047.5536832704674,10140.041682743415,5329.1934499999998,1.7499563452679631E-3,{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},4703.9711664364977,4160.3563720963966,8864.3275385328943,9956.8155380058415,5329.1934499999998,1.7191975451145863E-3,{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":83},{"$f":"IFERROR(VLOOKUP($B26,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},4664.8738752121226,4127.1437243513446,8792.0175995634672,9884.5055990364144,5329.1934499999998,1.6923450008299206E-3,null,"T5 Fluorescent 2 x 24W","Obsolete, no new Connections",17.591000000000001]
["","20 Fluorescent 1X20FL",null,{"$f":"VLOOKUP($B27,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE)","v":1.5362549800796814},{"$f":"VLOOKUP($B27,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":11.62625103766667},{"$f":"IF($B27=0,0,VLOOKUP($B27,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},13.162506017746351,1,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},61.24454475988631,53.580488083935826,114.82503284382213,127.98753886156848,63.196099999999994,2.0746640260509738E-5,null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},63.077353482545909,55.194911223447967,118.27226470599388,131.43477072374023,63.196099999999994,2.1023107892544611E-5,1,{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},58.368667832121062,50.638003050655648,109.00667088277672,122.16917690052307,63.196099999999994,2.0751811175326862E-5,1,{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.674351402849368,50.124775567426461,106.79912697027584,119.96163298802219,63.196099999999994,2.038705875479448E-5,1,{"$f":"IFERROR(VLOOKUP($B27,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.203299701350872,49.724623184955959,105.92792288630683,119.09042890405318,63.196099999999994,2.0068628566476177E-5,null,"20 Fluorescent 1X20FL","Obsolete, no new Connections",17.314]
["","2x40W Fluorescent",null,{"$f":"VLOOKUP($B28,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE)","v":1.5362549800796814},{"$f":"VLOOKUP($B28,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":11.62625103766667},{"$f":"IF($B28=0,0,VLOOKUP($B28,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},13.162506017746351,1,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},61.24454475988631,53.580488083935826,114.82503284382213,127.98753886156848,64.338549999999998,2.1121695037080119E-5,null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},63.077353482545909,55.194911223447967,118.27226470599388,131.43477072374023,64.338549999999998,2.1403160611174996E-5,1,{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},58.368667832121062,50.638003050655648,109.00667088277672,122.16917690052307,64.338549999999998,2.1126959430951059E-5,1,{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.674351402849368,50.124775567426461,106.79912697027584,119.96163298802219,64.338549999999998,2.0755613068659024E-5,1,{"$f":"IFERROR(VLOOKUP($B28,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.203299701350872,49.724623184955959,105.92792288630683,119.09042890405318,64.338549999999998,2.0431426345227885E-5,null,"2x40W Fluorescent","Obsolete, no new Connections",17.626999999999999]
["","3x40W Fluorescent",null,{"$f":"VLOOKUP($B29,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE)","v":2.2235269448521704},{"$f":"VLOOKUP($B29,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":33.861948784960006},{"$f":"IF($B29=0,0,VLOOKUP($B29,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},36.085475729812174,1,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},61.24454475988631,53.580488083935826,114.82503284382213,150.9105085736343,77.872750000000011,2.5564835968463403E-5,null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},63.077353482545909,55.194911223447967,118.27226470599388,154.35774043580605,77.872750000000011,2.5905510389710025E-5,1,{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},58.368667832121062,50.638003050655648,109.00667088277672,145.09214661258889,77.872750000000011,2.5571207775534177E-5,1,{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.674351402849368,50.124775567426461,106.79912697027584,142.88460270008801,77.872750000000011,2.5121745323642158E-5,1,{"$f":"IFERROR(VLOOKUP($B29,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.203299701350872,49.724623184955959,105.92792288630683,142.01339861611899,77.872750000000011,2.4729362970184206E-5,null,"3x40W Fluorescent","Obsolete, no new Connections",21.335000000000001]
["","4x20 Fluorescent",null,{"$f":"VLOOKUP($B30,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE)","v":1.5362549800796814},{"$f":"VLOOKUP($B30,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":11.62625103766667},{"$f":"IF($B30=0,0,VLOOKUP($B30,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},13.162506017746351,1,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},61.24454475988631,53.580488083935826,114.82503284382213,127.98753886156848,66.2256,2.1741194460360904E-5,null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},63.077353482545909,55.194911223447967,118.27226470599388,131.43477072374023,66.2256,2.2030915421181092E-5,1,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},58.368667832121062,50.638003050655648,109.00667088277672,122.16917690052307,66.2256,2.174661325893096E-5,1,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.674351402849368,50.124775567426461,106.79912697027584,119.96163298802219,66.2256,2.1364375305936876E-5,1,{"$f":"IFERROR(VLOOKUP($B30,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.203299701350872,49.724623184955959,105.92792288630683,119.09042890405318,66.2256,2.1030680184252272E-5,null,"4x20 Fluorescent","Obsolete, no new Connections",18.143999999999998]
["","4x40W Fluorescent",null,{"$f":"VLOOKUP($B31,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE)","v":2.2235269448521704},{"$f":"VLOOKUP($B31,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE)","v":33.861948784960006},{"$f":"IF($B31=0,0,VLOOKUP($B31,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},36.085475729812174,1,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},61.24454475988631,53.580488083935826,114.82503284382213,150.9105085736343,78.945850000000007,2.5917123841663693E-5,null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},63.077353482545909,55.194911223447967,118.27226470599388,154.35774043580605,78.945850000000007,2.6262492815516199E-5,1,{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},58.368667832121062,50.638003050655648,109.00667088277672,145.09214661258889,78.945850000000007,2.5923583453340928E-5,1,{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.674351402849368,50.124775567426461,106.79912697027584,142.88460270008801,78.945850000000007,2.5467927330914283E-5,1,{"$f":"IFERROR(VLOOKUP($B31,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.203299701350872,49.724623184955959,105.92792288630683,142.01339861611899,78.945850000000007,2.5070137880577184E-5,null,"4x40W Fluorescent","Obsolete, no new Connections",21.629000000000001]
["","100W Sodium Vapour",null,{"$f":"IF($B32=0,0,VLOOKUP($B32,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":2.2235269448521704},{"$f":"IF($B32=0,0,VLOOKUP($B32,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":33.861948784960006},{"$f":"IF($B32=0,0,VLOOKUP($B32,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},36.085475729812174,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":444},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},27192.577873389524,23789.736709267505,50982.314582657025,67004.265806693627,35192.664900000003,1.1553395834378515E-2,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":466},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},29394.046722866391,25720.828630126751,55114.875352993142,71930.707043085611,36917.027099999999,1.2280989551495952E-2,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":490},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},28600.647237739322,24812.621494821269,53413.268732560595,71095.151840168561,38798.1495,1.274021454450674E-2,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":514},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},29130.616621064575,25764.134641657201,54894.75126272178,73442.685787845243,40679.2719,1.3123131116122042E-2,{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":540},{"$f":"IFERROR(VLOOKUP($B32,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},30349.781838729472,26851.296519876218,57201.078358605693,76687.235252704268,42717.154500000004,1.3565310313093317E-2,null,"100W Sodium Vapour","Offered",21.474]
[{"$f":"IF(B33=0,\"x\",\"\")","v":"x"},0,null,{"$f":"IF($B33=0,0,VLOOKUP($B33,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B33=0,0,VLOOKUP($B33,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B33=0,0,VLOOKUP($B33,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},0,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B33,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,null,0,"NA",0]
["","150W Sodium Vapour",null,{"$f":"IF($B34=0,0,VLOOKUP($B34,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":2.2235269448521704},{"$f":"IF($B34=0,0,VLOOKUP($B34,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":33.861948784960006},{"$f":"IF($B34=0,0,VLOOKUP($B34,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},36.085475729812174,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":5322},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},325943.46721211495,285155.35758270643,{"$f":"SUM(O34:P34)","v":611098.82479482144},803145.72662888188,429834.7674999999,0.14111040543296724,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":5588},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},352476.25126046652,308429.16391662718,{"$f":"SUM(AB34:AC34)","v":660905.4151770937},862551.05355528416,450679.99049999996,0.14992529705618671,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":5868},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},342507.34283888643,297143.80190124735,{"$f":"SUM(AJ34:AK34)","v":639651.14474013378},851400.71632267162,472622.33049999998,0.15519580100320948,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":6161},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},349170.67899295501,308818.74227091443,{"$f":"SUM(AR34:AS34)","v":657989.42126386939},880312.0372352422,495583.42199999996,0.1598751875861977,{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":6469},{"$f":"IFERROR(VLOOKUP($B34,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":163},363579.14576803881,321668.5873834801,{"$f":"SUM(AZ34:BA34)","v":685247.73315151897},918684.6756476739,519719.99599999993,0.16504289913925835,null,"150W Sodium Vapour","Offered",21.47]
["x",0,null,{"$f":"IF($B35=0,0,VLOOKUP($B35,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B35=0,0,VLOOKUP($B35,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B35=0,0,VLOOKUP($B35,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},0,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B35,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,null,0,"NA",0]
["x",0,null,{"$f":"IF($B36=0,0,VLOOKUP($B36,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B36=0,0,VLOOKUP($B36,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B36=0,0,VLOOKUP($B36,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},0,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B36,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,null,0,"NA",0]
["x",0,null,{"$f":"IF($B37=0,0,VLOOKUP($B37,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B37=0,0,VLOOKUP($B37,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B37=0,0,VLOOKUP($B37,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},0,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B37,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,null,0,"NA",0]
["","250W Sodium Vapour",null,{"$f":"IF($B38=0,0,VLOOKUP($B38,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":2.2235269448521704},{"$f":"IF($B38=0,0,VLOOKUP($B38,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":33.861948784960006},{"$f":"IF($B38=0,0,VLOOKUP($B38,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},36.085475729812174,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":6615},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},405132.66358664795,354434.92867523548,759567.59226188343,998273.01421459089,534460.95900000003,0.17545812557515489,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":6946},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},438135.29728976387,383383.85335806955,821519.15064783348,1072168.8650671088,560553.37455000007,0.18647628687046547,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":7293},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},425682.69449965894,369302.95624843164,794985.65074809059,1058157.0252456109,587907.05489999999,0.1930520426407219,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":7658},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},434012.18304302043,383855.5312953518,817867.71433837223,1094210.287477274,616679.65815000003,0.19894082741799932,{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":8041},{"$f":"IFERROR(VLOOKUP($B38,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":165},451930.73289856233,399835.69503023085,851766.42792879324,1141929.7382722129,646871.18430000008,0.20542118149811869,null,"250W Sodium Vapour","Offered",21.597000000000001]
["x",0,null,{"$f":"IF($B39=0,0,VLOOKUP($B39,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B39=0,0,VLOOKUP($B39,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B39=0,0,VLOOKUP($B39,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},0,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B39,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,null,0,"NA",0]
["x",0,null,{"$f":"IF($B40=0,0,VLOOKUP($B40,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B40=0,0,VLOOKUP($B40,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B40=0,0,VLOOKUP($B40,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},0,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B40,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,null,0,"NA",0]
["x",0,null,{"$f":"IF($B41=0,0,VLOOKUP($B41,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B41=0,0,VLOOKUP($B41,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B41=0,0,VLOOKUP($B41,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},0,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B41,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,null,0,"NA",0]
["","250W Sodium Vapour - Flood Light",null,{"$f":"IF($B42=0,0,VLOOKUP($B42,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":2.2235269448521704},{"$f":"IF($B42=0,0,VLOOKUP($B42,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":33.861948784960006},{"$f":"IF($B42=0,0,VLOOKUP($B42,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},36.085475729812174,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":36},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2204.8036113559074,1928.8975710216896,4133.7011823775974,5432.7783086508352,2837.8458000000001,9.3163606500082233E-4,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2396.9394323367446,2097.4066264910225,4494.3460588277667,5865.5941365606295,2995.5039000000002,9.9649822824886616E-4,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2334.7467132848428,2025.5201220262261,4360.2668353110694,5803.6858645035563,3153.1620000000003,1.0354091855227779E-3,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2380.3227589196736,2105.2405738319112,4485.5633327515843,6001.1533134036954,3310.8200999999999,1.0680704015794415E-3,{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B42,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2472.9451868594383,2187.8834201380619,4660.8286069975002,6248.5895391092363,3468.4782,1.1014540562901806E-3,null,"250W Sodium Vapour - Flood Light","Offered",21.597000000000001]
["","400W Sodium Vapour",null,{"$f":"IF($B43=0,0,VLOOKUP($B43,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":2.2235269448521704},{"$f":"IF($B43=0,0,VLOOKUP($B43,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":33.861948784960006},{"$f":"IF($B43=0,0,VLOOKUP($B43,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},36.085475729812174,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":674},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},41278.82316816337,36113.248968572749,77392.072136736126,101713.68277862953,61451.108000000007,2.0173777041395471E-2,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":708},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},44658.766265642502,39077.99714620116,83736.763411843654,109285.28022855068,64136.632000000005,2.1335989632278406E-2,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":743},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},43367.920199265951,37624.036266637151,80991.956465903102,107803.46493315355,66901.142000000007,2.1968442138007402E-2,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":780},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},44205.994094222508,39097.324942592633,83303.319036815141,111449.99010606864,69823.624000000011,2.2525097671544262E-2,{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":819},{"$f":"IFERROR(VLOOKUP($B43,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":104},46030.502455406371,40724.466388478933,86754.968843885305,116308.97346660147,72904.078000000009,2.3151505589164643E-2,null,"400W Sodium Vapour","Offered",21.64]
["x",0,null,{"$f":"IF($B44=0,0,VLOOKUP($B44,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B44=0,0,VLOOKUP($B44,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B44=0,0,VLOOKUP($B44,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},0,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B44,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,null,0,"NA",0]
["","400W Sodium Vapour - Flood Light",null,{"$f":"IF($B45=0,0,VLOOKUP($B45,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":2.2235269448521704},{"$f":"IF($B45=0,0,VLOOKUP($B45,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":33.861948784960006},{"$f":"IF($B45=0,0,VLOOKUP($B45,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},36.085475729812174,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":36},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2204.8036113559074,1928.8975710216896,4133.7011823775974,5432.7783086508352,2843.4960000000005,9.3349096849644855E-4,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2396.9394323367446,2097.4066264910225,4494.3460588277667,5865.5941365606295,3001.4679999999998,9.9848227343174814E-4,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2334.7467132848428,2025.5201220262261,4360.2668353110694,5803.6858645035563,3159.44,1.03747070309362E-3,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2380.3227589196736,2105.2405738319112,4485.5633327515843,6001.1533134036954,3317.4120000000003,1.0701969481955419E-3,{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B45,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2472.9451868594383,2187.8834201380619,4660.8286069975002,6248.5895391092363,3475.384,1.1036470703393762E-3,null,"400W Sodium Vapour - Flood Light","Offered",21.64]
["","70W Sodium Vapour",null,{"$f":"IF($B46=0,0,VLOOKUP($B46,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":1.5362549800796814},{"$f":"IF($B46=0,0,VLOOKUP($B46,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":11.62625103766667},{"$f":"IF($B46=0,0,VLOOKUP($B46,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},13.162506017746351,{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":236},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},14453.712563333169,12644.995187808854,27098.707751142021,30205.059171330162,19790.383950000003,6.4969828269152022E-3,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":248},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},15643.183663671383,13688.337983415095,29331.521647086476,32595.823139487569,20558.94255,6.8392332340963492E-3,{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":260},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},15175.853636351478,13165.880793170469,28341.734429521945,31763.985994135997,21327.501150000004,7.0033479392931945E-3,{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":273},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},15472.097932977877,13684.063729907422,29156.161662885301,32749.525805730053,22160.106300000003,7.1488492035203348E-3,{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":287},{"$f":"IFERROR(VLOOKUP($B46,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":73},16130.347014287701,14270.96685408236,30401.31386837006,34178.953095463265,23056.758000000002,7.3219314522435441E-3,null,"70W Sodium Vapour","Offered",17.547000000000001]
["x",0,null,{"$f":"IF($B47=0,0,VLOOKUP($B47,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B47=0,0,VLOOKUP($B47,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B47=0,0,VLOOKUP($B47,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},0,{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B47,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,null,0,"NA",0]
["","100W Incandescent",null,{"$f":"IF($B48=0,0,VLOOKUP($B48,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":2.2235269448521704},{"$f":"IF($B48=0,0,VLOOKUP($B48,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":33.861948784960006},{"$f":"IF($B48=0,0,VLOOKUP($B48,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},36.085475729812174,1,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},61.24454475988631,53.580488083935826,114.82503284382213,150.9105085736343,75.080500000000001,2.4648168543299372E-5,null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},63.077353482545909,55.194911223447967,118.27226470599388,154.35774043580605,75.080500000000001,2.4976627547051097E-5,1,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},58.368667832121062,50.638003050655648,109.00667088277672,145.09214661258889,75.080500000000001,2.4654311879200279E-5,1,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.674351402849368,50.124775567426461,106.79912697027584,142.88460270008801,75.080500000000001,2.422096561084224E-5,1,{"$f":"IFERROR(VLOOKUP($B48,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.203299701350872,49.724623184955959,105.92792288630683,142.01339861611899,75.080500000000001,2.3842652744161663E-5,null,"100W Incandescent","Obsolete, no new Connections",20.57]
["","60W Incandescent",null,{"$f":"IF($B49=0,0,VLOOKUP($B49,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":1.5362549800796814},{"$f":"IF($B49=0,0,VLOOKUP($B49,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":11.62625103766667},{"$f":"IF($B49=0,0,VLOOKUP($B49,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},13.162506017746351,1,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},61.24454475988631,53.580488083935826,114.82503284382213,127.98753886156848,62.619399999999999,2.0557315485116384E-5,null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},63.077353482545909,55.194911223447967,118.27226470599388,131.43477072374023,62.619399999999999,2.0831260194322245E-5,1,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},58.368667832121062,50.638003050655648,109.00667088277672,122.16917690052307,62.619399999999999,2.0562439212423918E-5,1,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.674351402849368,50.124775567426461,106.79912697027584,119.96163298802219,62.619399999999999,2.020101536313123E-5,1,{"$f":"IFERROR(VLOOKUP($B49,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.203299701350872,49.724623184955959,105.92792288630683,119.09042890405318,62.619399999999999,1.9885491029598323E-5,null,"60W Incandescent","Obsolete, no new Connections",17.155999999999999]
["","18W LED",null,{"$f":"IF($B50=0,0,VLOOKUP($B50,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":"NA included in Lamp cycle"},{"$f":"IF($B50=0,0,VLOOKUP($B50,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":126.45057571803655},{"$f":"IF($B50=0,0,VLOOKUP($B50,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},126.45057571803655,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":360},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},{"$f":"(H50/H$75)*O$13","v":22048.036113559072},{"$f":"(H50/H$75)*(VLOOKUP(P$16,$B$3:$H$11,MATCH(H$15,$B$3:$H$3,0),FALSE))","v":19288.975710216895},41337.011823775967,{"$f":"IF(H50=0,0,Q50+($G50*H50))","v":86859.219082269119},229116.70500000005,7.5216696225057153E-2,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},22707.847253716529,19870.168040441269,42578.015294157798,88100.222552650957,229116.70500000005,7.6219026319651315E-2,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},21012.720419563582,18229.681098236033,39242.401517799619,84764.608776292778,229116.70500000005,7.5235443314905032E-2,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},20402.766505025775,18044.919204273527,38447.685709299301,83969.892967792461,229116.70500000005,7.3913037775114543E-2,{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":360},{"$f":"IFERROR(VLOOKUP($B50,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":4980},20233.187892486316,17900.864346584145,38134.052239070457,83656.259497563617,229116.70500000005,7.2758572934404131E-2,null,"18W LED","Offered",11.755000000000001]
["","18W LED Decorative - Bottom Pole Entry",null,{"$f":"IF($B51=0,0,VLOOKUP($B51,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":"NA included in Lamp cycle"},{"$f":"IF($B51=0,0,VLOOKUP($B51,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":126.45057571803655},{"$f":"IF($B51=0,0,VLOOKUP($B51,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},126.45057571803655,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":36},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2204.8036113559074,1928.8975710216896,4133.7011823775974,8685.9219082269119,{"$f":"((H51+N51)*(BI51*365))/100","v":1544.6070000000002},5.0707885095544142E-4,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2396.9394323367446,2097.4066264910225,4494.3460588277667,9299.4679361131566,1630.4185000000004,5.423825842971443E-4,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2334.7467132848428,2025.5201220262261,4360.2668353110694,9418.2898640325311,1716.2300000000002,5.6356137314535594E-4,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2380.3227589196736,2105.2405738319112,4485.5633327515843,9796.4875129091197,1802.0415000000003,5.8133849935483345E-4,{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B51,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2472.9451868594383,2187.8834201380619,4660.8286069975002,10224.653938591109,1887.8530000000005,5.9950884065801163E-4,null,"25W LED","Offered",11.755000000000001]
["","18W LED Decorative - Side Entry",null,{"$f":"IF($B52=0,0,VLOOKUP($B52,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":"NA included in Lamp cycle"},{"$f":"IF($B52=0,0,VLOOKUP($B52,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":126.45057571803655},{"$f":"IF($B52=0,0,VLOOKUP($B52,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},126.45057571803655,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":36},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2204.8036113559074,1928.8975710216896,4133.7011823775974,8685.9219082269119,1544.6070000000002,5.0707885095544142E-4,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2396.9394323367446,2097.4066264910225,4494.3460588277667,9299.4679361131566,1630.4185000000004,5.423825842971443E-4,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2334.7467132848428,2025.5201220262261,4360.2668353110694,9418.2898640325311,1716.2300000000002,5.6356137314535594E-4,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2380.3227589196736,2105.2405738319112,4485.5633327515843,9796.4875129091197,1802.0415000000003,5.8133849935483345E-4,{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B52,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2472.9451868594383,2187.8834201380619,4660.8286069975002,10224.653938591109,1887.8530000000005,5.9950884065801163E-4,null,"18W LED Decorative - Bottom Pole Entry","Offered",11.755000000000001]
["","18W LED Decorative - Top Entry",null,{"$f":"IF($B53=0,0,VLOOKUP($B53,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":"NA included in Lamp cycle"},{"$f":"IF($B53=0,0,VLOOKUP($B53,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":126.45057571803655},{"$f":"IF($B53=0,0,VLOOKUP($B53,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},126.45057571803655,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":36},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2204.8036113559074,1928.8975710216896,4133.7011823775974,8685.9219082269119,1544.6070000000002,5.0707885095544142E-4,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2396.9394323367446,2097.4066264910225,4494.3460588277667,9299.4679361131566,1630.4185000000004,5.423825842971443E-4,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2334.7467132848428,2025.5201220262261,4360.2668353110694,9418.2898640325311,1716.2300000000002,5.6356137314535594E-4,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2380.3227589196736,2105.2405738319112,4485.5633327515843,9796.4875129091197,1802.0415000000003,5.8133849935483345E-4,{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B53,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2472.9451868594383,2187.8834201380619,4660.8286069975002,10224.653938591109,1887.8530000000005,5.9950884065801163E-4,null,"18W LED Decorative - Side Entry","Offered",11.755000000000001]
["","25W LED",null,{"$f":"IF($B54=0,0,VLOOKUP($B54,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":"NA included in Lamp cycle"},{"$f":"IF($B54=0,0,VLOOKUP($B54,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":126.45057571803655},{"$f":"IF($B54=0,0,VLOOKUP($B54,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},126.45057571803655,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":21},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},1286.1354399576126,1125.1902497626522,2411.3256897202646,5066.7877797990323,2145.2875000000004,7.0427618188255751E-4,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},1324.624423133464,1159.0931356924073,2483.7175588258715,5139.1796489046392,2145.2875000000004,7.1366129512782136E-4,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},1225.7420244745424,1063.3980640637687,2289.1400885383109,4944.6021786170786,2145.2875000000004,7.0445171643169504E-4,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},1190.1613794598368,1052.6202869159556,2242.7816663757922,4898.2437564545598,2145.2875000000004,6.9206964208908743E-4,{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B54,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":29},1180.2692937283682,1044.2170868840751,2224.4863806124431,4879.9484706912108,2145.2875000000004,6.8126004620228586E-4,null,"18W LED Decorative - Top Entry","Offered",11.755000000000001]
["","25W LED Decorative - Bottom Pole Entry",null,{"$f":"IF($B55=0,0,VLOOKUP($B55,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":"NA included in Lamp cycle"},{"$f":"IF($B55=0,0,VLOOKUP($B55,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":126.45057571803655},{"$f":"IF($B55=0,0,VLOOKUP($B55,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},126.45057571803655,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":36},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2204.8036113559074,1928.8975710216896,4133.7011823775974,8685.9219082269119,1544.6070000000002,5.0707885095544142E-4,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2396.9394323367446,2097.4066264910225,4494.3460588277667,9299.4679361131566,1630.4185000000004,5.423825842971443E-4,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2334.7467132848428,2025.5201220262261,4360.2668353110694,9418.2898640325311,1716.2300000000002,5.6356137314535594E-4,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2380.3227589196736,2105.2405738319112,4485.5633327515843,9796.4875129091197,1802.0415000000003,5.8133849935483345E-4,{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B55,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2472.9451868594383,2187.8834201380619,4660.8286069975002,10224.653938591109,1887.8530000000005,5.9950884065801163E-4,null,"25W LED Decorative - Bottom Pole Entry","Offered",11.755000000000001]
["","25W LED Decorative - Side Entry",null,{"$f":"IF($B56=0,0,VLOOKUP($B56,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":"NA included in Lamp cycle"},{"$f":"IF($B56=0,0,VLOOKUP($B56,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":126.45057571803655},{"$f":"IF($B56=0,0,VLOOKUP($B56,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},126.45057571803655,{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":36},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2204.8036113559074,1928.8975710216896,4133.7011823775974,8685.9219082269119,1544.6070000000002,5.0707885095544142E-4,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2396.9394323367446,2097.4066264910225,4494.3460588277667,9299.4679361131566,1630.4185000000004,5.423825842971443E-4,{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2334.7467132848428,2025.5201220262261,4360.2668353110694,9418.2898640325311,1716.2300000000002,5.6356137314535594E-4,{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2380.3227589196736,2105.2405738319112,4485.5633327515843,9796.4875129091197,1802.0415000000003,5.8133849935483345E-4,{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B56,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2472.9451868594383,2187.8834201380619,4660.8286069975002,10224.653938591109,1887.8530000000005,5.9950884065801163E-4,null,"25W LED Decorative - Side Entry","Offered",11.755000000000001]
["","25W LED Decorative - Top Entry",null,{"$f":"IF($B57=0,0,VLOOKUP($B57,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":"NA included in Lamp cycle"},{"$f":"IF($B57=0,0,VLOOKUP($B57,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":126.45057571803655},{"$f":"IF($B57=0,0,VLOOKUP($B57,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},126.45057571803655,{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":36},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2204.8036113559074,1928.8975710216896,4133.7011823775974,8685.9219082269119,1544.6070000000002,5.0707885095544142E-4,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2396.9394323367446,2097.4066264910225,4494.3460588277667,9299.4679361131566,1630.4185000000004,5.423825842971443E-4,{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2334.7467132848428,2025.5201220262261,4360.2668353110694,9418.2898640325311,1716.2300000000002,5.6356137314535594E-4,{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2380.3227589196736,2105.2405738319112,4485.5633327515843,9796.4875129091197,1802.0415000000003,5.8133849935483345E-4,{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B57,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2472.9451868594383,2187.8834201380619,4660.8286069975002,10224.653938591109,1887.8530000000005,5.9950884065801163E-4,null,"25W LED Decorative - Top Entry","Offered",11.755000000000001]
["","30W LED",null,{"$f":"IF($B58=0,0,VLOOKUP($B58,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":"NA included in Lamp cycle"},{"$f":"IF($B58=0,0,VLOOKUP($B58,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":126.45057571803655},{"$f":"IF($B58=0,0,VLOOKUP($B58,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},126.45057571803655,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},0,0,0,0,1372.9840000000002,4.507367564048368E-4,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},0,0,0,0,1372.9840000000002,4.5674322888180561E-4,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},0,0,0,0,1372.9840000000002,4.5084909851628478E-4,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},0,0,0,0,1372.9840000000002,4.429245709370159E-4,{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B58,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":32},0,0,0,0,1372.9840000000002,4.3600642956946291E-4,null,"30W LED","Not Offered",11.755000000000001]
["","88 LED Light",null,{"$f":"IF($B59=0,0,VLOOKUP($B59,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":"NA included in Lamp cycle"},{"$f":"IF($B59=0,0,VLOOKUP($B59,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":126.45057571803655},{"$f":"IF($B59=0,0,VLOOKUP($B59,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},126.45057571803655,1,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},61.24454475988631,53.580488083935826,114.82503284382213,241.27560856185869,42.905750000000005,1.408552363765115E-5,null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},63.077353482545909,55.194911223447967,118.27226470599388,244.72284042403044,42.905750000000005,1.4273225902556425E-5,1,{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},58.368667832121062,50.638003050655648,109.00667088277672,235.45724660081328,42.905750000000005,1.4089034328633899E-5,1,{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.674351402849368,50.124775567426461,106.79912697027584,233.24970268831237,42.905750000000005,1.3841392841781747E-5,1,{"$f":"IFERROR(VLOOKUP($B59,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.203299701350872,49.724623184955959,105.92792288630683,232.37849860434338,42.905750000000005,1.3625200924045716E-5,null,"88 LED Light","Not Offered",11.755000000000001]
["","100W Metal Halide",null,{"$f":"IF($B60=0,0,VLOOKUP($B60,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":2.2235269448521704},{"$f":"IF($B60=0,0,VLOOKUP($B60,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":33.861948784960006},{"$f":"IF($B60=0,0,VLOOKUP($B60,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},36.085475729812174,{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":18},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},1102.4018056779537,964.4487855108448,2066.8505911887987,2716.3891543254176,1802.4904500000002,5.9173937852421781E-4,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},1198.4697161683723,1048.7033132455113,2247.1730294138833,2932.7970682803148,1880.8596,6.2569548281505194E-4,{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},1167.3733566424214,1012.760061013113,2180.1334176555347,2901.8429322517782,1959.22875,6.4335528726094937E-4,{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},1190.1613794598368,1052.6202869159556,2242.7816663757922,3000.5766567018477,2037.5979,6.5732898242052676E-4,{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B60,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":5},1236.4725934297192,1093.9417100690309,2330.4143034987501,3124.2947695546181,2115.9670499999997,6.7194900927988158E-4,null,"100W Metal Halide","Offered",21.471]
["","150W Metal Halide",null,{"$f":"IF($B61=0,0,VLOOKUP($B61,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":2.2235269448521704},{"$f":"IF($B61=0,0,VLOOKUP($B61,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":33.861948784960006},{"$f":"IF($B61=0,0,VLOOKUP($B61,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},36.085475729812174,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":15},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},918.6681713982947,803.70732125903737,1722.375492657332,2263.6576286045147,3312.9663,1.08761331824736E-3,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":15},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},946.16030223818859,827.92366835171947,1774.0839705899079,2315.3661065370907,3312.9663,1.1021067434424643E-3,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":15},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},875.53001748181589,759.57004575983467,1635.1000632416506,2176.3821991888331,3312.9663,1.0878843961545301E-3,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},906.78962244558988,801.99640907882338,1708.7860315244134,2286.1536432014082,3391.84645,1.0942094981081284E-3,{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":16},{"$f":"IFERROR(VLOOKUP($B61,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},899.25279522161395,795.59397095929535,1694.8467661809093,2272.2143778579039,3391.84645,1.0771187867537843E-3,null,"150W Metal Halide","Offered",21.611000000000001]
["","250W Metal Halide",null,{"$f":"IF($B62=0,0,VLOOKUP($B62,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":2.2235269448521704},{"$f":"IF($B62=0,0,VLOOKUP($B62,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":33.861948784960006},{"$f":"IF($B62=0,0,VLOOKUP($B62,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},36.085475729812174,{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":91},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},5573.2535731496537,4875.8244156381597,10449.077988787813,13732.85628020072,10333.299650000001,3.3923177307239091E-3,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":93},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},5866.1938738767694,5133.1267437806609,10999.320617657431,14355.269860529963,10491.059950000001,3.490004687567804E-3,{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":95},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},5545.0234440515014,4810.6102898122863,10355.633733863788,13783.753928195943,10648.820250000001,3.496771273353847E-3,{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":97},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},5497.4120860763896,4862.1032300403667,10359.515316116756,13859.806461908538,10806.580549999999,3.4862023544375248E-3,{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":99},{"$f":"IFERROR(VLOOKUP($B62,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":40},5564.1266704337368,4922.7376953106404,10486.864365744377,14059.326462995783,10964.340850000001,3.481849101366884E-3,null,"250W Metal Halide","Offered",21.611000000000001]
["","400W Metal Halide",null,{"$f":"IF($B63=0,0,VLOOKUP($B63,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":2.2235269448521704},{"$f":"IF($B63=0,0,VLOOKUP($B63,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":33.861948784960006},{"$f":"IF($B63=0,0,VLOOKUP($B63,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},36.085475729812174,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":18},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},1102.4018056779537,964.4487855108448,2066.8505911887987,2716.3891543254176,2195.8911000000003,7.2088883179428833E-4,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":19},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},1198.4697161683723,1048.7033132455113,2247.1730294138833,2932.7970682803148,2277.2204000000002,7.575507058869709E-4,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},1167.3733566424214,1012.760061013113,2180.1334176555347,2901.8429322517782,2358.5497,7.7448098889051421E-4,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":21},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},1190.1613794598368,1052.6202869159556,2242.7816663757922,3000.5766567018477,2439.8790000000004,7.8710484551403038E-4,{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":22},{"$f":"IFERROR(VLOOKUP($B63,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":9},1236.4725934297192,1093.9417100690309,2330.4143034987501,3124.2947695546181,2521.2083000000002,8.0063790188661724E-4,null,"400W Metal Halide","Offered",22.282]
["","70W Metal Halide",null,{"$f":"IF($B64=0,0,VLOOKUP($B64,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":1.5362549800796814},{"$f":"IF($B64=0,0,VLOOKUP($B64,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":11.62625103766667},{"$f":"IF($B64=0,0,VLOOKUP($B64,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},13.162506017746351,1,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},61.24454475988631,53.580488083935826,114.82503284382213,127.98753886156848,65.84235000000001,2.1615377362789375E-5,null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},63.077353482545909,55.194911223447967,118.27226470599388,131.43477072374023,65.84235000000001,2.1903421697678892E-5,1,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},58.368667832121062,50.638003050655648,109.00667088277672,122.16917690052307,65.84235000000001,2.1620764802571408E-5,1,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.674351402849368,50.124775567426461,106.79912697027584,119.96163298802219,65.84235000000001,2.1240738874768264E-5,1,{"$f":"IFERROR(VLOOKUP($B64,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},56.203299701350872,49.724623184955959,105.92792288630683,119.09042890405318,65.84235000000001,2.0908974859111927E-5,null,"70W Metal Halide","Not Offered",18.039000000000001]
["","250W Metal Halide - Flood Light",null,{"$f":"IF($B65=0,0,VLOOKUP($B65,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":2.2235269448521704},{"$f":"IF($B65=0,0,VLOOKUP($B65,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":33.861948784960006},{"$f":"IF($B65=0,0,VLOOKUP($B65,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},36.085475729812174,{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":36},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2204.8036113559074,1928.8975710216896,4133.7011823775974,5432.7783086508352,2839.6854000000003,9.3223998706916584E-4,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2396.9394323367446,2097.4066264910225,4494.3460588277667,5865.5941365606295,2997.4457000000002,9.97144196447944E-4,{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2334.7467132848428,2025.5201220262261,4360.2668353110694,5803.6858645035563,3155.2060000000001,1.0360803772900286E-3,{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2380.3227589196736,2105.2405738319112,4485.5633327515843,6001.1533134036954,3312.9663,1.0687627655939858E-3,{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B65,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2472.9451868594383,2187.8834201380619,4660.8286069975002,6248.5895391092363,3470.7266000000004,1.1021680608643374E-3,null,"250W Metal Halide - Flood Light","Offered",21.611000000000001]
["","400W Metal Halide - Flood Light",null,{"$f":"IF($B66=0,0,VLOOKUP($B66,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":2.2235269448521704},{"$f":"IF($B66=0,0,VLOOKUP($B66,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":33.861948784960006},{"$f":"IF($B66=0,0,VLOOKUP($B66,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},36.085475729812174,{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":36},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2204.8036113559074,1928.8975710216896,4133.7011823775974,5432.7783086508352,2927.8547999999996,9.6118510905905089E-4,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2396.9394323367446,2097.4066264910225,4494.3460588277667,5865.5941365606295,3090.5134000000003,1.0281045294180319E-3,{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2334.7467132848428,2025.5201220262261,4360.2668353110694,5803.6858645035563,3253.172,1.0682496398489851E-3,{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":42},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2380.3227589196736,2105.2405738319112,4485.5633327515843,6001.1533134036954,3415.8305999999998,1.1019467837196423E-3,{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":44},{"$f":"IFERROR(VLOOKUP($B66,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2472.9451868594383,2187.8834201380619,4660.8286069975002,6248.5895391092363,3578.4892000000004,1.1363892800971341E-3,null,"400W Metal Halide - Flood Light","Offered",22.282]
["","125W Mercury Vapour",null,{"$f":"IF($B67=0,0,VLOOKUP($B67,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":2.2235269448521704},{"$f":"IF($B67=0,0,VLOOKUP($B67,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":33.861948784960006},{"$f":"IF($B67=0,0,VLOOKUP($B67,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},36.085475729812174,{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":314},0,0,0,0,23614.2444,7.752317525773848E-3,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":307},0,0,0,0,23087.8122,7.6804987472867438E-3,{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":301},0,0,0,0,22636.584599999998,7.4332139051857945E-3,{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":295},0,0,0,0,22185.357000000004,7.1569950780996155E-3,{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B67,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":289},0,0,0,0,21734.129399999998,6.9019159432991868E-3,null,"125W Mercury Vapour","Obsolete, no new Connections",20.603999999999999]
["","250W Mercury Vapour",null,{"$f":"IF($B68=0,0,VLOOKUP($B68,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":2.2235269448521704},{"$f":"IF($B68=0,0,VLOOKUP($B68,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":33.861948784960006},{"$f":"IF($B68=0,0,VLOOKUP($B68,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},36.085475729812174,{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":386},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},23640.394277316114,20682.068400399225,44322.462677715339,58251.456309422836,31059.499800000001,1.0196519548231208E-2,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":366},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":27},23086.3113746118,20201.337507781955,43287.648882393754,56494.932999505007,29555.407799999997,9.8320391129761899E-3,{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":348},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":26},20312.296405578127,17622.025061628163,37934.32146720629,50492.067021180927,28126.520400000001,9.2359534901644107E-3,{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":331},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":26},18759.210314343141,16591.30071281816,35350.511027161301,47294.80349372913,26848.042200000004,8.6611770945137726E-3,{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":314},{"$f":"IFERROR(VLOOKUP($B68,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":25},17647.836106224175,15613.531680076172,33261.367786300347,44592.207165461368,25494.359400000001,8.0960190476762096E-3,null,"250W Mercury Vapour","Obsolete, no new Connections",20.603999999999999]
["x",0,null,{"$f":"IF($B69=0,0,VLOOKUP($B69,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B69=0,0,VLOOKUP($B69,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},{"$f":"IF($B69=0,0,VLOOKUP($B69,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},0,{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B69,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},0,0,0,0,0,0,null,0,"NA",0]
["","400W Mercury Vapour",null,{"$f":"IF($B70=0,0,VLOOKUP($B70,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":2.2235269448521704},{"$f":"IF($B70=0,0,VLOOKUP($B70,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":33.861948784960006},{"$f":"IF($B70=0,0,VLOOKUP($B70,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},36.085475729812174,{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":29},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":21},1776.091798036703,1553.8341544341388,3329.9259524708418,4376.4047486353948,3787.0575000000008,1.2432526627175629E-3,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":28},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},1766.1658975112853,1545.4575142565429,3311.6234117678282,4322.0167322025691,3635.5752000000002,1.2094273172088066E-3,{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":26},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},1517.5853636351476,1316.5880793170468,2834.1734429521944,3772.3958119273111,3484.0929000000006,1.144077529754162E-3,{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":25},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":20},1416.8587850712343,1253.1193891856615,2669.9781742568957,3572.1150675022,3408.3517500000003,1.0995341070771235E-3,{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($B70,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":19},1348.8791928324208,1193.390956438943,2542.2701492713641,3408.3215667868562,3256.8694500000001,1.034255330337688E-3,null,"400W Mercury Vapour","Obsolete, no new Connections",20.751000000000001]
["","50W Mercury Vapour",null,{"$f":"IF($B71=0,0,VLOOKUP($B71,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":1.5362549800796814},{"$f":"IF($B71=0,0,VLOOKUP($B71,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":11.62625103766667},{"$f":"IF($B71=0,0,VLOOKUP($B71,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},13.162506017746351,{"$f":"IFERROR(VLOOKUP($B71,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B71,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":181},0,0,0,0,11375.071699999999,3.7343209548912817E-3,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B71,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B71,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":177},0,0,0,0,11123.688899999999,3.7004579698399253E-3,{"$f":"IFERROR(VLOOKUP($B71,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B71,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":174},0,0,0,0,10935.1518,3.5907944529351603E-3,{"$f":"IFERROR(VLOOKUP($B71,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B71,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":170},0,0,0,0,10683.768999999998,3.4465833544419966E-3,{"$f":"IFERROR(VLOOKUP($B71,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B71,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":167},0,0,0,0,10495.231899999999,3.3328783061000924E-3,null,"50W Mercury Vapour","Obsolete, no new Connections",17.218]
["","80W Mercury Vapour Art decorative",null,{"$f":"IF($B72=0,0,VLOOKUP($B72,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":1.5362549800796814},{"$f":"IF($B72=0,0,VLOOKUP($B72,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":11.62625103766667},{"$f":"IF($B72=0,0,VLOOKUP($B72,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},13.162506017746351,{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2449.7817903954524,2143.219523357433,4593.0013137528858,5119.5015544627395,2509.3020000000001,8.2377845941407162E-4,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2523.0941393018365,2207.7964489379187,4730.8905882397557,5257.3908289496094,2509.3020000000001,8.3475604793615404E-4,{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2334.7467132848428,2025.5201220262261,4360.2668353110694,4886.767076020923,2509.3020000000001,8.2398377883872672E-4,{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2266.9740561139747,2004.9910226970583,4271.965078811033,4798.4653195208866,2509.3020000000001,8.0950070190285962E-4,{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":40},{"$f":"IFERROR(VLOOKUP($B72,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":0},2248.131988054035,1988.9849273982384,4237.1169154522731,4763.6171561621268,2509.3020000000001,7.9685692311892372E-4,null,"80W Mercury Vapour Art decorative","Obsolete, no new Connections",17.187000000000001]
["","80W Mercury Vapour",null,{"$f":"IF($B73=0,0,VLOOKUP($B73,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":1.5362549800796814},{"$f":"IF($B73=0,0,VLOOKUP($B73,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":11.62625103766667},{"$f":"IF($B73=0,0,VLOOKUP($B73,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},13.162506017746351,{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":3200},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":336},195982.5432316362,171457.56186859464,367440.10510023084,409560.12435701914,221822.29680000001,7.2822015812203933E-2,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":330},0,0,0,0,20701.7415,6.8867373954732709E-3,{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":323},0,0,0,0,20262.613649999999,6.6536690141227178E-3,{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":316},0,0,0,0,19823.485800000002,6.3950555450325913E-3,{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($B73,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":310},0,0,0,0,19447.090500000002,6.1756411541716589E-3,null,"80W Mercury Vapour","Obsolete, no new Connections",17.187000000000001]
["","14W LED",null,{"$f":"IF($B74=0,0,VLOOKUP($B74,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!D$16,Inputs!$C$68:$AH$68,0),FALSE))","v":"NA included in Lamp cycle"},{"$f":"IF($B74=0,0,VLOOKUP($B74,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!E$16,Inputs!$C$68:$AH$68,0),FALSE))","v":137.56842459168323},{"$f":"IF($B74=0,0,VLOOKUP($B74,Inputs!$C$68:$AH$129,MATCH('Opex Weighting'!F$16,Inputs!$C$68:$AH$68,0),FALSE))","v":0},137.56842459168323,{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$H$81,MATCH(H$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":18300},null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$4:$H$33,MATCH(H$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":6100},{"$f":"(H74/H$75)*$O$13","v":1120775.1691059195},980522.93193602562,{"$f":"SUM(O74:P74)","v":2101298.1010419452},4618800.2710697483,1086710.1199999999,0.35675593789957555,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$H$81,MATCH(Z$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":20010},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$4:$H$33,MATCH(Z$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":7000},{"$f":"(Z74/Z$75)*$AB$13","v":1262177.8431857435},1104450.1735811937,{"$f":"SUM(AB74:AC74)","v":2366628.0167669374},5119372.1928465189,1202952.4729999998,0.40017975206511724,{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$H$81,MATCH(AH$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":20100},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$4:$H$33,MATCH(AH$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":7020},{"$f":"(AH74/AH$75)*$AJ$13","v":1173210.2234256333},1017823.8613181786,{"$f":"SUM(AJ74:AK74)","v":2191034.0847438117},4956159.4190366445,1207851.5759999999,0.39662428271638539,{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$H$81,MATCH(AP$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":20200},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$4:$H$33,MATCH(AP$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":7040},{"$f":"(AP74/AP$75)*$AR$13","v":1144821.8983375572},1012520.4664620145,{"$f":"SUM(AR74:AS74)","v":2157342.3647995717},4936224.5415515732,1213196.0519999999,0.39137698676356136,{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$39:$H$81,MATCH(AX$15,Volumes!$B$39:$H$39,0),FALSE),0)","v":20300},{"$f":"IFERROR(VLOOKUP($B74,Volumes!$B$4:$H$33,MATCH(AX$15,Volumes!$B$4:$H$4,0),FALSE),0)","v":7050},{"$f":"(AX74/AX$75)*$AZ$13","v":1140926.9839374227},1009409.850654606,{"$f":"SUM(AZ74:BA74)","v":2150336.8345920285},4942975.8538031979,1218095.1549999998,0.38681974400824143,null,"14W LED",null,12.202]
[null,null,null,{"$f":"SUM(D17:D74)","v":67.676074648773294},2220.8617785793303,0,2288.5378532281015,41079,null,null,null,null,null,12611,2515864.6541913687,2201032.8699999996,4716897.5241913693,7917371.8247465035,3046088.3886000002,{"$f":"SUM(T18:T74)","v":0.99999999999999978},null,null,null,null,null,{"$f":"SUM(Z17:Z74)","v":40157},13493,2532997.2837985959,2216462.0499999998,4749459.3337985966,8166653.7738977736,3006030.3320999993,{"$f":"SUM(AG18:AG74)","v":1.0000000000000004},{"$f":"SUM(AH17:AH74)","v":40647},13496,2372511.2413722249,2058282.9100000001,4430794.1513722241,7882535.9823929369,3045329.3674499998,{"$f":"SUM(AO18:AO74)","v":1.0000000000000004},{"$f":"SUM(AP17:AP74)","v":41371},13499,2344674.5918872794,2073712.09,4418386.6818872793,7909825.216333054,3099814.4833,{"$f":"SUM(AW18:AW74)","v":1},{"$f":"SUM(AX17:AX74)","v":42010},13492,2361100.6204537507,2088931.4199999997,4450032.0404537516,7980873.6922227088,3148999.4341499992,{"$f":"SUM(BE18:BE74)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Volumes!D82","v":41064},{"$f":"$O$13","v":2515864.6541913697},{"$f":"D11","v":2201032.8699999996},null,null,null,null,null,null,null,null,null,null,{"$f":"Volumes!E82","v":40142},{"$f":"$AB$13","v":2532997.2837985959},{"$f":"E11","v":2216462.0499999998},null,null,null,null,null,{"$f":"Volumes!F82","v":40632},{"$f":"$AJ$13","v":2372511.2413722249},{"$f":"F11","v":2058282.9100000001},null,null,null,null,null,{"$f":"Volumes!G82","v":41356},{"$f":"$AR$13","v":2344674.5918872813},{"$f":"G11","v":2073712.09},null,null,null,null,null,{"$f":"Volumes!H82","v":41995},{"$f":"$AZ$13","v":2361100.6204537502},{"$f":"H11","v":2088931.42}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P76-H75","v":-15},{"$f":"Q76-O75","v":0},{"$f":"R76-P75","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"AC76-Z75","v":-15},{"$f":"AD76-AB75","v":0},{"$f":"AE76-AC75","v":0},null,null,null,null,null,{"$f":"AK76-AH75","v":-15},{"$f":"AL76-AJ75","v":0},{"$f":"AM76-AK75","v":0},null,null,null,null,null,{"$f":"AS76-AP75","v":-15},{"$f":"AT76-AR75","v":0},{"$f":"AU76-AS75","v":0},null,null,null,null,null,{"$f":"BA76-AX75","v":-15},{"$f":"BB76-AZ75","v":0},{"$f":"BC76-BA75","v":0}]
[]
[]
[]
[null,null,null,"in $2016-17",null,null,null,null,null,null,null,null,null,null,null,"in $2016-17"]
[null,"Indirect POW OPEX allocation Public and Contract"]
[null,"RLBLR allocated with Materials and installation",null,{"$f":"D3","v":"2019-20"},{"$f":"E3","v":"2020-21"},{"$f":"F3","v":"2021-22"},{"$f":"G3","v":"2022-23"},{"$f":"H3","v":"2023-24"},{"$f":"I3","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29",null,null,{"$f":"D83","v":"2019-20"},{"$f":"E83","v":"2020-21"},{"$f":"F83","v":"2021-22"},{"$f":"G83","v":"2022-23"},{"$f":"H83","v":"2023-24"},{"$f":"I83","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29"]
[]
[null,"Opex - Road Lighting UG Cable Inspection & Monitoring",{"$f":"C6","v":"RLCIM"},{"$f":"D6","v":4566.2},4566.2,4566.2,4566.2,4566.2,{"$f":"I6","v":4566.2},4566.2,4566.2,4566.2,4566.2,null,null,{"$f":"P6","v":4566.2},{"$f":"Q6","v":4566.2},4566.2,4566.2,4566.2,{"$f":"U6","v":4566.2},4566.2,4566.2,4566.2,4566.2]
[null,"Opex - Remove redundant OH Switchwire",{"$f":"C7","v":"RLDEC"},{"$f":"D7","v":628600},{"$f":"E7","v":628600},{"$f":"F7","v":628600},{"$f":"G7","v":628600},{"$f":"H7","v":628600},{"$f":"I7","v":628600},628600,628600,628600,628600,null,null,{"$f":"P7","v":628600},{"$f":"Q7","v":628600},{"$f":"R7","v":628600},{"$f":"S7","v":628600},{"$f":"T7","v":628600},{"$f":"U7","v":628600},628600,628600,628600,628600]
[]
[null,null,null,{"$f":"SUM(D85:D87)","v":633166.19999999995},{"$f":"SUM(E85:E87)","v":633166.19999999995},{"$f":"SUM(F85:F87)","v":633166.19999999995},{"$f":"SUM(G85:G87)","v":633166.19999999995},{"$f":"SUM(H85:H87)","v":633166.19999999995},{"$f":"SUM(I85:I87)","v":633166.19999999995},633166.19999999995,633166.19999999995,633166.19999999995,633166.19999999995,null,null,{"$f":"SUM(P85:P87)","v":633166.19999999995},{"$f":"SUM(Q85:Q87)","v":633166.19999999995},{"$f":"SUM(R85:R87)","v":633166.19999999995},{"$f":"SUM(S85:S87)","v":633166.19999999995},{"$f":"SUM(T85:T87)","v":633166.19999999995},{"$f":"SUM(U85:U87)","v":633166.19999999995},633166.19999999995,633166.19999999995,633166.19999999995,633166.19999999995]
[]
[null,"Total Lights",null,{"$f":"VLOOKUP($B90,Volumes!$B$86:$H$86,MATCH('Opex Weighting'!D83,Volumes!$B$4:$H$4,0),FALSE)","v":53675},{"$f":"VLOOKUP($B90,Volumes!$B$86:$H$86,MATCH('Opex Weighting'!E83,Volumes!$B$4:$H$4,0),FALSE)","v":53635},{"$f":"VLOOKUP($B90,Volumes!$B$86:$H$86,MATCH('Opex Weighting'!F83,Volumes!$B$4:$H$4,0),FALSE)","v":54128},{"$f":"VLOOKUP($B90,Volumes!$B$86:$H$86,MATCH('Opex Weighting'!G83,Volumes!$B$4:$H$4,0),FALSE)","v":54855},{"$f":"VLOOKUP($B90,Volumes!$B$86:$H$86,MATCH('Opex Weighting'!H83,Volumes!$B$4:$H$4,0),FALSE)","v":55487},{"$f":"VLOOKUP($B90,Volumes!$B$86:$M$86,MATCH('Opex Weighting'!I83,Volumes!$B$4:$M$4,0),FALSE)","v":55487},{"$f":"VLOOKUP($B90,Volumes!$B$86:$M$86,MATCH('Opex Weighting'!J83,Volumes!$B$4:$M$4,0),FALSE)","v":55487},{"$f":"VLOOKUP($B90,Volumes!$B$86:$M$86,MATCH('Opex Weighting'!K83,Volumes!$B$4:$M$4,0),FALSE)","v":55487},{"$f":"VLOOKUP($B90,Volumes!$B$86:$M$86,MATCH('Opex Weighting'!L83,Volumes!$B$4:$M$4,0),FALSE)","v":55487},{"$f":"VLOOKUP($B90,Volumes!$B$86:$M$86,MATCH('Opex Weighting'!M83,Volumes!$B$4:$M$4,0),FALSE)","v":55487},null,null,{"$f":"VLOOKUP($B90,Volumes!$B$86:$H$86,MATCH('Opex Weighting'!P83,Volumes!$B$4:$H$4,0),FALSE)","v":53675},{"$f":"VLOOKUP($B90,Volumes!$B$86:$H$86,MATCH('Opex Weighting'!Q83,Volumes!$B$4:$H$4,0),FALSE)","v":53635},{"$f":"VLOOKUP($B90,Volumes!$B$86:$H$86,MATCH('Opex Weighting'!R83,Volumes!$B$4:$H$4,0),FALSE)","v":54128},{"$f":"VLOOKUP($B90,Volumes!$B$86:$H$86,MATCH('Opex Weighting'!S83,Volumes!$B$4:$H$4,0),FALSE)","v":54855},{"$f":"VLOOKUP($B90,Volumes!$B$86:$H$86,MATCH('Opex Weighting'!T83,Volumes!$B$4:$H$4,0),FALSE)","v":55487},{"$f":"VLOOKUP($B90,Volumes!$B$86:$M$86,MATCH('Opex Weighting'!U83,Volumes!$B$4:$M$4,0),FALSE)","v":55487},{"$f":"VLOOKUP($B90,Volumes!$B$86:$M$86,MATCH('Opex Weighting'!V83,Volumes!$B$4:$M$4,0),FALSE)","v":55487},{"$f":"VLOOKUP($B90,Volumes!$B$86:$M$86,MATCH('Opex Weighting'!W83,Volumes!$B$4:$M$4,0),FALSE)","v":55487},{"$f":"VLOOKUP($B90,Volumes!$B$86:$M$86,MATCH('Opex Weighting'!X83,Volumes!$B$4:$M$4,0),FALSE)","v":55487},{"$f":"VLOOKUP($B90,Volumes!$B$86:$M$86,MATCH('Opex Weighting'!Y83,Volumes!$B$4:$M$4,0),FALSE)","v":55487}]
[null,null,null,{"$f":"D88/D90","v":11.796296227293897},11.805093688822597,11.69757242092817,11.542543068088596,11.41107286391407,{"$f":"I88/I90","v":11.41107286391407},11.41107286391407,11.41107286391407,11.41107286391407,11.41107286391407,null,null,{"$f":"P88/P90","v":11.796296227293897},11.805093688822597,11.69757242092817,11.542543068088596,11.41107286391407,{"$f":"U88/U90","v":11.41107286391407},11.41107286391407,11.41107286391407,11.41107286391407,11.41107286391407]
[]
[null,"Indirect POW OPEX allocation Public"]
[null,"Opex - Road lighting Inspection",{"$f":"C8","v":"RLICM"},{"$f":"D8","v":91452.24},91452.24,36227.599999999999,36227.599999999999,36227.599999999999,{"$f":"I8","v":36227.599999999999},36227.599999999999,36227.599999999999,36227.599999999999,36227.599999999999,null,null,{"$f":"P8","v":91452.24},91452.24,36227.599999999999,36227.599999999999,36227.599999999999,{"$f":"U8","v":36227.599999999999},36227.599999999999,36227.599999999999,36227.599999999999,36227.599999999999]
[null,"Opex - Road lighting repairs",{"$f":"C9","v":"RLREM"},343887.49,337703.56,213345.78999999998,207161.86,200977.91999999998,{"$f":"I9","v":194793.97999999998},188610.05,182426.11,176242.18,170058.23999999999,null,null,{"$f":"P9","v":343887.49},337703.56,213345.78999999998,207161.86,200977.91999999998,{"$f":"U9","v":194793.97999999998},188610.05,182426.11,176242.18,170058.23999999999]
[null,"Opex - Road Lighting Underground System Asset Repair",{"$f":"C10","v":"RLSAR"},6756.8,6756.8,6756.8,6756.8,6756.8,{"$f":"I10","v":6756.8},6756.8,6756.8,6756.8,6756.8,null,null,{"$f":"P10","v":6756.8},6756.8,6756.8,6756.8,6756.8,{"$f":"U10","v":6756.8},6756.8,6756.8,6756.8,6756.8]
[null,null,null,{"$f":"SUM(D94:D96)","v":442096.52999999997},{"$f":"SUM(E94:E96)","v":435912.6},{"$f":"SUM(F94:F96)","v":256330.18999999997},{"$f":"SUM(G94:G96)","v":250146.25999999998},{"$f":"SUM(H94:H96)","v":243962.31999999998},{"$f":"SUM(I94:I96)","v":237778.37999999998},231594.44999999998,225410.50999999998,219226.58,213042.63999999998,null,null,{"$f":"SUM(P94:P96)","v":442096.52999999997},{"$f":"SUM(Q94:Q96)","v":435912.6},{"$f":"SUM(R94:R96)","v":256330.18999999997},{"$f":"SUM(S94:S96)","v":250146.25999999998},{"$f":"SUM(T94:T96)","v":243962.31999999998},{"$f":"SUM(U94:U96)","v":237778.37999999998},231594.44999999998,225410.50999999998,219226.58,213042.63999999998]
[]
[null,"Total Public Lighting",null,{"$f":"VLOOKUP($B99,Volumes!$B$82:$H$82,MATCH('Opex Weighting'!D83,Volumes!$B$4:$H$4,0),FALSE)","v":41064},{"$f":"VLOOKUP($B99,Volumes!$B$82:$H$82,MATCH('Opex Weighting'!E83,Volumes!$B$4:$H$4,0),FALSE)","v":40142},{"$f":"VLOOKUP($B99,Volumes!$B$82:$H$82,MATCH('Opex Weighting'!F83,Volumes!$B$4:$H$4,0),FALSE)","v":40632},{"$f":"VLOOKUP($B99,Volumes!$B$82:$H$82,MATCH('Opex Weighting'!G83,Volumes!$B$4:$H$4,0),FALSE)","v":41356},{"$f":"VLOOKUP($B99,Volumes!$B$82:$H$82,MATCH('Opex Weighting'!H83,Volumes!$B$4:$H$4,0),FALSE)","v":41995},{"$f":"VLOOKUP($B99,Volumes!$B$82:$M$82,MATCH('Opex Weighting'!I83,Volumes!$B$4:$M$4,0),FALSE)","v":41995},{"$f":"VLOOKUP($B99,Volumes!$B$82:$M$82,MATCH('Opex Weighting'!J83,Volumes!$B$4:$M$4,0),FALSE)","v":41995},{"$f":"VLOOKUP($B99,Volumes!$B$82:$M$82,MATCH('Opex Weighting'!K83,Volumes!$B$4:$M$4,0),FALSE)","v":41995},{"$f":"VLOOKUP($B99,Volumes!$B$82:$M$82,MATCH('Opex Weighting'!L83,Volumes!$B$4:$M$4,0),FALSE)","v":41995},{"$f":"VLOOKUP($B99,Volumes!$B$82:$M$82,MATCH('Opex Weighting'!M83,Volumes!$B$4:$M$4,0),FALSE)","v":41995},null,null,{"$f":"VLOOKUP($B99,Volumes!$B$82:$H$82,MATCH('Opex Weighting'!P83,Volumes!$B$4:$H$4,0),FALSE)","v":41064},{"$f":"VLOOKUP($B99,Volumes!$B$82:$H$82,MATCH('Opex Weighting'!Q83,Volumes!$B$4:$H$4,0),FALSE)","v":40142},{"$f":"VLOOKUP($B99,Volumes!$B$82:$H$82,MATCH('Opex Weighting'!R83,Volumes!$B$4:$H$4,0),FALSE)","v":40632},{"$f":"VLOOKUP($B99,Volumes!$B$82:$H$82,MATCH('Opex Weighting'!S83,Volumes!$B$4:$H$4,0),FALSE)","v":41356},{"$f":"VLOOKUP($B99,Volumes!$B$82:$H$82,MATCH('Opex Weighting'!T83,Volumes!$B$4:$H$4,0),FALSE)","v":41995},{"$f":"VLOOKUP($B99,Volumes!$B$82:$M$82,MATCH('Opex Weighting'!U83,Volumes!$B$4:$M$4,0),FALSE)","v":41995},{"$f":"VLOOKUP($B99,Volumes!$B$82:$M$82,MATCH('Opex Weighting'!V83,Volumes!$B$4:$M$4,0),FALSE)","v":41995},{"$f":"VLOOKUP($B99,Volumes!$B$82:$M$82,MATCH('Opex Weighting'!W83,Volumes!$B$4:$M$4,0),FALSE)","v":41995},{"$f":"VLOOKUP($B99,Volumes!$B$82:$M$82,MATCH('Opex Weighting'!X83,Volumes!$B$4:$M$4,0),FALSE)","v":41995},{"$f":"VLOOKUP($B99,Volumes!$B$82:$M$82,MATCH('Opex Weighting'!Y83,Volumes!$B$4:$M$4,0),FALSE)","v":41995}]
[null,null,null,{"$f":"D97/D99","v":10.766036674459381},10.859264610632255,6.3085791986611532,6.0486086662153005,5.8093182521728775,{"$f":"I97/I99","v":5.662064055244671},5.5148100964400522,5.3675558995118458,5.2203019407072269,5.0730477437790213,null,null,{"$f":"P97/P99","v":10.766036674459381},10.859264610632255,6.3085791986611532,6.0486086662153005,5.8093182521728775,{"$f":"U97/U99","v":5.662064055244671},5.5148100964400522,5.3675558995118458,5.2203019407072269,5.0730477437790213]
[]
[null,"Indirect POW OPEX allocation Private"]
[]
[]
[null,null,null,{"$f":"SUM(D103:D104)","v":0},0,0,0,0,{"$f":"SUM(I103:I104)","v":0},0,0,0,0,null,null,{"$f":"SUM(P103:P104)","v":0},0,0,0,0,{"$f":"SUM(U103:U104)","v":0},0,0,0,0]
[]
[null,"Total Private",null,{"$f":"VLOOKUP($B107,Volumes!$B$34:$H$34,MATCH('Opex Weighting'!D83,Volumes!$B$4:$H$4,0),FALSE)","v":12611},{"$f":"VLOOKUP($B107,Volumes!$B$34:$H$34,MATCH('Opex Weighting'!E83,Volumes!$B$4:$H$4,0),FALSE)","v":13493},{"$f":"VLOOKUP($B107,Volumes!$B$34:$H$34,MATCH('Opex Weighting'!F83,Volumes!$B$4:$H$4,0),FALSE)","v":13496},{"$f":"VLOOKUP($B107,Volumes!$B$34:$H$34,MATCH('Opex Weighting'!G83,Volumes!$B$4:$H$4,0),FALSE)","v":13499},{"$f":"VLOOKUP($B107,Volumes!$B$34:$H$34,MATCH('Opex Weighting'!H83,Volumes!$B$4:$H$4,0),FALSE)","v":13492},{"$f":"VLOOKUP($B107,Volumes!$B$34:$M$34,MATCH('Opex Weighting'!I83,Volumes!$B$4:$M$4,0),FALSE)","v":13492},{"$f":"VLOOKUP($B107,Volumes!$B$34:$M$34,MATCH('Opex Weighting'!J83,Volumes!$B$4:$M$4,0),FALSE)","v":13492},{"$f":"VLOOKUP($B107,Volumes!$B$34:$M$34,MATCH('Opex Weighting'!K83,Volumes!$B$4:$M$4,0),FALSE)","v":13492},{"$f":"VLOOKUP($B107,Volumes!$B$34:$M$34,MATCH('Opex Weighting'!L83,Volumes!$B$4:$M$4,0),FALSE)","v":13492},{"$f":"VLOOKUP($B107,Volumes!$B$34:$M$34,MATCH('Opex Weighting'!M83,Volumes!$B$4:$M$4,0),FALSE)","v":13492},null,null,{"$f":"VLOOKUP($B107,Volumes!$B$34:$H$34,MATCH('Opex Weighting'!P83,Volumes!$B$4:$H$4,0),FALSE)","v":12611},{"$f":"VLOOKUP($B107,Volumes!$B$34:$H$34,MATCH('Opex Weighting'!Q83,Volumes!$B$4:$H$4,0),FALSE)","v":13493},{"$f":"VLOOKUP($B107,Volumes!$B$34:$H$34,MATCH('Opex Weighting'!R83,Volumes!$B$4:$H$4,0),FALSE)","v":13496},{"$f":"VLOOKUP($B107,Volumes!$B$34:$H$34,MATCH('Opex Weighting'!S83,Volumes!$B$4:$H$4,0),FALSE)","v":13499},{"$f":"VLOOKUP($B107,Volumes!$B$34:$H$34,MATCH('Opex Weighting'!T83,Volumes!$B$4:$H$4,0),FALSE)","v":13492},{"$f":"VLOOKUP($B107,Volumes!$B$34:$M$34,MATCH('Opex Weighting'!U83,Volumes!$B$4:$M$4,0),FALSE)","v":13492},{"$f":"VLOOKUP($B107,Volumes!$B$34:$M$34,MATCH('Opex Weighting'!V83,Volumes!$B$4:$M$4,0),FALSE)","v":13492},{"$f":"VLOOKUP($B107,Volumes!$B$34:$M$34,MATCH('Opex Weighting'!W83,Volumes!$B$4:$M$4,0),FALSE)","v":13492},{"$f":"VLOOKUP($B107,Volumes!$B$34:$M$34,MATCH('Opex Weighting'!X83,Volumes!$B$4:$M$4,0),FALSE)","v":13492},{"$f":"VLOOKUP($B107,Volumes!$B$34:$M$34,MATCH('Opex Weighting'!Y83,Volumes!$B$4:$M$4,0),FALSE)","v":13492}]
[null,null,null,{"$f":"D105/D107","v":0},{"$f":"E105/E107","v":0},{"$f":"F105/F107","v":0},{"$f":"G105/G107","v":0},{"$f":"H105/H107","v":0},0,0,0,0,0,null,null,{"$f":"P105/P107","v":0},0,0,0,0,{"$f":"U105/U107","v":0},0,0,0,0]
[]
[]
[]
[null,"Public Lighting Total rate",null,{"$f":"D91+D100","v":22.56233290175328},{"$f":"E91+E100","v":22.664358299454854},18.006151619589325,17.591151734303896,{"$f":"H91+H100","v":17.220391116086947},{"$f":"I91+I100","v":17.073136919158742},16.925882960354123,16.778628763425914,16.631374804621295,16.484120607693093,null,null,{"$f":"P91+P100","v":22.56233290175328},{"$f":"Q91+Q100","v":22.664358299454854},18.006151619589325,17.591151734303896,{"$f":"T91+T100","v":17.220391116086947},{"$f":"U91+U100","v":17.073136919158742},16.925882960354123,16.778628763425914,16.631374804621295,16.484120607693093]
[]
[null,"Private Contract Lighting Total rate",null,{"$f":"D91+D108","v":11.796296227293897},{"$f":"E91+E108","v":11.805093688822597},11.69757242092817,11.542543068088596,11.41107286391407,{"$f":"I91+I108","v":11.41107286391407},11.41107286391407,11.41107286391407,11.41107286391407,11.41107286391407,null,null,{"$f":"P91+P108","v":11.796296227293897},{"$f":"Q91+Q108","v":11.805093688822597},11.69757242092817,11.542543068088596,11.41107286391407,{"$f":"U91+U108","v":11.41107286391407},11.41107286391407,11.41107286391407,11.41107286391407,11.41107286391407]

{"sheet":"Building Block","index":13,"n_rows":52,"n_cols":12,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[null,"PTRM Model index's values to 2016/17"]
[null,"Forecast Capital Expenditure",{"$f":"'Master Data'!K25","v":"2019-20"},{"$f":"'Master Data'!L25","v":"2020-21"},{"$f":"'Master Data'!M25","v":"2021-22"},{"$f":"'Master Data'!N25","v":"2022-23"},{"$f":"'Master Data'!O25","v":"2023-24"},{"$f":"'Master Data'!P25","v":"2024-25"},{"$f":"'Master Data'!Q25","v":"2025-26"},{"$f":"'Master Data'!R25","v":"2026-27"},{"$f":"'Master Data'!S25","v":"2027-28"},{"$f":"'Master Data'!T25","v":"2028-29"}]
[null,"Motor Vehicles",0.10899577514952007,9.3785525782329515E-2,5.3627268740713198E-2,4.721453462992866E-2,6.7183932940717658E-2,6.7905317111708094E-2,7.2773733387462597E-2,8.3890229683185019E-2,6.7046190600122582E-2,7.5535737817321008E-2]
[null,"Minor Assets",0.78296493533370926,0.59776434649440469,0.23092350224340105,0.28807607381553757,0.28429951738940845,0.4080930223668523,0.29336126449669125,0.34823835728121066,0.47208162054097502,0.39671777203168479]
[null,"Non-System Property",0.17807905302327365,0.11347753113646665,2.4449965973891555E-2,2.1977694808916114E-2,1.0635232955948648E-2,7.4506182247694383E-3,8.7341803648933822E-3,2.2112314256055043E-2,1.1477483023388036E-2,1.6590459029109293E-2]
[null,"Business Management Systems",0.10059656259698438,6.1731986385003532E-2,3.5029168327632601E-2,0.30122303034678649,0.3552835436411389,0.42305259107123189,0.4104592450797957,3.8896945836101593E-2,3.8988198787544781E-2,3.8430738193920781E-2]
[null,"NEM Assets"]
[null,"Streetlighting",5.0306136639516241,4.8249355537918657,3.3064061817059014,3.2866419848495556,3.3006941383952593,3.2971287434623902,3.3210359636928728,3.3228576782421322,3.3192231320188159,3.3210359636928728]
[null,"Spare Parts"]
[null,"Overhead High Voltage Lines Rural"]
[null,null,{"$f":"SUM(C4:C11)","v":6.2012499900551115},5.6916949435900701,3.6504360869915398,3.9451333184507247,4.0180963653224726,{"$f":"SUM(H4:H11)","v":4.2036302922369515},4.1063643870217152,3.8159955252986846,3.9088166249708465,3.8483106707649086]
[]
[]
[null,"Re-order into PTRM order"]
[null,"Spare Parts",{"$f":"C10","v":0},0,0,0,0,{"$f":"H10","v":0},0,0,0,0]
[null,"Motor Vehicles",{"$f":"C4","v":0.10899577514952007},9.3785525782329515E-2,5.3627268740713198E-2,4.721453462992866E-2,6.7183932940717658E-2,{"$f":"H4","v":6.7905317111708094E-2},7.2773733387462597E-2,8.3890229683185019E-2,6.7046190600122582E-2,7.5535737817321008E-2]
[null,"Minor Assets",{"$f":"C5","v":0.78296493533370926},0.59776434649440469,0.23092350224340105,0.28807607381553757,0.28429951738940845,{"$f":"H5","v":0.4080930223668523},0.29336126449669125,0.34823835728121066,0.47208162054097502,0.39671777203168479]
[null,"NEM Assets",{"$f":"C8","v":0},0,0,0,0,{"$f":"H8","v":0},0,0,0,0]
[null,"Streetlights",{"$f":"C9","v":5.0306136639516241},4.8249355537918657,3.3064061817059014,3.2866419848495556,3.3006941383952593,{"$f":"H9","v":3.2971287434623902},3.3210359636928728,3.3228576782421322,3.3192231320188159,3.3210359636928728]
[null,"Non System Property",{"$f":"C6","v":0.17807905302327365},0.11347753113646665,2.4449965973891555E-2,2.1977694808916114E-2,1.0635232955948648E-2,{"$f":"H6","v":7.4506182247694383E-3},8.7341803648933822E-3,2.2112314256055043E-2,1.1477483023388036E-2,1.6590459029109293E-2]
[null,"Business Management Systems",{"$f":"C7","v":0.10059656259698438},6.1731986385003532E-2,3.5029168327632601E-2,0.30122303034678649,0.3552835436411389,{"$f":"H7","v":0.42305259107123189},0.4104592450797957,3.8896945836101593E-2,3.8988198787544781E-2,3.8430738193920781E-2]
[null,"Overhead High Voltage Lines Rural",{"$f":"C11","v":0},0,0,0,0,{"$f":"H11","v":0},0,0,0,0]
[null,null,{"$f":"SUM(C16:C23)","v":6.2012499900551115},{"$f":"SUM(D16:D23)","v":5.691694943590071},3.6504360869915398,3.9451333184507247,4.0180963653224726,{"$f":"SUM(H16:H23)","v":4.2036302922369524},4.1063643870217152,3.8159955252986846,3.9088166249708465,3.8483106707649086]
[]
[]
[null,"Corporate Capex",{"$f":"(C24-C20)*1000000","v":1170636.3261034873},{"$f":"(D24-D20)*1000000","v":866759.38979820535},344029.90528563835,658491.33360116906,717402.22692721337,{"$f":"(H24-H20)*1000000","v":906501.54877456219},785328.4233288425,493137.84705655242,589593.49295203062,527274.70707203588]
[]
[null,"Linked to POW data and corporate OH allocation"]
[null,"Forecast Operational and Maintenance Expenditure ($m 2016-17)",{"$f":"'Master Data'!K$25","v":"2019-20"},{"$f":"'Master Data'!L$25","v":"2020-21"},{"$f":"'Master Data'!M$25","v":"2021-22"},{"$f":"'Master Data'!N$25","v":"2022-23"},{"$f":"'Master Data'!O$25","v":"2023-24"},{"$f":"'Master Data'!P$25","v":"2024-25"},{"$f":"'Master Data'!Q$25","v":"2025-26"},{"$f":"'Master Data'!R$25","v":"2026-27"},{"$f":"'Master Data'!S$25","v":"2027-28"},{"$f":"'Master Data'!T$25","v":"2028-29"}]
[null,"Corporate Overheads Per Light"]
[null,"Total Private",{"$f":"VLOOKUP($B32,Volumes!$B$34:$H$34,MATCH('Building Block'!C$30,Volumes!$B$4:$H$4,0),FALSE)","v":12611},{"$f":"VLOOKUP($B32,Volumes!$B$34:$H$34,MATCH('Building Block'!D$30,Volumes!$B$4:$H$4,0),FALSE)","v":13493},{"$f":"VLOOKUP($B32,Volumes!$B$34:$H$34,MATCH('Building Block'!E$30,Volumes!$B$4:$H$4,0),FALSE)","v":13496},{"$f":"VLOOKUP($B32,Volumes!$B$34:$H$34,MATCH('Building Block'!F$30,Volumes!$B$4:$H$4,0),FALSE)","v":13499},{"$f":"VLOOKUP($B32,Volumes!$B$34:$H$34,MATCH('Building Block'!G$30,Volumes!$B$4:$H$4,0),FALSE)","v":13492},{"$f":"VLOOKUP($B32,Volumes!$B$34:$M$34,MATCH('Building Block'!H$30,Volumes!$B$4:$M$4,0),FALSE)","v":13492},{"$f":"VLOOKUP($B32,Volumes!$B$34:$M$34,MATCH('Building Block'!I$30,Volumes!$B$4:$M$4,0),FALSE)","v":13492},{"$f":"VLOOKUP($B32,Volumes!$B$34:$M$34,MATCH('Building Block'!J$30,Volumes!$B$4:$M$4,0),FALSE)","v":13492},{"$f":"VLOOKUP($B32,Volumes!$B$34:$M$34,MATCH('Building Block'!K$30,Volumes!$B$4:$M$4,0),FALSE)","v":13492},{"$f":"VLOOKUP($B32,Volumes!$B$34:$M$34,MATCH('Building Block'!L$30,Volumes!$B$4:$M$4,0),FALSE)","v":13492}]
[null,"Total Public Lighting",{"$f":"VLOOKUP($B33,Volumes!$B$82:$H$82,MATCH('Building Block'!C$30,Volumes!$B$4:$H$4,0),FALSE)","v":41064},{"$f":"VLOOKUP($B33,Volumes!$B$82:$H$82,MATCH('Building Block'!D$30,Volumes!$B$4:$H$4,0),FALSE)","v":40142},{"$f":"VLOOKUP($B33,Volumes!$B$82:$H$82,MATCH('Building Block'!E$30,Volumes!$B$4:$H$4,0),FALSE)","v":40632},{"$f":"VLOOKUP($B33,Volumes!$B$82:$H$82,MATCH('Building Block'!F$30,Volumes!$B$4:$H$4,0),FALSE)","v":41356},{"$f":"VLOOKUP($B33,Volumes!$B$82:$H$82,MATCH('Building Block'!G$30,Volumes!$B$4:$H$4,0),FALSE)","v":41995},{"$f":"VLOOKUP($B33,Volumes!$B$82:$M$82,MATCH('Building Block'!H$30,Volumes!$B$4:$M$4,0),FALSE)","v":41995},{"$f":"VLOOKUP($B33,Volumes!$B$82:$M$82,MATCH('Building Block'!I$30,Volumes!$B$4:$M$4,0),FALSE)","v":41995},{"$f":"VLOOKUP($B33,Volumes!$B$82:$M$82,MATCH('Building Block'!J$30,Volumes!$B$4:$M$4,0),FALSE)","v":41995},{"$f":"VLOOKUP($B33,Volumes!$B$82:$M$82,MATCH('Building Block'!K$30,Volumes!$B$4:$M$4,0),FALSE)","v":41995},{"$f":"VLOOKUP($B33,Volumes!$B$82:$M$82,MATCH('Building Block'!L$30,Volumes!$B$4:$M$4,0),FALSE)","v":41995}]
[null,{"$f":"Volumes!B86","v":"Total Lights"},{"$f":"VLOOKUP($B34,Volumes!$B$86:$H$86,MATCH('Building Block'!C$30,Volumes!$B$4:$H$4,0),FALSE)","v":53675},{"$f":"VLOOKUP($B34,Volumes!$B$86:$H$86,MATCH('Building Block'!D$30,Volumes!$B$4:$H$4,0),FALSE)","v":53635},{"$f":"VLOOKUP($B34,Volumes!$B$86:$H$86,MATCH('Building Block'!E$30,Volumes!$B$4:$H$4,0),FALSE)","v":54128},{"$f":"VLOOKUP($B34,Volumes!$B$86:$H$86,MATCH('Building Block'!F$30,Volumes!$B$4:$H$4,0),FALSE)","v":54855},{"$f":"VLOOKUP($B34,Volumes!$B$86:$H$86,MATCH('Building Block'!G$30,Volumes!$B$4:$H$4,0),FALSE)","v":55487},{"$f":"VLOOKUP($B34,Volumes!$B$86:$M$86,MATCH('Building Block'!H$30,Volumes!$B$4:$M$4,0),FALSE)","v":55487},{"$f":"VLOOKUP($B34,Volumes!$B$86:$M$86,MATCH('Building Block'!I$30,Volumes!$B$4:$M$4,0),FALSE)","v":55487},{"$f":"VLOOKUP($B34,Volumes!$B$86:$M$86,MATCH('Building Block'!J$30,Volumes!$B$4:$M$4,0),FALSE)","v":55487},{"$f":"VLOOKUP($B34,Volumes!$B$86:$M$86,MATCH('Building Block'!K$30,Volumes!$B$4:$M$4,0),FALSE)","v":55487},{"$f":"VLOOKUP($B34,Volumes!$B$86:$M$86,MATCH('Building Block'!L$30,Volumes!$B$4:$M$4,0),FALSE)","v":55487}]
[null,"CAPEX Corporate Overheads",{"$f":"'Corporate OH'!D18","v":1600400.193951624},{"$f":"'Corporate OH'!D19","v":1592398.1929818657},{"$f":"'Corporate OH'!D20","v":1576474.2110520473},{"$f":"'Corporate OH'!D21","v":1560709.4689415265},{"$f":"'Corporate OH'!D22","v":1545102.3742521117},{"$f":"'Corporate OH'!D23","v":1545102.3742521112},{"$f":"'Corporate OH'!D24","v":1545102.3742521114},{"$f":"'Corporate OH'!D25","v":1545102.3742521114},{"$f":"'Corporate OH'!D26","v":1545102.3742521112},{"$f":"'Corporate OH'!D27","v":1545102.3742521114}]
[null,"OPEX Corporate Overheads",{"$f":"('Corporate OH'!D4+'Corporate OH'!E4)","v":2515864.6541913697},{"$f":"('Corporate OH'!D5+'Corporate OH'!E5)","v":2532997.2837985959},{"$f":"('Corporate OH'!D6+'Corporate OH'!E6)","v":2372511.2413722249},{"$f":"('Corporate OH'!D7+'Corporate OH'!E7)","v":2344674.5918872813},{"$f":"('Corporate OH'!D8+'Corporate OH'!E8)","v":2361100.6204537502},{"$f":"('Corporate OH'!D9+'Corporate OH'!E9)","v":2680689.8969035745},{"$f":"('Corporate OH'!D10+'Corporate OH'!E10)","v":2944313.2467146036},{"$f":"('Corporate OH'!D11+'Corporate OH'!E11)","v":2999277.1794250011},{"$f":"('Corporate OH'!D12+'Corporate OH'!E12)","v":3062954.0653863349},{"$f":"('Corporate OH'!D13+'Corporate OH'!E13)","v":2885492.8480180176}]
[null,"Annual Allocation"]
[]
[null,"Public Lighting Total rate",{"$f":"(C35/C33)+(C36/C34)","v":85.845501994441037},{"$f":"(D35/D33)+(D36/D34)","v":86.895703178497541},82.630330181985414,80.481538369058242,79.344852563171401,{"$f":"(H35/H33)+(H36/H34)","v":85.10456702691647},{"$f":"(I35/I33)+(I36/I34)","v":89.855650160101362},90.846223316163105,91.993823401972989,88.795574850630928]
[null,"Private Contract Lighting Total rate",{"$f":"(C36/C34)","v":46.872187316094454},{"$f":"(D36/D34)","v":47.226573763374589},43.831496478203974,42.743133568266906,42.552320731950729,{"$f":"(H36/H34)","v":48.312035195695827},53.063118328880705,54.053691484942441,55.201291570752339,52.003043019410271]
[]
[]
[null,"Opening Regulatory Asset Base for 2018-19 ($m Nominal)","Opening Asset Value","Average Remaining Life (Year)","Standard Life (Year)","Opening Tax Value","Average Tax Remaining Life (Year)","Tax Standard Life (Year)"]
[null,"Spare Parts",0,"n/a",5,0,"n/a",0]
[null,"Motor Vehicles",323270.78237482277,4.6592782087319993,6,0.21181783904508272,4.715859284066811,0]
[null,"Minor Assets",2371072.5227475758,3.977220119552209,5,1.8246116429487893,4.0019385555615719,0]
[null,"NEM Assets",-5959.6732853384601,1,5,8.9214773550785831E-2,1,0]
[null,"Streetlights"]
[null,"Non System Property",206846.28634556208,42.494829550993522,40,0.10298002636615974,41.911042117181033,0]
[null,"Business Management Systems",0,null,10,0,null,0]
[null,"Overhead High Voltage Lines Rural",430735.22452455468,16.585293013920541,35,0.37138222288061229,15.585293013920541,0]
[null,"Indirect POW Capex",1660347.1955717467,39,40]

{"sheet":"Corporate OH","index":14,"n_rows":27,"n_cols":6,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["$'16/17"]
["R19 OPEX"]
[null,"Expenditure Type","Amount","Internal Overheads (WSD)","Internal Overheads (Corp)","Total Opex including OH and capitalised labour"]
["2019/20","Alternative Control Public Lighting Opex",2201032.87,338455.90890405932,2177408.7452873103,4716897.5241913702]
["2020/21","Alternative Control Public Lighting Opex",2219392.4451179998,340415.37907091336,2192581.9047276825,4752389.7289165957]
["2021/22","Alternative Control Public Lighting Opex",2063288.5457727478,299191.9196096895,2073319.3217625355,4435799.7871449729]
["2022/23","Alternative Control Public Lighting Opex",2081202.4780837307,293780.80739668629,2050893.7844905949,4425877.069971012]
["2023/24","Alternative Control Public Lighting Opex",2098894.1489072675,295999.6247619043,2065100.9956918459,4459994.7693610173]
["2024/25","Alternative Control Public Lighting Opex",2399392.4967871718,318016.29081528174,2362673.6060882928,5080082.3936907463]
["2025/26","Alternative Control Public Lighting Opex",2707303.882744432,334069.37615304301,2610243.8705615606,5651617.1294590356]
["2026/27","Alternative Control Public Lighting Opex",2725314.3816073909,342276.94486824411,2657000.2345567569,5724591.5610323921]
["2027/28","Alternative Control Public Lighting Opex",2735286.5135688502,350555.64576891658,2712398.4196174182,5798240.5789551847]
["2028/29","Alternative Control Public Lighting Opex",2462890.3272821978,346977.48897593957,2538515.3590420778,5348383.1753002144]
[]
[]
["R19 CAPEX"]
[null,"Expenditure Type","Amount","Internal Overheads","Asset Disposal – as incurred","Total Capex including Ohs and capitalised labour"]
["2019/20","Alternative Control Public Lighting",3430213.47,1600400.193951624,0,5030613.6639516242]
["2020/21","Alternative Control Public Lighting",3232537.36081,1592398.1929818657,0,4824935.5537918657]
["2021/22","Alternative Control Public Lighting",1729931.9706538541,1576474.2110520473,0,3306406.1817059014]
["2022/23","Alternative Control Public Lighting",1725932.5159080292,1560709.4689415265,0,3286641.9848495554]
["2023/24","Alternative Control Public Lighting",1755591.7641431473,1545102.3742521117,0,3300694.1383952592]
["2024/25","Alternative Control Public Lighting",1752026.3692102793,1545102.3742521112,0,3297128.7434623903]
["2025/26","Alternative Control Public Lighting",1775933.5894407614,1545102.3742521114,0,3321035.9636928728]
["2026/27","Alternative Control Public Lighting",1777755.3039900209,1545102.3742521114,0,3322857.6782421321]
["2027/28","Alternative Control Public Lighting",1774120.7577667048,1545102.3742521112,0,3319223.1320188157]
["2028/29","Alternative Control Public Lighting",1775933.5894407614,1545102.3742521114,0,3321035.9636928728]

{"sheet":"Inputs","index":15,"n_rows":153,"n_cols":40,"rows_kept":153,"cut":false,"hidden":false,"merged":[[66,24,66,28],[66,35,66,39],[48,8,49,8],[66,8,66,15],[66,16,66,23],[66,30,66,34]]}
[]
[null,null,"Cost data Inputs"]
[]
[null,null,"Pre-tax Real WACC Rate",{"$f":"'Master Data'!B50","v":3.6626264878984349E-2}]
[]
[null,null,"Warehousing costs",8.2000000000000003E-2]
[]
[null,null,"Asset Lives (yrs)"]
[null,null,"Luminaire Fitting Life",20]
[null,null,"Bracket Life",40]
[null,null,"PE Cell"]
[null,null,"LED",10]
[null,null,"Other",8]
[]
[null,null,"Maintenance life cycle"]
[null,null,"Lamp Maintenance"]
[null,null,"LED",20]
[null,null,"Other",4]
[]
[null,null,"Maintenance Life Cycle for allocations",20]
[]
[]
[null,"Public Lighting Installation Cost - includes Warehouse Handling Fee"]
[null,null,"Unit Rate (16/17 Dollars)","Linked to POW"]
[null,"CAPEX",null,"Linked Values","Static Values"]
[null,"RLMAJ","Replace luminaires - major (Bulk Replacement)",802,802,{"$f":"E26=D26","v":true}]
[null,"RLMIN","Replace luminaires – minor (Bulk Replacement)",572,572,{"$f":"E27=D27","v":true}]
[null,"OPEX","Road lighting - bulk lamp replacement program - minor",152,152,{"$f":"E28=D28","v":true}]
[null,null,"Road lighting - bulk lamp replacement program - major",220,220,{"$f":"E29=D29","v":true}]
[]
[null,null,"Unit Rates (2016-17 dollars)",{"$f":"'Master Data'!$H$37","v":1}]
[null,null,"Work Category Code",{"$f":"'Master Data'!I$25","v":"2017-18"}]
[null,{"$f":"B25","v":"CAPEX"},{"$f":"C26","v":"Replace luminaires - major (Bulk Replacement)"},{"$f":"E26*'Master Data'!$H$37","v":802}]
[null,null,{"$f":"C27","v":"Replace luminaires – minor (Bulk Replacement)"},{"$f":"E27*'Master Data'!$H$37","v":572}]
[null,{"$f":"B28","v":"OPEX"},{"$f":"C28","v":"Road lighting - bulk lamp replacement program - minor"},{"$f":"E28*'Master Data'!$H$37","v":152}]
[null,null,{"$f":"C29","v":"Road lighting - bulk lamp replacement program - major"},{"$f":"E29*'Master Data'!$H$37","v":220}]
[]
[null,null,"Capex - Replace luminaires ",null,"Labour","Material","Contractor","Plant ","Other","TOTAL","net of materials"]
[null,null,"LMCO % Split of the Unit rate as per the POW",null,0.13859275053304906,0.47413309392885206,0.36337111435304681,2.3903041185052189E-2,0,{"$f":"SUM(E39:I39)","v":1.0000000000000002}]
[null,"RLMAJ","LMCO $ Split of the Unit rate as per the POW",null,{"$f":"$D$33*E39","v":111.15138592750534},{"$f":"$D$33*F39","v":380.25474133093934},291.42363371114357,19.170239030411857,0,802.00000000000023,{"$f":"J40-F40","v":421.74525866906089},{"$f":"D33=J40","v":true}]
[]
[null,null,"LMCO % Split of the Unit rate as per the POW",null,0.12663902455237355,0.5315476847969991,0.32052000337878961,2.1293287271837765E-2,0,{"$f":"SUM(E42:I42)","v":1}]
[null,"RLMIN","LMCO $ Split of the Unit rate as per the POW",null,{"$f":"$D$34*E42","v":72.437522043957671},304.04527570388348,183.33744193266764,12.179760319491201,0,572,{"$f":"J43-F43","v":267.95472429611652},{"$f":"D34=J43","v":true}]
[]
[null,null,"Opex - Road lighting - bulk lamp replacement program",null,"Labour","Material","Contractor","Plant ","Other","TOTAL"]
[null,"RLBLR","LMCO % Split of the Unit rate as per the POW",null,5.0534703292094779E-2,0.20633256447892642,0.7320192912560286,1.0589222059131893E-2,5.242189138184106E-4,{"$f":"SUM(E46:I46)","v":1.0000000000000002}]
[null,"Minor","LMCO $ Split of the Unit rate as per the POW",null,{"$f":"$D$35*E46","v":7.6812749003984067},{"$f":"$D$35*F46","v":31.362549800796817},111.26693227091634,1.6095617529880477,7.9681274900398419E-2,152.00000000000003,null,{"$f":"J47=D35","v":true}]
[null,"Major","LMCO $ Split of the Unit rate as per the POW",null,{"$f":"$D$36*E46","v":11.117634724260851},45.393164185363815,161.04424407632629,2.3296288530090163,0.11532816104005034,220.00000000000006,null,{"$f":"J48=D36","v":true}]
[null,null,null,null,null,null,null,null,"Net of Materials",{"$f":"J47-F47","v":120.63745019920322}]
[null,"PE Cell cost to Purchase - Excluding Warehouse Handling Fee",null,null,null,null,null,null,null,{"$f":"J48-F48","v":174.60683581463624}]
[null,null,"Cost Per unit 2016/17 Contract Price"]
[null,"Raw cost from Contract",null,"Linked Values","Static Values"]
[null,"RLMAJ","Replacement of Photo Electric Cell Major Road",{"$f":"'Warehouse Pricing'!W55","v":15.647850640000001},15.647850640000001,{"$f":"E53=D53","v":true}]
[null,"RLMIN","Replacement of Photo Electric Cell Minor Road",{"$f":"'Warehouse Pricing'!W56","v":5.3725744166666676},5.3725744166666676,{"$f":"E54=D54","v":true}]
[null,"Inclusive of Warehouse Handling Fee"]
[null,null,null,{"$f":"D53*(1+$D$6)","v":16.930974392480003},16.930974392480003,{"$f":"E56=D56","v":true}]
[null,null,null,{"$f":"D54*(1+$D$6)","v":5.8131255188333348},5.8131255188333348,{"$f":"E57=D57","v":true}]
[]
[null,null,"Unit Rates (2016-17 dollars)"]
[null,null,"Work Category Code"]
[null,{"$f":"B53","v":"RLMAJ"},{"$f":"C53","v":"Replacement of Photo Electric Cell Major Road"},{"$f":"E56","v":16.930974392480003}]
[null,{"$f":"B54","v":"RLMIN"},{"$f":"C54","v":"Replacement of Photo Electric Cell Minor Road"},{"$f":"E57","v":5.8131255188333348}]
[]
[]
[]
[]
[null,null,null,"Light types, watts and loads have been taken from the corporate plan model",null,"Link to file Nominal Wattage",null,null,"OPEX",null,null,null,null,null,null,null,"OPEX",null,null,null,null,null,null,null,"CAPEX",null,null,null,null,null,"Spare",null,null,null,null,"CAPEX"]
[null,null,"Light Description","Light type","FIXTC_CODE","Nominal Wattage","Number Lamps","Major/Minor size","PE Cell Maintenance Cycle","PE Cell UNIT price","PE Cell UNIT price Annualised Cost","PE Cell Service costs","PE Cell Service costs Annualised","Labour Portion of PE Cell Service costs Annualised","20 year life cycle cost","PE Cell Annualised Cost","Lamp Maintenance cycle","Lamp UNIT price","Lamp UNIT price Annualised Cost","Lamp Service costs","Lamp Service costs Annualised","Labour Portion of Lamp Service costs annualised","20 year life cycle cost","LAMP Annualised Cost","luminaire  Maintenance cycle","Luminaire UNIT price","CAPEX Instalation costs","20 year life cycle cost","Lamp Annualised Cost","Labour Portion of Lamp Annualised Cost","  Maintenance cycle","UNIT price","Service costs","20 year life cycle cost","Annualised Cost","Bracket  Maintenance cycle","Bracket UNIT price","Bracket Service costs","20 year life cycle cost","Bracket Annualised Cost"]
[null,1,"32W Compact Fluorescent","Compact Fluorescent 32","CFL_32",32,1,{"$f":"IF(F69>=100,\"RLMAJ\",IF(LEFT($E69,6)=\"LED_14\",\"RLMAJ\",\"RLMIN\"))","v":"RLMIN"},{"$f":"IF(LEFT($D69,3)=\"LED\",$D$12,$D$13)","v":8},{"$f":"VLOOKUP(H69,$B$61:$D$62,3,FALSE)","v":5.8131255188333348},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I69),0)*SUM(J69))/$D$20,0)","v":0.58131255188333353},{"$f":"IF(LEFT($D69,3)=\"LED\",IF($F69>=100,($J$48-$F$48),($J$47-$F$47)),\"NA included in Lamp cycle\")","v":"NA included in Lamp cycle"},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I69),0)*SUM(L69))/$D$20,0)","v":0},{"$f":"IF(LEFT($D69,3)=\"LED\",IF($F69>=100,($E$48/$J$50)*M69,($E$47/$J$49)*M69),\"NA included in Lamp cycle\")","v":"NA included in Lamp cycle"},{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/I69),0)*SUM(J69,L69),0)","v":11.62625103766667},{"$f":"IFERROR(O69/$D$20,0)","v":0.58131255188333353},{"$f":"IF(LEFT($D69,3)=\"LED\",$D$17,$D$18)","v":4},{"$f":"'Warehouse Pricing'!$Y$46*G69","v":5.4923198122346664},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/Q69),0)*SUM(R69))/$D$20,0)","v":1.0984639624469332},{"$f":"IF(LEFT($D69,3)=\"LED\",\"NA included in Lamp cycle\",IF($F69>=100,($J$48-$F$48),($J$47-$F$47)))","v":120.63745019920322},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/Q69),0)*SUM(T69))/$D$20,0)","v":24.127490039840644},{"$f":"IF(LEFT($D69,3)=\"LED\",\"NA included in Lamp cycle\",IF($F69>=100,($E$48/$J$50)*U69,($E$47/$J$49)*U69))","v":1.5362549800796814},{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/Q69),0)*SUM(R69,T69),0)","v":504.51908004575154},{"$f":"IFERROR(W69/$D$20,0)","v":25.225954002287576},{"$f":"$D$9","v":20},{"$f":"'Warehouse Pricing'!$Y$9","v":188.90717086145477},{"$f":"IF($F69>=100,($J$40-$F$40),($J$43-$F$43))","v":267.95472429611652},{"$f":"IFERROR(($D$20/Y69)*SUM(Z69:AA69),0)","v":456.86189515757133},{"$f":"IFERROR(AB69/$D$20,0)","v":22.843094757878568},{"$f":"IF($F69>=100,($E$40/$K$40)*AC69,($E$43/$K$43)*AC69)","v":6.1752864571532555},null,null,null,{"$f":"IFERROR(($D$20/AE69)*SUM(AF69:AG69),0)","v":0},{"$f":"IFERROR(AH69/$D$20,0)","v":0},{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E69,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E69,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":72.584919314146148},"NA included in Lminaire",{"$f":"IFERROR(($D$20/AJ69)*SUM(AK69:AL69),0)","v":36.292459657073074},{"$f":"IFERROR(AM69/$D$20,0)","v":1.8146229828536538}]
[null,{"$f":"IF(C70=\"\",\"\",IF(C69=\"\",IF(C68=\"\",IF(C67=\"\",IF(C66=\"\",\"Error\",B66+1),B67+1),B68+1),B69+1))","v":2},"42W Compact Fluorescent","Compact Fluorescent 42","CFL_42",42,1,"RLMIN",{"$f":"IF(LEFT($D70,3)=\"LED\",$D$12,$D$13)","v":8},{"$f":"VLOOKUP(H70,$B$61:$D$62,3,FALSE)","v":5.8131255188333348},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I70),0)*SUM(J70))/$D$20,0)","v":0.58131255188333353},{"$f":"IF(LEFT($D70,3)=\"LED\",IF($F70>=100,($J$48-$F$48),($J$47-$F$47)),\"NA included in Lamp cycle\")","v":"NA included in Lamp cycle"},0,{"$f":"IF(LEFT($D70,3)=\"LED\",IF($F70>=100,($E$48/$J$50)*M70,($E$47/$J$49)*M70),\"NA included in Lamp cycle\")","v":"NA included in Lamp cycle"},11.62625103766667,{"$f":"IFERROR(O70/$D$20,0)","v":0.58131255188333353},4,{"$f":"'Warehouse Pricing'!$Y$46*G70","v":5.4923198122346664},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/Q70),0)*SUM(R70))/$D$20,0)","v":1.0984639624469332},{"$f":"IF(LEFT($D70,3)=\"LED\",\"NA included in Lamp cycle\",IF($F70>=100,($J$48-$F$48),($J$47-$F$47)))","v":120.63745019920322},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/Q70),0)*SUM(T70))/$D$20,0)","v":24.127490039840644},{"$f":"IF(LEFT($D70,3)=\"LED\",\"NA included in Lamp cycle\",IF($F70>=100,($E$48/$J$50)*U70,($E$47/$J$49)*U70))","v":1.5362549800796814},{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/Q70),0)*SUM(R70,T70),0)","v":504.51908004575154},{"$f":"IFERROR(W70/$D$20,0)","v":25.225954002287576},{"$f":"$D$9","v":20},{"$f":"'Warehouse Pricing'!$Y$9","v":188.90717086145477},{"$f":"IF($F70>=100,($J$40-$F$40),($J$43-$F$43))","v":267.95472429611652},{"$f":"IFERROR(($D$20/Y70)*SUM(Z70:AA70),0)","v":456.86189515757133},{"$f":"IFERROR(AB70/$D$20,0)","v":22.843094757878568},{"$f":"IF($F70>=100,($E$40/$K$40)*AC70,($E$43/$K$43)*AC70)","v":6.1752864571532555},null,null,null,{"$f":"IFERROR(($D$20/AE70)*SUM(AF70:AG70),0)","v":0},{"$f":"IFERROR(AH70/$D$20,0)","v":0},{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E70,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E70,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":74.291870009326146},"NA included in Lminaire",{"$f":"IFERROR(($D$20/AJ70)*SUM(AK70:AL70),0)","v":37.145935004663073},{"$f":"IFERROR(AM70/$D$20,0)","v":1.8572967502331537}]
[null,3,"42W Compact Fluorescent - Bottom Pole Entry",null,"CFL_42",42,1,"RLMIN",{"$f":"IF(LEFT($D71,3)=\"LED\",$D$12,$D$13)","v":8},{"$f":"VLOOKUP(H71,$B$61:$D$62,3,FALSE)","v":5.8131255188333348},0.58131255188333353,"NA included in Lamp cycle",0,"NA included in Lamp cycle",11.62625103766667,{"$f":"IFERROR(O71/$D$20,0)","v":0.58131255188333353},4,{"$f":"'Warehouse Pricing'!$Y$46*G71","v":5.4923198122346664},1.0984639624469332,120.63745019920322,24.127490039840644,{"$f":"IF(LEFT($D71,3)=\"LED\",\"NA included in Lamp cycle\",IF($F71>=100,($E$48/$J$50)*U71,($E$47/$J$49)*U71))","v":1.5362549800796814},504.51908004575154,{"$f":"IFERROR(W71/$D$20,0)","v":25.225954002287576},{"$f":"$D$9","v":20},{"$f":"'Warehouse Pricing'!$Y$9","v":188.90717086145477},{"$f":"IF($F71>=100,($J$40-$F$40),($J$43-$F$43))","v":267.95472429611652},{"$f":"IFERROR(($D$20/Y71)*SUM(Z71:AA71),0)","v":456.86189515757133},{"$f":"IFERROR(AB71/$D$20,0)","v":22.843094757878568},6.1752864571532555,null,null,null,{"$f":"IFERROR(($D$20/AE71)*SUM(AF71:AG71),0)","v":0},{"$f":"IFERROR(AH71/$D$20,0)","v":0},{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E71,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E71,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":74.291870009326146},"NA included in Lminaire",{"$f":"IFERROR(($D$20/AJ71)*SUM(AK71:AL71),0)","v":37.145935004663073},{"$f":"IFERROR(AM71/$D$20,0)","v":1.8572967502331537}]
[null,4,"2x24W Compact Fluorescent","Compact Fluorescent 2x24","CFL_24x2",42,2,"RLMIN",8,5.8131255188333348,0.58131255188333353,"NA included in Lamp cycle",0,"NA included in Lamp cycle",11.62625103766667,0.58131255188333353,4,{"$f":"'Warehouse Pricing'!$Y$46*G72","v":10.984639624469333},2.1969279248938665,120.63745019920322,24.127490039840644,{"$f":"IF(LEFT($D72,3)=\"LED\",\"NA included in Lamp cycle\",IF($F72>=100,($E$48/$J$50)*U72,($E$47/$J$49)*U72))","v":1.5362549800796814},526.48835929469021,26.324417964734511,20,{"$f":"'Warehouse Pricing'!$Y$9","v":188.90717086145477},267.95472429611652,{"$f":"IFERROR(($D$20/Y72)*SUM(Z72:AA72),0)","v":456.86189515757133},{"$f":"IFERROR(AB72/$D$20,0)","v":22.843094757878568},6.1752864571532555,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E72,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E72,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":95.899503508161217},"NA included in Lminaire",47.949751754080609,2.3974875877040303]
[null,5,"1x20W Fluorescent","Fluorescent 1x20","FL_1X20",20,1,"RLMIN",{"$f":"IF(LEFT($D73,3)=\"LED\",$D$12,$D$13)","v":8},{"$f":"VLOOKUP(H73,$B$61:$D$62,3,FALSE)","v":5.8131255188333348},0.58131255188333353,"NA included in Lamp cycle",0,"NA included in Lamp cycle",11.62625103766667,0.58131255188333353,4,{"$f":"'Old Prices Indexed'!$I$19*G73","v":5.0459103989395935},1.0091820797879187,120.63745019920322,24.127490039840644,1.5362549800796814,502.73344239257125,{"$f":"IFERROR(W73/$D$20,0)","v":25.136672119628564},20,{"$f":"'Old Prices Indexed'!$K$19","v":253.55992440889494},{"$f":"IF($F73>=100,($J$40-$F$40),($J$43-$F$43))","v":267.95472429611652},{"$f":"IFERROR(($D$20/Y73)*SUM(Z73:AA73),0)","v":521.5146487050115},{"$f":"IFERROR(AB73/$D$20,0)","v":26.075732435250575},7.0491813423055261,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E73,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E73,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":132.42246213666249},"NA included in Lminaire",66.211231068331244,3.3105615534165622]
[null,6,"1x40W Fluorescent","Fluorescent 1x40","FL_1X40",40,1,"RLMIN",8,5.8131255188333348,0.58131255188333353,"NA included in Lamp cycle",0,"NA included in Lamp cycle",11.62625103766667,{"$f":"IFERROR(O74/$D$20,0)","v":0.58131255188333353},4,{"$f":"'Old Prices Indexed'!$I$21*G74","v":5.3737189631398454},1.074743792627969,120.63745019920322,24.127490039840644,1.5362549800796814,504.04467664937226,25.202233832468615,20,{"$f":"'Old Prices Indexed'!$K$21","v":198.67540480279561},267.95472429611652,{"$f":"IFERROR(($D$20/Y74)*SUM(Z74:AA74),0)","v":466.63012909891211},{"$f":"IFERROR(AB74/$D$20,0)","v":23.331506454945604},6.3073211998350924,null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E74,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E74,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":132.42246213666249},"NA included in Lminaire",66.211231068331244,3.3105615534165622]
[null,7,"2x20W Fluorescent","Fluorescent 2X20","FL_2X20",40,2,"RLMIN",8,{"$f":"VLOOKUP(H75,$B$61:$D$62,3,FALSE)","v":5.8131255188333348},0.58131255188333353,"NA included in Lamp cycle",0,"NA included in Lamp cycle",11.62625103766667,{"$f":"IFERROR(O75/$D$20,0)","v":0.58131255188333353},4,{"$f":"'Old Prices Indexed'!$I$19*G75","v":10.091820797879187},2.0183641595758375,{"$f":"IF(LEFT($D75,3)=\"LED\",\"NA included in Lamp cycle\",IF($F75>=100,($J$48-$F$48),($J$47-$F$47)))","v":120.63745019920322},24.127490039840644,1.5362549800796814,522.91708398832964,26.145854199416483,20,{"$f":"'Old Prices Indexed'!$K$19","v":253.55992440889494},267.95472429611652,521.5146487050115,{"$f":"IFERROR(AB75/$D$20,0)","v":26.075732435250575},7.0491813423055261,null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E75,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E75,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":132.42246213666249},"NA included in Lminaire",66.211231068331244,3.3105615534165622]
[null,8,"2x24W Fluorescent","Fluorescent 2X24","FL_2X24",48,2,"RLMIN",8,5.8131255188333348,0.58131255188333353,"NA included in Lamp cycle",0,"NA included in Lamp cycle",11.62625103766667,0.58131255188333353,4,{"$f":"'Warehouse Pricing'!Y47*G76","v":7.185023141278001},1.4370046282556002,120.63745019920322,24.127490039840644,1.5362549800796814,511.28989336192484,25.564494668096241,20,{"$f":"'Old Prices Indexed'!$K$20","v":258.60583480783453},267.95472429611652,526.56055910395105,{"$f":"IFERROR(AB76/$D$20,0)","v":26.328027955197552},7.117385634414048,null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E76,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E76,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":132.42246213666249},"NA included in Lminaire",66.211231068331244,3.3105615534165622]
[null,9,"T5 Fluorescent 2 x 24W",null,"FL_2X24",48,2,"RLMIN",8,5.8131255188333348,0.58131255188333353,"NA included in Lamp cycle",0,"NA included in Lamp cycle",11.62625103766667,0.58131255188333353,4,{"$f":"'Old Prices Indexed'!$I$19*G77","v":10.091820797879187},2.0183641595758375,120.63745019920322,24.127490039840644,1.5362549800796814,522.91708398832964,{"$f":"IFERROR(W77/$D$20,0)","v":26.145854199416483},{"$f":"$D$9","v":20},{"$f":"'Old Prices Indexed'!$K$19","v":253.55992440889494},267.95472429611652,{"$f":"IFERROR(($D$20/Y77)*SUM(Z77:AA77),0)","v":521.5146487050115},{"$f":"IFERROR(AB77/$D$20,0)","v":26.075732435250575},7.0491813423055261,null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E77,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E77,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":132.42246213666249},"NA included in Lminaire",66.211231068331244,3.3105615534165622]
[null,10,"20 Fluorescent 1X20FL",null,"FL_1X20",20,1,"RLMIN",8,5.8131255188333348,0.58131255188333353,"NA included in Lamp cycle",0,"NA included in Lamp cycle",11.62625103766667,0.58131255188333353,4,{"$f":"'Old Prices Indexed'!$I$19*G78","v":5.0459103989395935},1.0091820797879187,120.63745019920322,24.127490039840644,1.5362549800796814,502.73344239257125,25.136672119628564,20,{"$f":"'Old Prices Indexed'!$K$19","v":253.55992440889494},267.95472429611652,521.5146487050115,{"$f":"IFERROR(AB78/$D$20,0)","v":26.075732435250575},7.0491813423055261,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E78,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E78,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":132.42246213666249},"NA included in Lminaire",66.211231068331244,{"$f":"IFERROR(AM78/$D$20,0)","v":3.3105615534165622}]
[null,11,"2x40W Fluorescent","Fluorescent 2x40","FL_2X40",80,2,"RLMIN",8,5.8131255188333348,0.58131255188333353,"NA included in Lamp cycle",0,"NA included in Lamp cycle",11.62625103766667,0.58131255188333353,4,{"$f":"'Old Prices Indexed'!$I$21*G79","v":10.747437926279691},2.1494875852559381,{"$f":"IF(LEFT($D79,3)=\"LED\",\"NA included in Lamp cycle\",IF($F79>=100,($J$48-$F$48),($J$47-$F$47)))","v":120.63745019920322},24.127490039840644,1.5362549800796814,525.53955250193167,26.276977625096585,{"$f":"$D$9","v":20},{"$f":"'Old Prices Indexed'!$K$21","v":198.67540480279561},267.95472429611652,466.63012909891211,{"$f":"IFERROR(AB79/$D$20,0)","v":23.331506454945604},6.3073211998350924,null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E79,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E79,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":132.42246213666249},"NA included in Lminaire",66.211231068331244,3.3105615534165622]
[null,12,"3x40W Fluorescent","Fluorescent 3x40","FL_3X40",120,3,{"$f":"IF(F80>=100,\"RLMAJ\",IF(LEFT($E80,6)=\"LED_14\",\"RLMAJ\",\"RLMIN\"))","v":"RLMAJ"},8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Old Prices Indexed'!$I$21*G80","v":16.121156889419538},3.2242313778839078,174.60683581463624,34.921367162927247,2.2235269448521704,762.91197081622317,38.145598540811157,20,{"$f":"'Old Prices Indexed'!$K$21","v":198.67540480279561},{"$f":"IF($F80>=100,($J$40-$F$40),($J$43-$F$43))","v":421.74525866906089},620.42066347185653,31.021033173592826,8.1756244066127035,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E80,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E80,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":132.42246213666249},"NA included in Lminaire",66.211231068331244,3.3105615534165622]
[null,13,"4x20 Fluorescent","Fluorescent 4x20","FL_4X20",80,4,"RLMIN",8,5.8131255188333348,0.58131255188333353,"NA included in Lamp cycle",0,"NA included in Lamp cycle",11.62625103766667,0.58131255188333353,4,{"$f":"'Old Prices Indexed'!$I$19*G81","v":20.183641595758374},4.036728319151675,120.63745019920322,24.127490039840644,1.5362549800796814,563.28436717984641,28.164218358992322,20,{"$f":"'Old Prices Indexed'!$K$19","v":253.55992440889494},267.95472429611652,521.5146487050115,26.075732435250575,7.0491813423055261,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E81,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E81,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":132.42246213666249},"NA included in Lminaire",66.211231068331244,3.3105615534165622]
[null,14,"4x40W Fluorescent","Fluorescent 4x40","FL_4X40",160,4,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Old Prices Indexed'!$I$21*G82","v":21.494875852559382},4.2989751705118762,174.60683581463624,34.921367162927247,2.2235269448521704,784.40684666878246,39.22034233343912,20,{"$f":"'Old Prices Indexed'!$K$19","v":253.55992440889494},421.74525866906089,675.3051830779558,33.765259153897787,8.8988679161467683,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E82,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E82,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":132.42246213666249},"NA included in Lminaire",66.211231068331244,3.3105615534165622]
[null,15,"100W Sodium Vapour","High Pressure Sodium (elliptical) 100","HPS_100_E",100,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$40*G83","v":18.267007986299998},3.6534015972599994,174.60683581463624,34.921367162927247,2.2235269448521704,771.49537520374497,38.574768760187247,20,{"$f":"'Warehouse Pricing'!$Y$14","v":154.95463481311108},421.74525866906089,576.699893482172,28.8349946741086,7.5994917675040785,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E83,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E83,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":120.13575366866102},"NA included in Lminaire",60.067876834330512,3.0033938417165258]
[null,"",null,"High Pressure Sodium (tubular) 100","HPS_100_T",100,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$40*G84","v":18.267007986299998},3.6534015972599994,174.60683581463624,34.921367162927247,2.2235269448521704,771.49537520374497,38.574768760187247,20,{"$f":"'Warehouse Pricing'!$Y$14","v":154.95463481311108},421.74525866906089,576.699893482172,28.8349946741086,7.5994917675040785,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E84,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E84,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":120.13575366866102},"NA included in Lminaire",60.067876834330512,3.0033938417165258]
[null,16,"150W Sodium Vapour","High Pressure Sodium (elliptical) 150","HPS_150_E",150,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$41*G85","v":18.197841645381001},3.6395683290762002,174.60683581463624,34.921367162927247,2.2235269448521704,771.21870984006898,38.560935492003452,20,{"$f":"'Warehouse Pricing'!$Y$16","v":216.87186514812163},421.74525866906089,638.61712381718257,31.930856190859128,8.415409175354462,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E85,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E85,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":206.79979084162181},"NA included in Lminaire",103.39989542081091,5.1699947710405452]
[null,"",null,"High Pressure Sodium (tubular) 150","HPS_150_T",150,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$41*G86","v":18.197841645381001},3.6395683290762002,174.60683581463624,34.921367162927247,2.2235269448521704,771.21870984006898,38.560935492003452,20,{"$f":"'Warehouse Pricing'!$Y$16","v":216.87186514812163},421.74525866906089,638.61712381718257,31.930856190859128,8.415409175354462,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E86,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E86,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":206.79979084162181},"NA included in Lminaire",103.39989542081091,5.1699947710405452]
[null,"",null,"High Pres Sodium (tubular - dbl arc) 150","HPS_150_TDA",150,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$41*G87","v":18.197841645381001},3.6395683290762002,174.60683581463624,34.921367162927247,2.2235269448521704,771.21870984006898,38.560935492003452,20,{"$f":"'Warehouse Pricing'!$Y$16","v":216.87186514812163},421.74525866906089,638.61712381718257,31.930856190859128,8.415409175354462,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E87,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E87,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":206.79979084162181},"NA included in Lminaire",103.39989542081091,5.1699947710405452]
[null,"",null,"High Pres Sodium (tubular - self ig) 150","HPS_150_TSI",150,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$41*G88","v":18.197841645381001},3.6395683290762002,174.60683581463624,34.921367162927247,2.2235269448521704,771.21870984006898,38.560935492003452,20,{"$f":"'Warehouse Pricing'!$Y$16","v":216.87186514812163},421.74525866906089,638.61712381718257,31.930856190859128,8.415409175354462,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E88,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E88,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":206.79979084162181},"NA included in Lminaire",103.39989542081091,5.1699947710405452]
[null,17,"250W Sodium Vapour","High Pressure Sodium (elliptical) 250","HPS_250_E",250,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$42*G89","v":20.464221641092252},4.0928443282184501,174.60683581463624,34.921367162927247,2.2235269448521704,780.28422982291397,39.014211491145701,20,{"$f":"'Warehouse Pricing'!$Z$19","v":231.9979734325857},421.74525866906089,653.74323210164653,32.687161605082323,8.6147342258379549,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E89,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E89,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":265.37111367213959},"NA included in Lminaire",132.68555683606979,6.63427784180349]
[null,"",null,"High Pressure Sodium (tubular) 250","HPS_250_T",250,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$42*G90","v":20.464221641092252},4.0928443282184501,174.60683581463624,34.921367162927247,2.2235269448521704,780.28422982291397,39.014211491145701,20,{"$f":"'Warehouse Pricing'!$Z$19","v":231.9979734325857},421.74525866906089,653.74323210164653,32.687161605082323,8.6147342258379549,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E90,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E90,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":265.37111367213959},"NA included in Lminaire",132.68555683606979,6.63427784180349]
[null,"",null,"High Pres Sodium (tubular - dbl arc) 250","HPS_250_TDA",250,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$42*G91","v":20.464221641092252},4.0928443282184501,174.60683581463624,34.921367162927247,2.2235269448521704,780.28422982291397,39.014211491145701,20,{"$f":"'Warehouse Pricing'!$Z$19","v":231.9979734325857},421.74525866906089,653.74323210164653,32.687161605082323,8.6147342258379549,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E91,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E91,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":265.37111367213959},"NA included in Lminaire",132.68555683606979,6.63427784180349]
[null,"",null,"High Pres Sodium (tubular - self ig) 250","HPS_250_TSI",250,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I92),0)*SUM(L92))/$D$20,0)","v":0},"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$42*G92","v":20.464221641092252},4.0928443282184501,174.60683581463624,34.921367162927247,2.2235269448521704,780.28422982291397,39.014211491145701,20,{"$f":"'Warehouse Pricing'!$Z$19","v":231.9979734325857},421.74525866906089,653.74323210164653,32.687161605082323,8.6147342258379549,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E92,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E92,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":265.37111367213959},"NA included in Lminaire",132.68555683606979,6.63427784180349]
[null,{"$f":"IF(C93=\"\",\"\",IF(C92=\"\",IF(C91=\"\",IF(C90=\"\",IF(C89=\"\",\"Error\",B89+1),B90+1),B91+1),B92+1))","v":18},"250W Sodium Vapour - Flood Light",null,"HPS_250_FL",250,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$42*G93","v":20.464221641092252},4.0928443282184501,174.60683581463624,34.921367162927247,2.2235269448521704,780.28422982291397,39.014211491145701,20,{"$f":"'Warehouse Pricing'!Y30","v":418.87977485833363},421.74525866906089,840.62503352739452,42.031251676369727,11.077378536132438,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E93,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E93,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":265.37111367213959},"NA included in Lminaire",132.68555683606979,6.63427784180349]
[null,{"$f":"IF(C94=\"\",\"\",IF(C93=\"\",IF(C92=\"\",IF(C91=\"\",IF(C90=\"\",\"Error\",B90+1),B91+1),B92+1),B93+1))","v":19},"400W Sodium Vapour","High Pressure Sodium (tubular) 400","HPS_400_T",400,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$43*G94","v":21.232440957538749},4.2464881915077495,174.60683581463624,34.921367162927247,2.2235269448521704,783.35710708869999,39.167855354434998,{"$f":"$D$9","v":20},{"$f":"'Warehouse Pricing'!$Z$21","v":308.13100043947838},421.74525866906089,729.87625910853922,{"$f":"IFERROR(AB94/$D$20,0)","v":36.493812955426961},9.6179810072454721,null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E94,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E94,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":191.43928169942643},"NA included in Lminaire",95.719640849713215,4.7859820424856609]
[null,"",null,"High Pres Sodium (tubular - dbl arc) 400","HPS_400_TDA",400,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$43*G95","v":21.232440957538749},4.2464881915077495,174.60683581463624,34.921367162927247,2.2235269448521704,783.35710708869999,39.167855354434998,{"$f":"$D$9","v":20},{"$f":"'Warehouse Pricing'!$Z$21","v":308.13100043947838},421.74525866906089,729.87625910853922,{"$f":"IFERROR(AB95/$D$20,0)","v":36.493812955426961},9.6179810072454721,null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E95,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E95,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":191.43928169942643},"NA included in Lminaire",95.719640849713215,4.7859820424856609]
[null,20,"400W Sodium Vapour - Flood Light",null,"HPS_400_FL",400,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$43*G96","v":21.232440957538749},4.2464881915077495,174.60683581463624,34.921367162927247,2.2235269448521704,783.35710708869999,39.167855354434998,20,{"$f":"'Warehouse Pricing'!Y31","v":431.38642868220484},421.74525866906089,853.13168735126578,{"$f":"IFERROR(AB96/$D$20,0)","v":42.656584367563291},11.24218559409745,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E96,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E96,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":191.43928169942643},"NA included in Lminaire",95.719640849713215,4.7859820424856609]
[null,21,"70W Sodium Vapour","High Pressure Sodium (elliptical) 70","HPS_70_E",70,1,{"$f":"IF(F97>=100,\"RLMAJ\",IF(LEFT($E97,6)=\"LED_14\",\"RLMAJ\",\"RLMIN\"))","v":"RLMIN"},8,5.8131255188333348,0.58131255188333353,"NA included in Lamp cycle",0,"NA included in Lamp cycle",11.62625103766667,0.58131255188333353,4,{"$f":"'Warehouse Pricing'!$Y$39*G97","v":9.1046846844337512},1.8209369368867503,120.63745019920322,24.127490039840644,1.5362549800796814,518.96853953454786,25.948426976727394,{"$f":"$D$9","v":20},{"$f":"'Warehouse Pricing'!$Z$13","v":161.14461304191406},267.95472429611652,429.09933733803058,{"$f":"IFERROR(AB97/$D$20,0)","v":21.454966866901529},5.8000269988002797,null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E97,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E97,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":116.15434639505776},"NA included in Lminaire",58.077173197528879,2.9038586598764438]
[null,"",null,"High Pressure Sodium (tubular) 70","HPS_70_T",70,1,"RLMIN",8,5.8131255188333348,0.58131255188333353,"NA included in Lamp cycle",0,"NA included in Lamp cycle",11.62625103766667,0.58131255188333353,4,{"$f":"'Warehouse Pricing'!$Y$39*G98","v":9.1046846844337512},1.8209369368867503,{"$f":"IF(LEFT($D98,3)=\"LED\",\"NA included in Lamp cycle\",IF($F98>=100,($J$48-$F$48),($J$47-$F$47)))","v":120.63745019920322},24.127490039840644,1.5362549800796814,518.96853953454786,25.948426976727394,20,{"$f":"'Warehouse Pricing'!$Z$13","v":161.14461304191406},267.95472429611652,429.09933733803058,21.454966866901529,5.8000269988002797,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E98,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E98,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":116.15434639505776},"NA included in Lminaire",58.077173197528879,2.9038586598764438]
[null,22,"100W Incandescent","Incandescent 100","INC_100",100,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Old Prices Indexed'!$I$27*G99","v":2.1541705647445135},0.43083411294890273,174.60683581463624,34.921367162927247,2.2235269448521704,707.04402551752298,35.352201275876148,20,{"$f":"'Old Prices Indexed'!$K$27","v":55.856237849978655},421.74525866906089,477.60149651903953,23.880074825951976,6.2936176717991215,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E99,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E99,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":86.378814153198618},"NA included in Lminaire",43.189407076599309,2.1594703538299655]
[null,23,"60W Incandescent","Incandescent 60","INC_60",60,1,{"$f":"IF(F100>=100,\"RLMAJ\",IF(LEFT($E100,6)=\"LED_14\",\"RLMAJ\",\"RLMIN\"))","v":"RLMIN"},8,5.8131255188333348,0.58131255188333353,{"$f":"IF(LEFT($D100,3)=\"LED\",IF($F100>=100,($J$48-$F$48),($J$47-$F$47)),\"NA included in Lamp cycle\")","v":"NA included in Lamp cycle"},0,"NA included in Lamp cycle",11.62625103766667,0.58131255188333353,4,{"$f":"'Old Prices Indexed'!$I$26*G100","v":2.1541705647445135},0.43083411294890273,120.63745019920322,24.127490039840644,1.5362549800796814,491.16648305579093,24.558324152789545,20,{"$f":"'Old Prices Indexed'!$K$26","v":55.856237849978655},267.95472429611652,323.81096214609516,16.190548107304757,4.3768707139142728,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E100,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E100,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":86.378814153198618},"NA included in Lminaire",43.189407076599309,2.1594703538299655]
[null,24,"18W LED","LED 18","LED_18",18,1,"RLMIN",{"$f":"IF(LEFT($D101,3)=\"LED\",$D$12,$D$13)","v":10},5.8131255188333348,0.29065627594166676,{"$f":"IF(LEFT($D101,3)=\"LED\",IF($F101>=100,($J$48-$F$48),($J$47-$F$47)),\"NA included in Lamp cycle\")","v":120.63745019920322},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I101),0)*SUM(L101))/$D$20,0)","v":6.0318725099601611},0.38406374501992036,{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/I101),0)*SUM(J101,L101),0)","v":126.45057571803655},{"$f":"IFERROR(O101/$D$20,0)","v":6.3225287859018273},{"$f":"IF(LEFT($D101,3)=\"LED\",$D$17,$D$18)","v":20},0,0,{"$f":"IF(LEFT($D101,3)=\"LED\",\"NA included in Lamp cycle\",IF($F101>=100,($J$48-$F$48),($J$47-$F$47)))","v":"NA included in Lamp cycle"},0,"NA included in Lamp cycle",0,0,20,{"$f":"'Warehouse Pricing'!$Z$60","v":365.71600000000001},267.95472429611652,633.67072429611653,31.683536214805827,8.5651665930481631,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E101,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E101,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":99.114253902588416},"NA included in Lminaire",49.557126951294208,2.4778563475647104]
[null,25,"18W LED Decorative - Bottom Pole Entry","LED 18","LED_18",18,1,"RLMIN",10,5.8131255188333348,0.29065627594166676,{"$f":"IF(LEFT($D102,3)=\"LED\",IF($F102>=100,($J$48-$F$48),($J$47-$F$47)),\"NA included in Lamp cycle\")","v":120.63745019920322},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I102),0)*SUM(L102))/$D$20,0)","v":6.0318725099601611},0.38406374501992036,126.45057571803655,6.3225287859018273,{"$f":"IF(LEFT($D102,3)=\"LED\",$D$17,$D$18)","v":20},0,0,"NA included in Lamp cycle",0,"NA included in Lamp cycle",0,0,20,{"$f":"'Warehouse Pricing'!$Z$60","v":365.71600000000001},267.95472429611652,633.67072429611653,31.683536214805827,8.5651665930481631,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E102,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E102,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":99.114253902588416},"NA included in Lminaire",49.557126951294208,2.4778563475647104]
[null,26,"18W LED Decorative - Side Entry","LED 18","LED_18",18,1,"RLMIN",10,5.8131255188333348,0.29065627594166676,{"$f":"IF(LEFT($D103,3)=\"LED\",IF($F103>=100,($J$48-$F$48),($J$47-$F$47)),\"NA included in Lamp cycle\")","v":120.63745019920322},6.0318725099601611,0.38406374501992036,126.45057571803655,6.3225287859018273,20,0,0,"NA included in Lamp cycle",0,"NA included in Lamp cycle",0,0,20,{"$f":"'Warehouse Pricing'!$Z$60","v":365.71600000000001},{"$f":"IF($F103>=100,($J$40-$F$40),($J$43-$F$43))","v":267.95472429611652},633.67072429611653,31.683536214805827,8.5651665930481631,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E103,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E103,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":99.114253902588416},"NA included in Lminaire",49.557126951294208,2.4778563475647104]
[null,27,"18W LED Decorative - Top Entry","LED 18","LED_18",18,1,"RLMIN",{"$f":"IF(LEFT($D104,3)=\"LED\",$D$12,$D$13)","v":10},{"$f":"VLOOKUP(H104,$B$61:$D$62,3,FALSE)","v":5.8131255188333348},0.29065627594166676,120.63745019920322,6.0318725099601611,0.38406374501992036,126.45057571803655,6.3225287859018273,20,0,0,"NA included in Lamp cycle",0,"NA included in Lamp cycle",0,0,20,{"$f":"'Warehouse Pricing'!$Z$60","v":365.71600000000001},267.95472429611652,633.67072429611653,31.683536214805827,8.5651665930481631,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E104,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E104,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":99.114253902588416},"NA included in Lminaire",49.557126951294208,2.4778563475647104]
[null,28,"25W LED","LED 25","LED_25",25,1,"RLMIN",10,5.8131255188333348,0.29065627594166676,120.63745019920322,6.0318725099601611,0.38406374501992036,126.45057571803655,{"$f":"IFERROR(O105/$D$20,0)","v":6.3225287859018273},20,0,0,"NA included in Lamp cycle",0,"NA included in Lamp cycle",0,0,20,{"$f":"'Warehouse Pricing'!$Z$60","v":365.71600000000001},267.95472429611652,{"$f":"IFERROR(($D$20/Y105)*SUM(Z105:AA105),0)","v":633.67072429611653},31.683536214805827,8.5651665930481631,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E105,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E105,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":116.45468083951815},"NA included in Lminaire",58.227340419759074,2.9113670209879539]
[null,29,"25W LED Decorative - Bottom Pole Entry","LED 25","LED_25",25,1,"RLMIN",10,5.8131255188333348,0.29065627594166676,120.63745019920322,6.0318725099601611,0.38406374501992036,126.45057571803655,{"$f":"IFERROR(O106/$D$20,0)","v":6.3225287859018273},20,0,0,"NA included in Lamp cycle",0,"NA included in Lamp cycle",0,0,20,{"$f":"'Warehouse Pricing'!$Z$60","v":365.71600000000001},267.95472429611652,633.67072429611653,31.683536214805827,8.5651665930481631,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E106,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E106,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":116.45468083951815},"NA included in Lminaire",58.227340419759074,2.9113670209879539]
[null,30,"25W LED Decorative - Side Entry","LED 25","LED_25",25,1,"RLMIN",10,5.8131255188333348,{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I107),0)*SUM(J107))/$D$20,0)","v":0.29065627594166676},120.63745019920322,6.0318725099601611,{"$f":"IF(LEFT($D107,3)=\"LED\",IF($F107>=100,($E$48/$J$50)*M107,($E$47/$J$49)*M107),\"NA included in Lamp cycle\")","v":0.38406374501992036},126.45057571803655,6.3225287859018273,20,0,0,"NA included in Lamp cycle",0,"NA included in Lamp cycle",0,0,20,{"$f":"'Warehouse Pricing'!$Z$60","v":365.71600000000001},267.95472429611652,633.67072429611653,31.683536214805827,8.5651665930481631,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E107,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E107,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":116.45468083951815},"NA included in Lminaire",58.227340419759074,2.9113670209879539]
[null,31,"25W LED Decorative - Top Entry","LED 25","LED_25",25,1,"RLMIN",10,5.8131255188333348,0.29065627594166676,120.63745019920322,6.0318725099601611,0.38406374501992036,126.45057571803655,6.3225287859018273,20,0,0,"NA included in Lamp cycle",0,"NA included in Lamp cycle",0,0,20,{"$f":"'Warehouse Pricing'!$Z$60","v":365.71600000000001},267.95472429611652,633.67072429611653,31.683536214805827,8.5651665930481631,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E108,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E108,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":116.45468083951815},"NA included in Lminaire",58.227340419759074,2.9113670209879539]
[null,32,"30W LED","LED 30","LED_30",30,1,{"$f":"IF(F109>=100,\"RLMAJ\",IF(LEFT($E109,6)=\"LED_14\",\"RLMAJ\",\"RLMIN\"))","v":"RLMIN"},10,5.8131255188333348,0.29065627594166676,120.63745019920322,6.0318725099601611,0.38406374501992036,126.45057571803655,6.3225287859018273,20,0,0,"NA included in Lamp cycle",0,"NA included in Lamp cycle",0,0,20,{"$f":"'Warehouse Pricing'!$Z$60","v":365.71600000000001},267.95472429611652,633.67072429611653,31.683536214805827,8.5651665930481631,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E109,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E109,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":116.45468083951815},"NA included in Lminaire",58.227340419759074,2.9113670209879539]
[null,33,"88 LED Light","LED 88","LED_88",88,1,"RLMIN",10,5.8131255188333348,0.29065627594166676,120.63745019920322,6.0318725099601611,0.38406374501992036,126.45057571803655,6.3225287859018273,20,0,0,"NA included in Lamp cycle",0,"NA included in Lamp cycle",0,0,20,{"$f":"'Warehouse Pricing'!$Z$60","v":365.71600000000001},267.95472429611652,633.67072429611653,{"$f":"IFERROR(AB110/$D$20,0)","v":31.683536214805827},8.5651665930481631,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E110,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E110,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":116.45468083951815},"NA included in Lminaire",58.227340419759074,2.9113670209879539]
[null,34,"100W Metal Halide","Metal Halide (elliptical) 100","MH_100_E",100,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$45*G111","v":18.207891455599999},3.6415782911199996,174.60683581463624,34.921367162927247,2.2235269448521704,771.25890908094493,38.562945454047245,{"$f":"$D$9","v":20},{"$f":"'Warehouse Pricing'!$Z$23","v":162.17518363940306},421.74525866906089,583.92044230846398,{"$f":"IFERROR(AB111/$D$20,0)","v":29.196022115423197},7.6946409117685954,null,null,null,0,0,{"$f":"$D$10","v":40},{"$f":"IFERROR(VLOOKUP(E111,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E111,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":120.13575366866102},"NA included in Lminaire",60.067876834330512,3.0033938417165258]
[null,35,"150W Metal Halide","Metal Halide (elliptical) 150","MH_150_E",150,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!Y92*G112","v":20.719483090000001},4.1438966180000003,174.60683581463624,34.921367162927247,2.2235269448521704,781.30527561854501,39.065263780927253,20,{"$f":"'Warehouse Pricing'!$Z$25","v":236.57737538145497},421.74525866906089,658.32263405051583,32.916131702525789,8.6750795246733539,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E112,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E112,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":206.79979084162181},"NA included in Lminaire",103.39989542081091,5.1699947710405452]
[null,36,"250W Metal Halide","Metal Halide (tubular) 250","MH_250_T",250,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$93*G113","v":20.719483090000001},4.1438966180000003,174.60683581463624,34.921367162927247,2.2235269448521704,781.30527561854501,39.065263780927253,20,{"$f":"'Warehouse Pricing'!$Z$27","v":245.07571166325397},421.74525866906089,666.8209703323148,33.341048516615743,8.7870667772130666,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E113,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E113,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":265.37111367213959},"NA included in Lminaire",132.68555683606979,6.63427784180349]
[null,37,"400W Metal Halide","Metal Halide (tubular) 400","MH_400_T",400,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$94*G114","v":32.714973299999997},6.5429946599999997,174.60683581463624,34.921367162927247,2.2235269448521704,829.28723645854495,41.464361822927245,20,{"$f":"'Warehouse Pricing'!$Z$29","v":497.78229817542456},421.74525866906089,919.52755684448539,45.976377842224267,12.117120494056115,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E114,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E114,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":191.43928169942643},"NA included in Lminaire",95.719640849713215,4.7859820424856609]
[null,38,"70W Metal Halide","Metal Halide (elliptical) 70","MH_70_E",70,1,"RLMIN",8,5.8131255188333348,0.58131255188333353,"NA included in Lamp cycle",0,"NA included in Lamp cycle",11.62625103766667,0.58131255188333353,4,{"$f":"'Warehouse Pricing'!$Y$44*G115","v":17.882750536749999},3.5765501073499997,120.63745019920322,24.127490039840644,1.5362549800796814,554.08080294381284,27.704040147190643,20,85.799932042648379,267.95472429611652,353.7546563387649,17.687732816938244,4.7816120398708977,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E115,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E115,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":120.13575366866102},"NA included in Lminaire",60.067876834330512,3.0033938417165258]
[null,39,"250W Metal Halide - Flood Light","Metal Halide (tubular) 250","MH_250_T",250,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$93*G116","v":20.719483090000001},4.1438966180000003,174.60683581463624,34.921367162927247,2.2235269448521704,781.30527561854501,39.065263780927253,20,{"$f":"'Warehouse Pricing'!$Z$29","v":497.78229817542456},421.74525866906089,919.52755684448539,45.976377842224267,12.117120494056115,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E116,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E116,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":265.37111367213959},"NA included in Lminaire",132.68555683606979,6.63427784180349]
[null,40,"400W Metal Halide - Flood Light","Metal Halide (tubular) 400","MH_400_T",400,1,{"$f":"IF(F117>=100,\"RLMAJ\",IF(LEFT($E117,6)=\"LED_14\",\"RLMAJ\",\"RLMIN\"))","v":"RLMAJ"},8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$94*G117","v":32.714973299999997},6.5429946599999997,174.60683581463624,34.921367162927247,2.2235269448521704,829.28723645854495,41.464361822927245,20,{"$f":"'Warehouse Pricing'!$Z$29","v":497.78229817542456},421.74525866906089,919.52755684448539,45.976377842224267,12.117120494056115,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E117,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E117,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":191.43928169942643},"NA included in Lminaire",95.719640849713215,4.7859820424856609]
[null,41,"125W Mercury Vapour","Mercury Vapour (elliptical) 125","MV_125_E",125,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$85*G118","v":2.726247775},0.54524955500000005,174.60683581463624,34.921367162927247,2.2235269448521704,709.33233435854493,35.466616717927245,20,{"$f":"'Old Prices Indexed'!$K$8","v":143.07673082468855},421.74525866906089,564.82198949374947,28.241099474687474,7.4429700920271058,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E118,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E118,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":215.71394157679455},"NA included in Lminaire",107.85697078839728,5.3928485394198642]
[null,42,"250W Mercury Vapour","Mercury Vapour (elliptical) 250","MV_250_E",250,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$85*G119","v":2.726247775},0.54524955500000005,174.60683581463624,34.921367162927247,2.2235269448521704,709.33233435854493,35.466616717927245,20,{"$f":"'Old Prices Indexed'!$K$9","v":165.26234615181278},421.74525866906089,587.00760482087367,29.350380241043684,7.7353221505951639,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E119,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E119,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":215.71394157679455},"NA included in Lminaire",107.85697078839728,5.3928485394198642]
[null,"",null,"Mercury Vapour (tubular) 250","MV_250_T",250,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$85*G120","v":2.726247775},0.54524955500000005,174.60683581463624,34.921367162927247,2.2235269448521704,709.33233435854493,35.466616717927245,20,{"$f":"'Old Prices Indexed'!$K$9","v":165.26234615181278},421.74525866906089,587.00760482087367,29.350380241043684,7.7353221505951639,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E120,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E120,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":215.71394157679455},"NA included in Lminaire",107.85697078839728,5.3928485394198642]
[null,43,"400W Mercury Vapour","Mercury Vapour (elliptical) 400","MV_400_E",400,1,"RLMAJ",8,16.930974392480003,1.6930974392480003,"NA included in Lamp cycle",0,"NA included in Lamp cycle",33.861948784960006,1.6930974392480003,4,{"$f":"'Warehouse Pricing'!$Y$86*G121","v":5.3434456390000014},1.0686891278000004,174.60683581463624,34.921367162927247,2.2235269448521704,719.801125814545,35.990056290727253,20,247.9693577012184,421.74525866906089,669.71461637027926,33.485730818513964,8.8251979429929008,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E121,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E121,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":196.78578125168508},"NA included in Lminaire",98.39289062584254,4.9196445312921266]
[null,44,"50W Mercury Vapour","Mercury Vapour (elliptical) 50","MV_50_E",50,1,{"$f":"IF(F122>=100,\"RLMAJ\",IF(LEFT($E122,6)=\"LED_14\",\"RLMAJ\",\"RLMIN\"))","v":"RLMIN"},{"$f":"IF(LEFT($D122,3)=\"LED\",$D$12,$D$13)","v":8},{"$f":"VLOOKUP(H122,$B$61:$D$62,3,FALSE)","v":5.8131255188333348},0.58131255188333353,"NA included in Lamp cycle",0,"NA included in Lamp cycle",11.62625103766667,{"$f":"IFERROR(O122/$D$20,0)","v":0.58131255188333353},4,{"$f":"'Warehouse Pricing'!$Y$35*G122","v":3.2106187823170007},0.64212375646340014,120.63745019920322,24.127490039840644,1.5362549800796814,495.39227592608086,24.769613796304043,20,86.311661259602545,267.95472429611652,354.26638555571907,17.713319277785953,4.7885289540120883,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E122,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E122,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":72.584919314146148},"NA included in Lminaire",36.292459657073074,1.8146229828536538]
[null,45,"80W Mercury Vapour Art decorative","Mercury Vapour (elliptical) 80","MV_80_E",80,1,"RLMIN",8,{"$f":"VLOOKUP(H123,$B$61:$D$62,3,FALSE)","v":5.8131255188333348},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I123),0)*SUM(J123))/$D$20,0)","v":0.58131255188333353},"NA included in Lamp cycle",{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I123),0)*SUM(L123))/$D$20,0)","v":0},"NA included in Lamp cycle",{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/I123),0)*SUM(J123,L123),0)","v":11.62625103766667},{"$f":"IFERROR(O123/$D$20,0)","v":0.58131255188333353},4,{"$f":"'Warehouse Pricing'!$Y$36*G123","v":2.6704414830457499},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/Q123),0)*SUM(R123))/$D$20,0)","v":0.53408829660915003},120.63745019920322,{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/Q123),0)*SUM(T123))/$D$20,0)","v":24.127490039840644},1.5362549800796814,493.23156672899586,{"$f":"IFERROR(W123/$D$20,0)","v":24.661578336449793},20,909.9032838604063,267.95472429611652,{"$f":"IFERROR(($D$20/Y123)*SUM(Z123:AA123),0)","v":1177.8580081565228},{"$f":"IFERROR(AB123/$D$20,0)","v":58.89290040782614},15.920808198963105,null,null,null,{"$f":"IFERROR(($D$20/AE123)*SUM(AF123:AG123),0)","v":0},{"$f":"IFERROR(AH123/$D$20,0)","v":0},40,{"$f":"IFERROR(VLOOKUP(E123,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E123,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":75.465854105320261},"NA included in Lminaire",{"$f":"IFERROR(($D$20/AJ123)*SUM(AK123:AL123),0)","v":37.732927052660131},{"$f":"IFERROR(AM123/$D$20,0)","v":1.8866463526330066}]
[null,46,"80W Mercury Vapour","Mercury Vapour (elliptical) 80","MV_80_E",80,1,{"$f":"IF(F124>=100,\"RLMAJ\",IF(LEFT($E124,6)=\"LED_14\",\"RLMAJ\",\"RLMIN\"))","v":"RLMIN"},8,5.8131255188333348,0.58131255188333353,"NA included in Lamp cycle",0,"NA included in Lamp cycle",11.62625103766667,0.58131255188333353,4,{"$f":"'Warehouse Pricing'!$Y$36*G124","v":2.6704414830457499},0.53408829660915003,120.63745019920322,24.127490039840644,1.5362549800796814,493.23156672899586,24.661578336449793,20,85.799932042648379,267.95472429611652,353.7546563387649,17.687732816938244,4.7816120398708977,null,null,null,0,0,40,{"$f":"IFERROR(VLOOKUP(E124,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E124,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":75.465854105320261},"NA included in Lminaire",37.732927052660131,1.8866463526330066]
[null,47,"14W LED","LED 14","LED_14_1",14,1,{"$f":"IF(F125>=100,\"RLMAJ\",IF(LEFT($E125,6)=\"LED_14\",\"RLMAJ\",\"RLMIN\"))","v":"RLMAJ"},10,{"$f":"VLOOKUP(H125,$B$61:$D$62,3,FALSE)","v":16.930974392480003},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I125),0)*SUM(J125))/$D$20,0)","v":0.84654871962400013},120.63745019920322,{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I125),0)*SUM(L125))/$D$20,0)","v":6.0318725099601611},0.38406374501992036,{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/I125),0)*SUM(J125,L125),0)","v":137.56842459168323},6.8784212295841609,20,0,{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/Q125),0)*SUM(R125))/$D$20,0)","v":0},{"$f":"IF(LEFT($D125,3)=\"LED\",\"NA included in Lamp cycle\",IF($F125>=100,($J$48-$F$48),($J$47-$F$47)))","v":"NA included in Lamp cycle"},0,"NA included in Lamp cycle",0,{"$f":"IFERROR(W125/$D$20,0)","v":0},20,{"$f":"'Warehouse Pricing'!$Z$69","v":270.5},267.95472429611652,{"$f":"IFERROR(($D$20/Y125)*SUM(Z125:AA125),0)","v":538.45472429611652},{"$f":"IFERROR(AB125/$D$20,0)","v":26.922736214805827},7.2781560510516412,null,null,null,{"$f":"IFERROR(($D$20/AE125)*SUM(AF125:AG125),0)","v":0},{"$f":"IFERROR(AH125/$D$20,0)","v":0},40,{"$f":"IFERROR(VLOOKUP(E125,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E125,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":90.207700205321046},"NA included in Lminaire",{"$f":"IFERROR(($D$20/AJ125)*SUM(AK125:AL125),0)","v":45.103850102660523},{"$f":"IFERROR(AM125/$D$20,0)","v":2.2551925051330262}]
[null,48,"New technology - Minor","LED 14","LED_14_1",14,1,{"$f":"IF(F126>=100,\"RLMAJ\",IF(LEFT($E126,6)=\"LED_14\",\"RLMAJ\",\"RLMIN\"))","v":"RLMAJ"},10,{"$f":"VLOOKUP(H126,$B$61:$D$62,3,FALSE)","v":16.930974392480003},{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I126),0)*SUM(J126))/$D$20,0)","v":0.84654871962400013},120.63745019920322,{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I126),0)*SUM(L126))/$D$20,0)","v":6.0318725099601611},0.38406374501992036,{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/I126),0)*SUM(J126,L126),0)","v":137.56842459168323},{"$f":"IFERROR(O126/$D$20,0)","v":6.8784212295841609},20,0,{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/Q126),0)*SUM(R126))/$D$20,0)","v":0},"NA included in Lamp cycle",{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/Q126),0)*SUM(T126))/$D$20,0)","v":0},"NA included in Lamp cycle",0,{"$f":"IFERROR(W126/$D$20,0)","v":0},20,{"$f":"'Warehouse Pricing'!$Z$69","v":270.5},267.95472429611652,{"$f":"IFERROR(($D$20/Y126)*SUM(Z126:AA126),0)","v":538.45472429611652},{"$f":"IFERROR(AB126/$D$20,0)","v":26.922736214805827},7.2781560510516412,null,null,null,{"$f":"IFERROR(($D$20/AE126)*SUM(AF126:AG126),0)","v":0},{"$f":"IFERROR(AH126/$D$20,0)","v":0},40,{"$f":"IFERROR(VLOOKUP(E126,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E126,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":90.207700205321046},"NA included in Lminaire",{"$f":"IFERROR(($D$20/AJ126)*SUM(AK126:AL126),0)","v":45.103850102660523},{"$f":"IFERROR(AM126/$D$20,0)","v":2.2551925051330262}]
[null,49,"New technology - Major","LEDNEW- Major","LEDNEWMAJ",120,1,{"$f":"IF(F127>=100,\"RLMAJ\",IF(LEFT($E127,6)=\"LED_14\",\"RLMAJ\",\"RLMIN\"))","v":"RLMAJ"},{"$f":"IF(LEFT($D127,3)=\"LED\",$D$12,$D$13)","v":10},16.930974392480003,0.84654871962400013,174.60683581463624,{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/I127),0)*SUM(L127))/$D$20,0)","v":8.7303417907318117},0.5558817362130426,{"$f":"IFERROR(ROUNDDOWN((($D$20-0.1)/I127),0)*SUM(J127,L127),0)","v":191.53781020711625},{"$f":"IFERROR(O127/$D$20,0)","v":9.5768905103558133},20,0,{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/Q127),0)*SUM(R127))/$D$20,0)","v":0},"NA included in Lamp cycle",{"$f":"IFERROR((ROUNDDOWN((($D$20-0.1)/Q127),0)*SUM(T127))/$D$20,0)","v":0},"NA included in Lamp cycle",0,{"$f":"IFERROR(W127/$D$20,0)","v":0},20,{"$f":"'Warehouse Pricing'!$Z$70","v":600.51},{"$f":"IF($F127>=100,($J$40-$F$40),($J$43-$F$43))","v":421.74525866906089},{"$f":"IFERROR(($D$20/Y127)*SUM(Z127:AA127),0)","v":1022.2552586690608},{"$f":"IFERROR(AB127/$D$20,0)","v":51.112762933453041},13.47081993658013,null,null,null,{"$f":"IFERROR(($D$20/AE127)*SUM(AF127:AG127),0)","v":0},{"$f":"IFERROR(AH127/$D$20,0)","v":0},40,{"$f":"IFERROR(VLOOKUP(E127,'Bracket Summary'!$A$79:$B$122,2,FALSE),VLOOKUP(E127,'Bracket Summary'!$B$43:$V$72,MATCH('Bracket Summary'!$V$43,'Bracket Summary'!$B$43:$V$43,0),FALSE))","v":206.79979084162181},"NA included in Lminaire",{"$f":"IFERROR(($D$20/AJ127)*SUM(AK127:AL127),0)","v":103.39989542081091},{"$f":"IFERROR(AM127/$D$20,0)","v":5.1699947710405452}]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,null,"LIST "]
[null,null,"Offered / No Longer Offered / NA"]
[null,null,"Offered"]
[null,null,"Obsolete, no new Connections"]
[null,null,"Abolished"]
[null,null,"Not Offered"]
[null,null,"NA"]
[]
[]
[]
[null,null,"250W Metal Halide - Flood Light"]
[null,null,"400W Metal Halide - Flood Light"]
[null,null,"External Links","Description"]
[null,null,"Service Classification","Opex Base step trend - Corp OH"]
[null,null,0,"Capex OH allocation"]
[null,null,0,"POW data, Opex and Capex (Direct costs)"]
[null,null,0,"PTRM outputs for RAB Revenue calculations"]
[null,null,0,"Volume data"]
[null,null,0,"Street lighting RFM"]
[]
[null,null,0,"Flat POW for Chart"]
[null,null,"Cost data Inputs","old Aurora prices"]

{"sheet":"Master Data","index":16,"n_rows":62,"n_cols":20,"rows_kept":62,"cut":false,"hidden":false,"merged":[[53,0,53,2]]}
["Previous Year",{"$f":"EOMONTH($B$2,-12)","v":"2014-06-30"},null,{"$f":"TEXT(B1,\"YY\")","v":"14"},{"$f":"TEXT(B1,\"YYy\")","v":"2014"},{"$f":"TEXT(B1,\"mmm\")","v":"Jun"},{"$f":"TEXT(B1,\"mmmm\")","v":"June"}]
["Current Year",{"$f":"EOMONTH($B$3,-1)","v":"2015-06-30"},null,{"$f":"TEXT(B2,\"YY\")","v":"15"},{"$f":"TEXT(B2,\"YYy\")","v":"2015"},{"$f":"TEXT(B2,\"mmm\")","v":"Jun"},{"$f":"TEXT(B2,\"mmmm\")","v":"June"},{"$f":"E1&\"-\"&D2","v":"2014-15"}]
["Year Start","2015-07-01",2015,{"$f":"TEXT(B3,\"YY\")","v":"15"},{"$f":"TEXT(B3,\"YYy\")","v":"2015"},{"$f":"TEXT(B3,\"mmm\")","v":"Jul"},{"$f":"TEXT(B3,\"mmmm\")","v":"July"}]
["Year 1",{"$f":"EOMONTH($B$3,11)","v":"2016-06-30"},null,{"$f":"TEXT(B4,\"YY\")","v":"16"},{"$f":"TEXT(B4,\"YYy\")","v":"2016"},{"$f":"TEXT(B4,\"mmm\")","v":"Jun"},{"$f":"TEXT(B4,\"mmmm\")","v":"June"},{"$f":"E3&\"-\"&D4","v":"2015-16"}]
["Year 2",{"$f":"EOMONTH($B$3,23)","v":"2017-06-30"},null,{"$f":"TEXT(B5,\"YY\")","v":"17"},{"$f":"TEXT(B5,\"YYy\")","v":"2017"},{"$f":"TEXT(B5,\"mmm\")","v":"Jun"},{"$f":"TEXT(B5,\"mmmm\")","v":"June"},{"$f":"E4&\"-\"&D5","v":"2016-17"}]
["Year 3",{"$f":"EOMONTH($B$3,35)","v":"2018-06-30"},null,"18","2018","Jun","June","2017-18"]
["Year 4",{"$f":"EOMONTH($B$3,47)","v":"2019-06-30"},null,"19","2019","Jun","June","2018-19"]
["Year 5",{"$f":"EOMONTH($B$3,59)","v":"2020-06-30"},null,"20","2020","Jun","June","2019-20"]
["Year 6",{"$f":"EOMONTH($B$3,71)","v":"2021-06-30"},null,"21","2021","Jun","June","2020-21"]
["Year 7",{"$f":"EOMONTH($B$3,83)","v":"2022-06-30"},null,"22","2022","Jun","June","2021-22"]
["Year 8",{"$f":"EOMONTH($B$3,95)","v":"2023-06-30"},null,"23","2023","Jun","June","2022-23"]
["Year 9",{"$f":"EOMONTH($B$3,107)","v":"2024-06-30"},null,"24","2024","Jun","June","2023-24"]
["Year 10",{"$f":"EOMONTH($B$3,119)","v":"2025-06-30"},null,"25","2025","Jun","June","2024-25"]
["Year 11",{"$f":"EOMONTH($B$3,131)","v":"2026-06-30"},null,"26","2026",{"$f":"TEXT(B14,\"mmm\")","v":"Jun"},{"$f":"TEXT(B14,\"mmmm\")","v":"June"},{"$f":"E13&\"-\"&D14","v":"2025-26"}]
["Year 12",{"$f":"EOMONTH($B$3,143)","v":"2027-06-30"},null,"27","2027","Jun","June","2026-27"]
["Year 13",{"$f":"EOMONTH($B$3,155)","v":"2028-06-30"},null,"28","2028","Jun","June","2027-28"]
["Year 14",{"$f":"EOMONTH($B$3,167)","v":"2029-06-30"},null,"29","2029","Jun","June","2028-29"]
[]
[]
[]
[]
[]
["Year",null,null,null,null,"Current",{"$f":"A4","v":"Year 1"},{"$f":"A5","v":"Year 2"},{"$f":"A6","v":"Year 3"},{"$f":"A7","v":"Year 4"},{"$f":"A8","v":"Year 5"},{"$f":"A9","v":"Year 6"},{"$f":"A10","v":"Year 7"},{"$f":"A11","v":"Year 8"},{"$f":"A12","v":"Year 9"},{"$f":"A13","v":"Year 10"},{"$f":"$A14","v":"Year 11"},{"$f":"$A15","v":"Year 12"},{"$f":"$A16","v":"Year 13"},{"$f":"$A17","v":"Year 14"}]
[null,null,null,null,null,{"$f":"C3","v":2015},{"$f":"F24+1","v":2016},{"$f":"G24+1","v":2017},2018,2019,2020,2021,2022,2023,2024,{"$f":"O24+1","v":2025},{"$f":"P24+1","v":2026},{"$f":"Q24+1","v":2027},2028,2029]
[null,"2010-11","2011-12","2012-13","2013-14",{"$f":"H2","v":"2014-15"},{"$f":"H4","v":"2015-16"},{"$f":"H5","v":"2016-17"},{"$f":"H6","v":"2017-18"},{"$f":"H7","v":"2018-19"},{"$f":"H8","v":"2019-20"},{"$f":"H9","v":"2020-21"},{"$f":"H10","v":"2021-22"},{"$f":"H11","v":"2022-23"},{"$f":"H12","v":"2023-24"},{"$f":"H13","v":"2024-25"},{"$f":"H14","v":"2025-26"},{"$f":"H15","v":"2026-27"},{"$f":"H16","v":"2027-28"},{"$f":"H17","v":"2028-29"}]
[]
[null,{"$f":"EOMONTH(C27,-12)","v":"2011-06-30"},"2012-06-30","2013-06-30",{"$f":"EOMONTH(F27,-12)","v":"2014-06-30"},{"$f":"B2","v":"2015-06-30"},{"$f":"B4","v":"2016-06-30"},{"$f":"B5","v":"2017-06-30"},{"$f":"B6","v":"2018-06-30"},{"$f":"B7","v":"2019-06-30"},{"$f":"B8","v":"2020-06-30"},{"$f":"B9","v":"2021-06-30"},{"$f":"B10","v":"2022-06-30"},{"$f":"B11","v":"2023-06-30"},{"$f":"B12","v":"2024-06-30"},{"$f":"B13","v":"2025-06-30"},{"$f":"B14","v":"2026-06-30"},{"$f":"B15","v":"2027-06-30"},{"$f":"B16","v":"2028-06-30"},{"$f":"B17","v":"2029-06-30"}]
["Days in the year",null,{"$f":"C27-B27","v":366},365,365,365,{"$f":"G27-F27","v":366},{"$f":"H27-G27","v":365},{"$f":"I27-H27","v":365},365,366,365,365,365,366,365,{"$f":"Q27-P27","v":365},{"$f":"R27-Q27","v":365},{"$f":"S27-R27","v":366},{"$f":"T27-S27","v":365}]
[]
[]
["AER Inputs"]
[]
[null,"Year -4","Year -3","Year -2","Year -1","Current","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14"]
[null,"2010-11","2011-12","2012-13","2013-14",{"$f":"F25","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25",{"$f":"Q25","v":"2025-26"},"2026-27","2027-28","2028-29"]
["CPI    (consistent with AER RFM)",2.6548672566371723E-2,3.1034482758620641E-2,2.5000000000000001E-2,2.93E-2,1.3299999999999999E-2,1.3100000000000001E-2,2.1299999999999999E-2,2.44988990361477E-2,2.44988990361477E-2,{"$f":"B48","v":2.4500000000000001E-2},{"$f":"B48","v":2.4500000000000001E-2},{"$f":"B48","v":2.4500000000000001E-2},{"$f":"B48","v":2.4500000000000001E-2},{"$f":"B48","v":2.4500000000000001E-2},{"$f":"$B$48","v":2.4500000000000001E-2},{"$f":"$B$48","v":2.4500000000000001E-2},2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2]
["Cumulative CPI",{"$f":"C36-(C36*B35)","v":0.89271371910283803},{"$f":"D36-(D36*C35)","v":0.9170604568965518},{"$f":"E36-(E36*D35)","v":0.94643250000000001},{"$f":"F36-(F36*E35)","v":0.97070000000000001},1,{"$f":"F36*(1+G$35)","v":1.0131000000000001},{"$f":"G36*(1+H$35)","v":1.0346790300000002},1.0600275270907893,1.0859970344525238,1.1126039617966106,1.1398627588606276,1.1677893964527128,1.1964002366658042,1.2257120424641164,1.2557419875044871,{"$f":"P36*(1+Q$35)","v":1.286507666198347},{"$f":"Q36*(1+R$35)","v":1.3180271040202065},{"$f":"R36*(1+S$35)","v":1.3503187680687014},{"$f":"S36*(1+T$35)","v":1.3834015778863846}]
[null,{"$f":"C37-(C37*B35)","v":0.86930161442980236},0.89300984027788788,0.92161157893447498,0.94524264506099998,0.97377422999999996,{"$f":"H37-(H37*G35)","v":0.9869},1,1.0244988990361477,{"$f":"I37*(1+J$35)","v":1.0495979941262787},1.0753131449823725,{"$f":"K37*(1+L$35)","v":1.1016583170344405},{"$f":"L37*(1+M$35)","v":1.1286489458017843},1.156300844973928,1.1846302156757893,1.2136536559598461,{"$f":"P37*(1+Q$35)","v":1.2433881705308623},1.2738511807088684,1.3050605346362356,1.3370345177348233]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"K38*(1+L$35)","v":1.0245},{"$f":"L38*(1+M$35)","v":1.0496002499999999},{"$f":"M38*(1+N$35)","v":1.0753154561249998},{"$f":"N38*(1+O$35)","v":1.1016606848000623},{"$f":"O38*(1+P$35)","v":1.1286513715776638},1.1563033301813166,1.1846327617707588,1.2136562644341424,1.2433908429127789]
[null,{"$f":"C39-(C39*B35)","v":0.82994218222047833},0.85257696900830959,0.87988370467049737,0.90244482530307424,0.92968458360263129,0.9422160571628978,{"$f":"I39-(I39*H35)","v":0.95472292751332233},{"$f":"J39-(J39*I35)","v":0.97550110096385234},1,{"$f":"J39*(1+K$35)","v":1.0245},1.0496002499999999,1.0753154561249998,1.1016606848000623,1.1286513715776638,1.1563033301813166,1.1846327617707588,1.2136562644341424,1.2433908429127789,1.273853918564142]
["Labour Real $ escalator",null,null,null,null,null,null,null,null,null,0,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,4.8999999999999998E-3,0,0,0,0,0]
["Labour Real $ escalator - cummulative",null,null,null,null,null,null,null,null,null,1,{"$f":"K41*(1+L$40)","v":1.0048999999999999},{"$f":"L41*(1+M$40)","v":1.0098240099999998},1.0147721476489997,1.0197445311724798,{"$f":"O41*(1+P$40)","v":1.0197445311724798},{"$f":"P41*(1+Q$40)","v":1.0197445311724798},{"$f":"Q41*(1+R$40)","v":1.0197445311724798},{"$f":"R41*(1+S$40)","v":1.0197445311724798},{"$f":"S41*(1+T$40)","v":1.0197445311724798}]
["Labour Real $ escalator - cummulative",null,null,null,null,null,null,null,null,null,{"$f":"K41-1","v":0},{"$f":"L41-1","v":4.8999999999999044E-3},{"$f":"M41-1","v":9.8240099999997721E-3},1.4772147648999701E-2,1.9744531172479762E-2,{"$f":"P41-1","v":1.9744531172479762E-2},1.9744531172479762E-2,1.9744531172479762E-2,1.9744531172479762E-2,1.9744531172479762E-2]
["Direct Capex Efficiency (20yr Asset life)",null,null,null,null,null,null,null,null,null,1,{"$f":"-$B$51/20*5","v":0},{"$f":"-$B$51/20*5","v":0},{"$f":"-$B$51/20*5","v":0},{"$f":"-$B$51/20*5","v":0},0,0,0,0,0]
["Direct Capex Efficiency (20yr Asset life) - Cummulative",null,null,null,null,null,null,null,null,null,1,{"$f":"K44*(1+L$43)","v":1},{"$f":"L44*(1+M$43)","v":1},{"$f":"M44*(1+N$43)","v":1},1,1,1,1,1,1]
["Direct Capex Efficiency (40yr Asset life)",null,null,null,null,null,null,null,null,null,1,{"$f":"-$B$51/40*5","v":0},{"$f":"-$B$51/40*5","v":0},0,0,0,0,0,0,0]
["Direct Capex Efficiency (40yr Asset life) - Cummulative",null,null,null,null,null,null,null,null,null,1,{"$f":"K46*(1+L$45)","v":1},{"$f":"L46*(1+M$45)","v":1},{"$f":"M46*(1+N$45)","v":1},1,1,1,1,1,1]
[]
["Forecast CPI",2.4500000000000001E-2]
["Nominal Vanilla WACC",5.8900000000000001E-2]
["Pre-tax Real WACC Rate",3.6626264878984349E-2]
["Capex Efficiency",0]
[]
[]
["CPI - Weighted Av of 8 Capital Cities"]
[null,"CPI","Annual Δ in CPI"]
["2017-03-31",110.5,{"$f":"ROUND(B56/B57-1,4)","v":2.1299999999999999E-2}]
["2016-03-31",108.2,1.3100000000000001E-2]
["2015-03-31",106.8,1.3299999999999999E-2]
["2014-03-31",105.4,2.93E-2]
["2013-03-31",102.4,2.5000000000000001E-2]
["2012-03-31",99.9,1.6299999999999999E-2]
["2011-03-31",98.3]

{"sheet":"Volumes","index":17,"n_rows":94,"n_cols":16,"rows_kept":94,"cut":false,"hidden":false,"merged":[[1,3,1,7]]}
[]
[]
[null,null,null,"2019-20\nRegulatory Year","2020-21\nRegulatory Year","2021-22\nRegulatory Year","2022-23\nRegulatory Year","2023-24\nRegulatory Year","2024-25\nRegulatory Year","2025-26\nRegulatory Year","2026-27\nRegulatory Year","2027-28\nRegulatory Year","2028-29\nRegulatory Year"]
["Private Contract Lights","Light Description","Dbill code",{"$f":"'Master Data'!K$25","v":"2019-20"},{"$f":"'Master Data'!L$25","v":"2020-21"},{"$f":"'Master Data'!M$25","v":"2021-22"},{"$f":"'Master Data'!N$25","v":"2022-23"},{"$f":"'Master Data'!O$25","v":"2023-24"},{"$f":"'Master Data'!P$25","v":"2024-25"},{"$f":"'Master Data'!Q$25","v":"2025-26"},{"$f":"'Master Data'!R$25","v":"2026-27"},{"$f":"'Master Data'!S$25","v":"2027-28"},{"$f":"'Master Data'!T$25","v":"2028-29"},null,null,"Check to Unsmoothed Prices"]
[{"$f":"$A$4","v":"Private Contract Lights"},"50W Mercury Vapour","MV_50_E",181,177,174,170,167,{"$f":"H5","v":167},{"$f":"I5","v":167},167,167,167,"2% decrease per FY - No new PCL lights; Reduction estimated on customer removing PCL.",null,{"$f":"VLOOKUP(B5,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"50W Mercury Vapour"}]
[{"$f":"$A$4","v":"Private Contract Lights"},"80W Mercury Vapour","MV_80_E",336,330,323,316,310,{"$f":"H6","v":310},310,310,310,310,"2% decrease per FY - No new PCL lights; Reduction estimated on customer removing PCL.",null,{"$f":"VLOOKUP(B6,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"80W Mercury Vapour"}]
["Private Contract Lights","125W Mercury Vapour","MV_125_E",314,307,301,295,289,289,289,289,289,289,"2% decrease per FY - No new PCL lights; Reduction estimated on customer removing PCL.",null,{"$f":"VLOOKUP(B7,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"125W Mercury Vapour"}]
["Private Contract Lights","250W Mercury Vapour","MV_250_E",27,27,26,26,25,25,25,25,25,25,"2% decrease per FY - No new PCL lights; Reduction estimated on customer removing PCL.",null,{"$f":"VLOOKUP(B8,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"250W Mercury Vapour"}]
["Private Contract Lights","400W Mercury Vapour","MV_400_E",21,20,20,20,19,19,19,19,19,19,"2% decrease per FY - No new PCL lights; Reduction estimated on customer removing PCL.",null,{"$f":"VLOOKUP(B9,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"400W Mercury Vapour"}]
["Private Contract Lights","70W Sodium Vapour","HPS_70_E",73,73,73,73,73,73,73,73,73,73,"Steady - No new PCLs",null,{"$f":"VLOOKUP(B10,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"70W Sodium Vapour"}]
["Private Contract Lights","100W Sodium Vapour","HPS_100_E",5,5,5,5,5,5,5,5,5,5,null,null,{"$f":"VLOOKUP(B11,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"100W Sodium Vapour"}]
["Private Contract Lights","150W Sodium Vapour","HPS_150_E",163,163,163,163,163,163,163,163,163,163,"Steady - No new PCLs",null,{"$f":"VLOOKUP(B12,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"150W Sodium Vapour"}]
["Private Contract Lights","250W Sodium Vapour","HPS_250_E",165,165,165,165,165,165,165,165,165,165,"Steady - No new PCLs",null,{"$f":"VLOOKUP(B13,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"250W Sodium Vapour"}]
["Private Contract Lights","400W Sodium Vapour","HPS_400_T",104,104,104,104,104,104,104,104,104,104,"Steady - No new PCLs",null,{"$f":"VLOOKUP(B14,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"400W Sodium Vapour"}]
["Private Contract Lights","100W Metal Halide","MH_100_E",5,5,5,5,5,5,5,5,5,5,null,null,{"$f":"VLOOKUP(B15,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"100W Metal Halide"}]
["Private Contract Lights","150W Metal Halide","MH_150_E",27,27,27,27,27,27,27,27,27,27,"Steady - No new PCLs",null,{"$f":"VLOOKUP(B16,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"150W Metal Halide"}]
["Private Contract Lights","250W Metal Halide","MH_250_T",40,40,40,40,40,40,40,40,40,40,"Steady - No new PCLs",null,{"$f":"VLOOKUP(B17,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"250W Metal Halide"}]
["Private Contract Lights","400W Metal Halide","MH_400_T",9,9,9,9,9,9,9,9,9,9,"Steady - No new PCLs",null,{"$f":"VLOOKUP(B18,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"400W Metal Halide"}]
["Private Contract Lights","1x20W Fluorescent","FL_1X20",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B19,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"1x20W Fluorescent"}]
["Private Contract Lights","2x20W Fluorescent","FL_2X20",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B20,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"2x20W Fluorescent"}]
["Private Contract Lights","1x40W Fluorescent","FL_1X40",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B21,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"1x40W Fluorescent"}]
["Private Contract Lights","2x40W Fluorescent","FL_2X40",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B22,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"2x40W Fluorescent"}]
["Private Contract Lights","3x40W Fluorescent","FL_3X40",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B23,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"3x40W Fluorescent"}]
["Private Contract Lights","4x40W Fluorescent","FL_4X40",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B24,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"4x40W Fluorescent"}]
["Private Contract Lights","60W Incandescent","INC_60",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B25,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"60W Incandescent"}]
["Private Contract Lights","100W Incandescent","INC_100",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B26,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"100W Incandescent"}]
["Private Contract Lights","Fluorescent 4x20","FL_4X20",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B27,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":{"$error":"#N/A"}}]
[{"$f":"$A$4","v":"Private Contract Lights"},"18W LED","LED_18",4980,4980,4980,4980,4980,4980,4980,4980,4980,4980,"New Light type; HCC/GCC Project Energy Efficient Project; ",null,{"$f":"VLOOKUP(B28,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"18W LED"}]
["Private Contract Lights","25W LED","LED_25",29,29,29,29,29,29,29,29,29,29,"Trial Lights",null,{"$f":"VLOOKUP(B29,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"25W LED"}]
["Private Contract Lights","30W LED","LED_30",32,32,32,32,32,32,32,32,32,32,"Trial Lights",null,{"$f":"VLOOKUP(B30,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"30W LED"}]
["Private Contract Lights","14W LED","LED_14_1",6100,7000,7020,7040,7050,7050,7050,7050,7050,7050,"New streetlight standard for minor lights. Councils doing accelerated rollouts.",null,{"$f":"VLOOKUP(B31,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"14W LED"}]
["Private Contract Lights","42W Compact Fluorescent","CFL_42",null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"VLOOKUP(B32,'Unsmoothed Prices'!$B$10:$B$68,1,FALSE)","v":"42W Compact Fluorescent"}]
[null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"VLOOKUP(B33,'Unsmoothed Prices'!B23:B81,1,FALSE)","v":0}]
[null,"Total Private",null,{"$f":"SUM(D5:D33)","v":12611},13493,13496,13499,13492,13492,13492,13492,13492,13492]
[null,"Change",null,null,{"$f":"E34-D34","v":882},{"$f":"F34-E34","v":3},3,-7]
[]
[]
[]
["Public Road Lights","Light Description",null,{"$f":"'Master Data'!K$25","v":"2019-20"},{"$f":"'Master Data'!L$25","v":"2020-21"},{"$f":"'Master Data'!M$25","v":"2021-22"},{"$f":"'Master Data'!N$25","v":"2022-23"},{"$f":"'Master Data'!O$25","v":"2023-24"},{"$f":"'Master Data'!P$25","v":"2024-25"},{"$f":"'Master Data'!Q$25","v":"2025-26"},{"$f":"'Master Data'!R$25","v":"2026-27"},{"$f":"'Master Data'!S$25","v":"2027-28"},{"$f":"'Master Data'!T$25","v":"2028-29"},null,null,"Check to Unsmoothed Prices"]
["Mercury Vapour","50W Mercury Vapour","MV_50_E",0,0,0,0,0,{"$f":"H40","v":0},0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B40,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"50W Mercury Vapour"}]
["Mercury Vapour","80W Mercury Vapour","MV_80_E",3200,0,0,0,0,0,0,0,0,0,"Reduction in 15-16 due to HCC/GCC Project Energy Efficient Project/4 year replacement program 17-18",null,{"$f":"VLOOKUP(B41,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"80W Mercury Vapour"}]
["Mercury Vapour","80W Mercury Vapour Art decorative","MV_80_E",40,40,40,40,40,40,40,40,40,40,"Steady",null,{"$f":"VLOOKUP(B42,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"80W Mercury Vapour Art decorative"}]
["Mercury Vapour","125W Mercury Vapour","MV_125_E",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B43,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"125W Mercury Vapour"}]
["Mercury Vapour","250W Mercury Vapour","MV_250_E",386,366,348,331,314,314,314,314,314,314,"5% decrease per FY",null,{"$f":"VLOOKUP(B44,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"250W Mercury Vapour"}]
["Mercury Vapour","400W Mercury Vapour","MV_400_E",29,28,26,25,24,24,24,24,24,24,"5% decrease per FY",null,{"$f":"VLOOKUP(B45,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"400W Mercury Vapour"}]
["Sodium Vapour","70W Sodium Vapour","HPS_70_E",236,248,260,273,287,287,287,287,287,287,"5% increase per FY",null,{"$f":"VLOOKUP(B46,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"70W Sodium Vapour"}]
["Sodium Vapour","100W Sodium Vapour","HPS_100_E",444,466,490,514,540,540,540,540,540,540,"5% increase per FY",null,{"$f":"VLOOKUP(B47,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"100W Sodium Vapour"}]
["Sodium Vapour","150W Sodium Vapour","HPS_150_E",5322,5588,5868,6161,6469,6469,6469,6469,6469,6469,"5% increase per FY",null,{"$f":"VLOOKUP(B48,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"150W Sodium Vapour"}]
["Sodium Vapour","250W Sodium Vapour","HPS_250_E",6615,6946,7293,7658,8041,8041,8041,8041,8041,8041,"5% increase per FY",null,{"$f":"VLOOKUP(B49,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"250W Sodium Vapour"}]
["Sodium Vapour","400W Sodium Vapour","HPS_400_T",674,708,743,780,819,819,819,819,819,819,"5% increase per FY",null,{"$f":"VLOOKUP(B50,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"400W Sodium Vapour"}]
["Sodium Vapour","250W Sodium Vapour - Flood Light","HPS_250_FL",36,38,40,42,44,44,44,44,44,44,"5% increase per FY",null,{"$f":"VLOOKUP(B51,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"250W Sodium Vapour - Flood Light"}]
["Sodium Vapour","400W Sodium Vapour - Flood Light","HPS_400_FL",36,38,40,42,44,44,44,44,44,44,"5% increase per FY",null,{"$f":"VLOOKUP(B52,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"400W Sodium Vapour - Flood Light"}]
["Fluorescent","20 Fluorescent 1X20FL","FL_1X20",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B53,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"20 Fluorescent 1X20FL"}]
["Fluorescent","1x40W Fluorescent","FL_1X40",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B54,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"1x40W Fluorescent"}]
["Fluorescent","2x20W Fluorescent","FL_2X20",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B55,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"2x20W Fluorescent"}]
["Fluorescent","2x40W Fluorescent","FL_2X40",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B56,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"2x40W Fluorescent"}]
["Fluorescent","T5 Fluorescent 2 x 24W","FL_2X24",83,83,83,83,83,83,83,83,83,83,"Install 43 in 16/17",null,{"$f":"VLOOKUP(B57,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"T5 Fluorescent 2 x 24W"}]
["Fluorescent","4x20 Fluorescent","FL_4X20",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B58,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"4x20 Fluorescent"}]
["Fluorescent","4x40W Fluorescent","FL_4X40",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B59,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"4x40W Fluorescent"}]
["Fluorescent","42W Compact Fluorescent - Bottom Pole Entry","CFL_42",204,204,204,204,204,204,204,204,204,204,"204 Rexel Bathurst Fittings will be replaced with these fittings",null,{"$f":"VLOOKUP(B60,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"42W Compact Fluorescent - Bottom Pole Entry"}]
["Fluorescent","42W Compact Fluorescent","CFL_42",4648,4548,4246,4131,3894,3894,3894,3894,3894,3894,"No new 42W CFL from 15-16 onwards; number will decrease due to fault",null,{"$f":"VLOOKUP(B61,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"42W Compact Fluorescent"}]
["Incandescent","60W Incandescent","INC_60",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B62,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"60W Incandescent"}]
["Incandescent","100W Incandescent","INC_100",0,0,0,0,0,0,0,0,0,0,"Plan to remove all these lights types by 2017-18",null,{"$f":"VLOOKUP(B63,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"100W Incandescent"}]
["Metal Halide","100W Metal Halide","MH_100_E",18,19,20,21,22,22,22,22,22,22,"5% increase per FY",null,{"$f":"VLOOKUP(B64,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"100W Metal Halide"}]
["Metal Halide","150W Metal Halide","MH_150_E",15,15,15,16,16,16,16,16,16,16,"2% increase per FY",null,{"$f":"VLOOKUP(B65,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"150W Metal Halide"}]
["Metal Halide","250W Metal Halide","MH_250_T",91,93,95,97,99,99,99,99,99,99,"2% increase per FY",null,{"$f":"VLOOKUP(B66,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"250W Metal Halide"}]
["Metal Halide","400W Metal Halide","MH_400_T",18,19,20,21,22,22,22,22,22,22,"5% increase per FY",null,{"$f":"VLOOKUP(B67,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"400W Metal Halide"}]
["LED","18W LED Decorative - Bottom Pole Entry","LED_18",36,38,40,42,44,44,44,44,44,44,"5% increase per FY",null,{"$f":"VLOOKUP(B68,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"18W LED Decorative - Bottom Pole Entry"}]
["LED","18W LED Decorative - Side Entry","LED_18",36,38,40,42,44,44,44,44,44,44,"5% increase per FY",null,{"$f":"VLOOKUP(B69,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"18W LED Decorative - Side Entry"}]
["LED","18W LED Decorative - Top Entry","LED_18",36,38,40,42,44,44,44,44,44,44,"5% increase per FY",null,{"$f":"VLOOKUP(B70,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"18W LED Decorative - Top Entry"}]
["LED","18W LED","LED_18",360,360,360,360,360,360,360,360,360,360,"new standard is now LED 14W not LED 18W",null,{"$f":"VLOOKUP(B71,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"18W LED"}]
["LED","25W LED Decorative - Bottom Pole Entry","LED_25",36,38,40,42,44,44,44,44,44,44,"5% increase per FY",null,{"$f":"VLOOKUP(B72,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"25W LED Decorative - Bottom Pole Entry"}]
["LED","25W LED Decorative - Side Entry","LED_25",36,38,40,42,44,44,44,44,44,44,"5% increase per FY",null,{"$f":"VLOOKUP(B73,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"25W LED Decorative - Side Entry"}]
["LED","25W LED Decorative - Top Entry","LED_25",36,38,40,42,44,44,44,44,44,44,"5% increase per FY",null,{"$f":"VLOOKUP(B74,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"25W LED Decorative - Top Entry"}]
["LED","25W LED","LED_25",21,21,21,21,21,21,21,21,21,21,"Use up of 25W StreetLED Stock",null,{"$f":"VLOOKUP(B75,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"25W LED"}]
["LED","88 LED Light","LED_88",0,0,0,0,0,0,0,0,0,0,"None on the network",null,{"$f":"VLOOKUP(B76,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"88 LED Light"}]
["Metal Halide","250W Metal Halide - Flood Light","MH_250_T",36,38,40,42,44,44,44,44,44,44,"5% increase per FY",null,{"$f":"VLOOKUP(B77,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"250W Metal Halide - Flood Light"}]
["Metal Halide","400W Metal Halide - Flood Light","MH_400_T",36,38,40,42,44,44,44,44,44,44,"5% increase per FY",null,{"$f":"VLOOKUP(B78,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"400W Metal Halide - Flood Light"}]
[null,"14W LED","LED_14_1",18300,20010,20100,20200,20300,20300,20300,20300,20300,20300,"LED 14 W  new stardard for minor lights",null,{"$f":"VLOOKUP(B79,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":"14W LED"}]
[null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,{"$f":"VLOOKUP(B80,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B81,'Unsmoothed Prices'!$B$73:$B$131,1,FALSE)","v":0}]
[null,"Total Public Lighting",null,{"$f":"SUM(D40:D81)","v":41064},40142,40632,41356,41995,{"$f":"SUM(I40:I81)","v":41995},41995,41995,41995,41995]
[null,"Movement",null,null,{"$f":"E82-D82","v":-922},{"$f":"F82-E82","v":490},724,639,{"$f":"I82-H82","v":0},{"$f":"J82-I82","v":0},{"$f":"K82-J82","v":0},{"$f":"L82-K82","v":0},{"$f":"M82-L82","v":0}]
[]
[]
[null,"Total Lights",null,{"$f":"D34+D82","v":53675},53635,54128,54855,55487,{"$f":"I34+I82","v":55487},55487,55487,55487,55487]
[null,"% movement",null,null,{"$f":"(E86-D86)/D86","v":-7.4522589659990681E-4},{"$f":"(F86-E86)/E86","v":9.1917591125198102E-3},1.3431126219331953E-2,1.1521283383465499E-2,{"$f":"(I86-H86)/H86","v":0},{"$f":"(J86-I86)/I86","v":0},{"$f":"(K86-J86)/J86","v":0},{"$f":"(L86-K86)/K86","v":0},{"$f":"(M86-L86)/L86","v":0}]
[]
["Duplicates"]
["Duplicates"]
["Duplicates"]
["Duplicates"]
["Duplicates"]
["Duplicates"]

{"sheet":"Warehouse Pricing","index":18,"n_rows":112,"n_cols":26,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
["Received from Shaun Heather, Contract Manager. These are the current contracted prices for various lighting materials."]
["\\\\filesvr1.corp.local\\Network$\\NWRegulatory\\Revenue Reset 19\\10. Public Lighting\\Contract lighting.msg"]
[]
[]
["TasNetworks ",null,"Contract: G/002027SY "]
["Supplier:   Gerard Lighting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["CONTRACT ITEM NO.","TENDER ITEM NO.","S.I. NO.","ITEM NAME","DESCRIPTION","SAMPLE REQUIRED","ESTIMATED ANNUAL VOLUME REQUIRED ","MANUFACTURER","BRAND AND/OR CATALOGUE NO.","COUNTRY OF ORIGIN","MIN ORDER QUANTITY","STANDARD PACK QUANTITY","LEAD TIME FOR DELIVERY TO AURORA WAREHOUSE FOR AMC (CALENDAR DAYS)","NETT TENDERED RATE CIP CAMBRIDGE    YEAR 1                         1/04/2013 - 31/03/2014                ($ EACH)","NETT TENDERED RATE CIP CAMBRIDGE    YEAR 2                         1/04/2014 - 31/03/2015                ($ EACH)","NETT TENDERED RATE CIP CAMBRIDGE    YEAR 3                         1/04/2015 - 31/03/2016                ($ EACH)","NETT TENDERED RATE CIP CAMBRIDGE    YEAR 3                         1/04/2015 - 31/03/2016                ($ EACH)","NETT TENDERED RATE CIP CAMBRIDGE    YEAR 3                         1/04/2015 - 31/03/2016                ($ EACH)","NETT TENDERED RATE CIP CAMBRIDGE    \nYEAR 4                         1/04/2016 - 31/03/2017                ($ EACH)","NETT TENDERED RATE CIP CAMBRIDGE    \nYear 5 (3 months)                        1/04/2017 - 30/06/2017                ($ EACH)",null,null,"Contract Increase","Warehouse ",{"$f":"'Master Data'!H34","v":"2016-17"}]
[1,1,"16.14.88","FIXTURE LIGHTING"," STREETLIGHT, 250V,  WITH INTEGRAL CONTROL GEAR, RVI,  TVI AND D2 TYPE PE CELL BASE, WITH  SIDE ENTRY MOUNT, CAT P4 STREETLIGHT","Yes",150,"SYLVANIA","JS97C01","AUSTRALIA",1,1,30,159.775251206897,null,null,"N/A",null,174.59073092555894,179.82845285332573,null,null,{"$f":"S9*(1+$W$7)","v":174.59073092555894},{"$f":"W9*(Inputs!$D$6)","v":14.316439935895835},{"$f":"SUM(W9:X9)","v":188.90717086145477}]
[2,2,"16.14.81","FIXTURE LIGHTING"," STREETLIGHT, 250V, WITH INTEGRAL CONTROL GEAR, RVI,TVI AND D2 TYPE PE CELL BASE, WITH  SIDE ENTRY MOUNT, CAT P4 STREETLIGHT FULL CUTOUT OPTION",null,"Combined quantity with item 1","SYLVANIA","JA97C03","AUSTRALIA",1,1,30,205.11142000000001,null,null,"N/A",null,224.13078664234001,230.85471024161021,null,null,{"$f":"S10*(1+$W$7)","v":224.13078664234001},{"$f":"W10*(Inputs!$D$6)","v":18.378724504671883},{"$f":"SUM(W10:X10)","v":242.50951114701189}]
[3,17,"16.14.93","FIXTURE LIGHTING"," STREETLIGHT, 250 V,  C/W CONTROL GEAR, D2 PE CELL BASE,  W/O FUSE, SUIT POST, TOP POLE MOUNTING  AND ELLIPTICAL COATED LAMP CAT P5 STREETLIGHT",null,5,"SYLVANIA","D97C01","AUSTRALIA",1,1,30,310.89975000000004,null,null,"N/A",null,339.7285511182501,349.92040765179763,null,null,339.7285511182501,{"$f":"W11*(Inputs!$D$6)","v":27.857741191696508},367.5862923099466]
[4,14,"16.14.40","FIXTURE LIGHTING"," STREETLIGHT, HIGH PRESSURE SODIUM, & IGNITOR, 70W, 250V, WITH D2 PE BASE, FULL CUTOFF, CAT P STREETLIGHT",null,10,"SYLVANIA","JA41C01","AUSTRALIA",1,1,30,157.84351666666666,null,null,"N/A",null,172.47987243661669,177.65426860971519,null,null,172.47987243661669,{"$f":"W12*(Inputs!$D$6)","v":14.143349539802569},186.62322197641925]
[5,15,"16.14.94","FIXTURE LIGHTING"," STREETLIGHT, HIGH PRESSURE SODIUM, & IGNITOR, 70W, 250V, WITH D2 PE BASE, SEMI CUTOFF, CAT P STREETLIGHT",null,"Combined quantity with item 14","SYLVANIA","JS41C03","AUSTRALIA",1,1,30,114.74455833333333,null,null,"N/A",null,125.38447699390835,129.1460113037256,null,null,125.38447699390835,{"$f":"W13*(Inputs!$D$6)","v":10.281527113500486},135.66600410740884,{"$f":"AVERAGE(Y12:Y13)","v":161.14461304191406}]
[6,16,"16.14.77","FIXTURE LIGHTING","STREET LIGHT, HIGH PRESSURE SODIUM, 250V,100W, C/W D2 PE CELL BASE,  C/W INTEGRAL CONTROLGEARSEMI CUT OFF, CAT P STREETLIGHT",null,10,"SYLVANIA","JA47C01","AUSTRALIA",1,1,30,131.05863366666665,null,null,"N/A",null,143.21130759067569,147.50764681839595,null,null,143.21130759067569,{"$f":"W14*(Inputs!$D$6)","v":11.743327222435408},154.95463481311108]
[7,18,"16.14.82","FIXTURE LIGHTING"," STREETLIGHT, HPS, 250V, 100W, FULL CUTOFF, WITH D2 PE CELL BASE, WITH INTEGRAL CONTROL  GEAR, SPECIFY LAMP TYPE,  CAT P STREETLIGHT",null,"Combined quantity with item 16","SYLVANIA","JA47C02","AUSTRALIA",1,1,30,148.59800333333334,null,null,"N/A",null,162.37705038842336,167.24836190007605,null,null,162.37705038842336,{"$f":"W15*(Inputs!$D$6)","v":13.314918131850716},175.69196852027406]
[8,8,"16.14.70","FIXTURE LIGHTING"," STREETLIGHT, HIGH PRESSURE SODIUM,  250V, 150 W, WITH INTEGRAL CONTROL  GEAR AND POWER FACTOR CORRECTION, WITH NEMA PE CELL BASE, WITHOUT FUSE,  SEMI CUT OFF, SUIT TUBULAR LAMP, SIDE ENTRY MOUNT, CAT V STREETLIGHT",null,"550 in 13/14; 550 in 14/15 then 50 from 15/16 onwards","SYLVANIA","PR42C03","AUSTRALIA",1,1,30,183.42742933333335,null,null,"N/A",null,200.43610457312536,206.44918771031914,null,null,200.43610457312536,{"$f":"W16*(Inputs!$D$6)","v":16.43576057499628},216.87186514812163]
[9,19,"16.14.83","FIXTURE LIGHTING","STREETLIGHTING, HPS, 250V, 150W, FULL CUTOFF WITH NEMA P E CELL BASE, WITH CONTROL GEAR & PE CELL,BASE,W/O FUSE,SCO,SUIT TUBULAR LAMP, SIDE ENTRY CAT V STREETLIGHT",null,"Combined quantity with item 8","SYLVANIA","PR42C04","AUSTRALIA",1,1,30,210.64196433333333,null,null,"N/A",null,230.17416176007035,237.07938661287247,null,null,230.17416176007035,{"$f":"W17*(Inputs!$D$6)","v":18.87428126432577},249.04844302439611]
[10,10,"16.14.73","FIXTURE LIGHTING"," STREETLIGHT, HIGH PRESSURE SODIUM,  250V, 250 W, WITH INTEGRAL CONTROL  GEAR AND POWER FACTOR CORRECTION, WITH NEMA PE CELL BASE, WITHOUT FUSE,  SEMI CUT OFF, SUIT  TUBULAR LAMP, SIDE ENTRY MOUNT, CAT V STREETLIGHT",null,"500 in 13/14; 500 in 14/15 then 50 from 15/16 onwards","SYLVANIA","PR43C03","AUSTRALIA",1,1,30,191.43187933333334,null,null,"N/A",null,209.18278320827534,215.4582667045236,null,null,209.18278320827534,{"$f":"W18*(Inputs!$D$6)","v":17.15298822307858},226.33577143135392]
[11,21,"16.14.84","FIXTURE LIGHTING","STREETLIGHTING, HPS, 250V, 250W, FULL CUTOFF WITH NEMA P E CELL BASE, WITH CONTROL GEAR & PE CELL,BASE,W/O FUSE,SCO,SUIT TUBULAR LAMP, SIDE ENTRY CAT V STREETLIGHT",null,"Combined quantity with item 10","SYLVANIA","PR43C04","AUSTRALIA",1,1,30,201.00991433333334,null,null,"N/A",null,219.64896065972039,226.23842947951201,null,null,219.64896065972039,{"$f":"W19*(Inputs!$D$6)","v":18.011214774097073},237.66017543381747,{"$f":"AVERAGE(Y18:Y19)","v":231.9979734325857}]
[12,12,"16.14.74","FIXTURE LIGHTING"," STREETLIGHT, HIGH PRESSURE SODIUM,  250V, 400 W, WITH INTEGRAL CONTROL  GEAR AND PFC, WITH NEMA PE CELL BASE, W/O FUSE, SEMI CUT OFF, SUIT TUBULAR LAMP, SIDE ENTRY MOUNT, CAT V STREETLIGHT",null,30,"SYLVANIA","PR44C03","AUSTRALIA",1,1,30,277.97571266666665,null,null,"N/A",null,303.75156657510871,312.86411357236199,null,null,303.75156657510871,{"$f":"W20*(Inputs!$D$6)","v":24.907628459158914},328.65919503426761]
[13,23,"16.14.85","FIXTURE LIGHTING","STREETLIGHT, HPS, 250V, 400W, FULL CUTOFF WITH NEMA P E CELL BASE,WITH INTEGRAL CONTROL GEAR & POWER FACTOR CORRECTION, W/O FUSE, SCO, SUIT TUBULAR LAMPCAT V STREETLIGHT",null,"Combined quantity with item 12","SYLVANIA","PR44C04","AUSTRALIA",1,1,30,243.25074766666665,null,null,"N/A",null,265.8066597455537,273.78085953792032,null,null,265.8066597455537,{"$f":"W21*(Inputs!$D$6)","v":21.796146099135406},287.6028058446891,{"$f":"AVERAGE(Y20:Y21)","v":308.13100043947838}]
[14,25,"16.14.10","FIXTURE LIGHTING","METAL HALIDE, 100 W, 250V, WITH D2 PE BASE, INTEGRAL CONTROL GEAR, PFC, W/O FUSE, SUIT ELLIPTICAL LAMP, CAT P STREETLIGHT",null,30,"SYLVANIA","JS19C01","AUSTRALIA",1,1,30,116.22262500000001,null,null,"N/A",null,126.99960034837503,130.80958835882629,null,null,126.99960034837503,{"$f":"W22*(Inputs!$D$6)","v":10.413967228566753},137.41356757694177]
[15,26,"16.14.95","FIXTURE LIGHTING","METAL HALIDE, 100 W, 250V, WITH D2 PE BASE, INTEGRAL CONTROL GEAR, PFC, W/O FUSE, SUIT ELLIPTICAL LAMP, CAT P STREETLIGHT FULL CUTOFF OPTION",null,"Combined quantity with item 25","SYLVANIA","JA19C01","AUSTRALIA",1,1,30,158.10873666666669,null,null,"N/A",null,172.76968549155669,177.95277605630338,null,null,172.76968549155669,{"$f":"W23*(Inputs!$D$6)","v":14.167114210307648},186.93679970186435,{"$f":"AVERAGE(Y22:Y23)","v":162.17518363940306}]
[16,27,"16.14.11","FIXTURE LIGHTING","METAL HALIDE, 250V, 150 W, WITH NEMA PE BASE,INTEGRAL CONTROL GEAR, PFC, W/O FUSE,SUIT TUBULAR LAMP, CAT V STREETLIGHT",null,30,"SYLVANIA","PR42C05","AUSTRALIA",1,1,30,183.42742933333335,null,null,"N/A",null,200.43610457312536,206.44918771031914,null,null,200.43610457312536,{"$f":"W24*(Inputs!$D$6)","v":16.43576057499628},216.87186514812163]
[17,28,"16.14.96","FIXTURE LIGHTING","METAL HALIDE, 250V, 150 W, WITH NEMA PE BASE,INTEGRAL CONTROL GEAR, PFC, W/O FUSE,SUIT TUBULAR LAMP, CAT V STREETLIGHT FULL CUTOFF OPTION",null,"Combined quantity with item 27","SYLVANIA","PR42C06","AUSTRALIA",1,1,30,216.76076266666666,null,null,"N/A",null,236.86033790645868,243.96614804365245,null,null,236.86033790645868,{"$f":"W25*(Inputs!$D$6)","v":19.422547708329613},256.28288561478831,{"$f":"AVERAGE(Y24:Y25)","v":236.57737538145497}]
[18,30,"16.14.12","FIXTURE LIGHTING","METAL HALIDE, 250V, 250 W, WITH NEMA PE BASE,INTEGRAL CONTROL GEAR, PFC, W/O FUSE,SUIT TUBULAR LAMP, CAT V STREETLIGHT",null,30,"SYLVANIA","PR43C05","AUSTRALIA",1,1,30,190.61521266666668,null,null,"N/A",null,208.29038949160869,214.53910117635695,null,null,208.29038949160869,{"$f":"W26*(Inputs!$D$6)","v":17.079811938311913},225.3702014299206]
[19,31,"16.14.97","FIXTURE LIGHTING","METAL HALIDE, 250V, 250 W, WITH NEMA PE BASE,INTEGRAL CONTROL GEAR, PFC, W/O FUSE,SUIT TUBULAR LAMP, CAT V STREETLIGHT FULL CUTOFF OPTION",null,"Combined quantity with item 30","SYLVANIA","PR43C06","AUSTRALIA",1,1,30,223.94854600000002,null,null,"N/A",null,244.71462282494207,252.05606150969032,null,null,244.71462282494207,{"$f":"W27*(Inputs!$D$6)","v":20.06659907164525},264.78122189658734,{"$f":"AVERAGE(Y26:Y27)","v":245.07571166325397}]
[20,33,"16.14.13","FIXTURE LIGHTING","METAL HALIDE, 250V, 400 W, WITH NEMA PE BASE,INTEGRAL CONTROL GEAR, PFC, W/O FUSE,SUIT TUBULAR LAMP, CAT V STREETLIGHT",null,10,"SYLVANIA","EP44C05","AUSTRALIA",1,1,30,598.7849609264706,null,null,"NA",null,654.30849399829947,673.93774881824845,null,null,654.30849399829947,{"$f":"W28*(Inputs!$D$6)","v":53.65329650786056},707.96179050616001]
[21,34,"16.14.14","FIXTURE LIGHTING","METAL HALIDE, 250V, 400 W, WITH NEMA PE BASE,INTEGRAL CONTROL GEAR, PFC, W/O FUSE,SUIT TUBULAR LAMP, CAT V STREETLIGHT  FULL CUTOFF OPTION",null,"Combined quantity with item 33","SYLVANIA","PR44C06","AUSTRALIA",1,1,30,243.25074766666665,null,null,"N/A",null,265.8066597455537,273.78085953792032,null,null,265.8066597455537,{"$f":"W29*(Inputs!$D$6)","v":21.796146099135406},287.6028058446891,{"$f":"AVERAGE(Y28:Y29)","v":497.78229817542456}]
[22,38,"16.13.10","FLOOD LIGHT ELECTRIC"," FLOODLIGHT, ELECTRIC, HIGH PRESSURE SODIUM  250 V, 250W, WITH INTEGRAL    CONTROL GEAR AND PFC,  WITH NEMA PE CELL, WITH NEMA BASE, W/O LAMPSUIT TUBULAR LAMP","Yes",5,"SYLVANIA","XR43C02","AUSTRALIA",1,1,30,354.28311666666667,null,null,"N/A",null,387.13472722581668,398.74876904259116,null,null,387.13472722581668,{"$f":"W30*(Inputs!$D$6)","v":31.745047632516968},418.87977485833363]
[23,39,"16.13.41","FLOOD LIGHT ELECTRIC"," FLOODLIGHT, 250V, 400W SON, WIDE BEAM HIGH PRESSURE SODIUM, WITH INTEGRAL CONTROL GEAR, WITH IGNITOR & PFC WITH PE CELL BASE, WITH NEMA BASE, W/O LAMPSUIT TUBULAR LAMP",null,5,"SYLVANIA","XR44C02","AUSTRALIA",1,1,30,364.86108333333328,null,null,"N/A",null,398.69355700758302,410.65436371781101,null,null,{"$f":"S31*(1+$W$7)","v":398.69355700758302},{"$f":"W31*(Inputs!$D$6)","v":32.692871674621813},431.38642868220484]
[24,40,"16.13.50","FLOOD LIGHT ELECTRIC"," METAL HALIDE, 250V, 250W, WIDE BEAM,  INTEGRAL CONTROL GEAR,  WITH IGNITOR & PFC, WITH PE CELL BASE, WITH NEMA BASE, W/O LAMPSUIT TUBULAR LAMP",null,5,"SYLVANIA","XR43C01","AUSTRALIA",1,1,30,307.60145,null,null,"N/A",null,336.12440965415004,346.20814194377454,null,null,336.12440965415004,{"$f":"W32*(Inputs!$D$6)","v":27.562201591640303},363.68661124579035]
[25,41,"16.13.51","FLOOD LIGHT ELECTRIC"," METAL HALIDE, 250V, 400W,WIDE BEAM,  INTEGRAL CONTROL GEAR WITH IGNITOR & PFC, WITH PE CELL BASE, WITH NEMA BASE, W/O LAMPSUIT TUBULAR LAMP","Yes",5,"SYLVANIA","XR44C01","AUSTRALIA",1,1,30,348.17028333333337,null,null,"N/A",null,380.45506919598336,391.86872127186285,null,null,380.45506919598336,{"$f":"W33*(Inputs!$D$6)","v":31.197315674070637},411.65238487005399]
[26,49,"16.06.08","LAMP"," SODIUM VAPOUR,  TUBULAR, COATED, 250V, 400 W, W/O INTERNAL IGNITOR, G.E.S. 4 YEAR LIFE MINIMUM",null,140,"SYLVANIA",672040,"CHINA",6,12,30,7.7472499999999993,null,null,"USD",null,8.4656292507500002,8.4656292507500002,null,null,8.4656292507500002,{"$f":"W34*(Inputs!$D$6)","v":0.69418159856150008},9.1598108493114996]
[27,51,"15.97.33","LAMP"," ELLIPTICAL MERCURY VAPOUR, HIGH  PRESSURE, COLOUR  CORRECTED, 250V, 50W, TYPE E.S.",null,"300 in 13/14; 300 in 14/15 then 10 from 15/16 onwards","SYLVANIA",645001,"CHINA",1,40,30,2.7155,null,null,"USD",null,2.9673001685000004,2.9673001685000004,null,null,2.9673001685000004,{"$f":"W35*(Inputs!$D$6)","v":0.24331861381700004},3.2106187823170007]
[28,52,"15.97.31","LAMP"," ELLIPTICAL MERCURY VAPOUR, HIGH  PRESSURE, COLOUR  CORRECTED, 250V, 80W,TYPE, E.S.",null,7000,"SYLVANIA",645002,"CHINA",40,40,30,2.2586249999999999,null,null,"USD",null,2.4680605203749999,2.4680605203749999,null,null,2.4680605203749999,{"$f":"W36*(Inputs!$D$6)","v":0.20238096267075001},2.6704414830457499]
[29,53,"15.97.34","LAMP"," ELLIPTICAL, MERCURY VAPOUR, HIGH PRESSURE, COLOUR  CORRECTED, 250V, 125W, TYPE, E.S.",null,30,"SYLVANIA",654610,"CHINA",1,40,30,2.296125,null,null,"USD",null,2.5090377828750001,2.5090377828750001,null,null,2.5090377828750001,{"$f":"W37*(Inputs!$D$6)","v":0.20574109819575001},2.71477888107075]
[30,58,"16.06.20","LAMP"," HIGH PRESSURE SODIUM, 250V, 70W TUBULAR",null,50,"SYLVANIA",673340,"BELGIUM",2,40,30,8.4723749999999995,null,null,"Euro",null,9.2579929166250015,9.2579929166250015,null,null,9.2579929166250015,{"$f":"W38*(Inputs!$D$6)","v":0.75915541916325013},10.017148335788251]
[31,60,"16.06.01","LAMP"," SODIUM VAPOUR, ELLIPTICAL DIFFUSING, HIGH PRESSURE, 250V, 70 W, WITH INBUILT IGNITOR. 4 YEAR LIFE MINIMUM",null,"Combined quantity with item 58","SYLVANIA",673250,"CHINA",1,40,30,7.7006249999999996,null,null,"USD",null,8.4146808543750016,8.4146808543750016,null,null,8.4146808543750016,{"$f":"W39*(Inputs!$D$6)","v":0.69000383005875021},9.1046846844337512]
[32,61,"16.06.17","LAMP"," SODIUM VAPOUR, ELLIPTICAL, HPS, 250V, 100W, 4 YEAR LIFE MINIMUM",null,"Combined quantity with item 59","SYLVANIA","206920X","BELGIUM",1,40,30,15.45,null,null,"Euro",null,16.882632149999999,16.882632149999999,null,null,16.882632149999999,{"$f":"W40*(Inputs!$D$6)","v":1.3843758363000001},{"$f":"SUM(W40:X40)","v":18.267007986299998}]
[33,66,"16.06.21","LAMP"," SODIUM VAPOUR HIGH PRESSURE, TUBULAR, 250V, 150W, E40 BASE, DOUBLE ARC,  W/O IGNITOR",null,"Combined quantity with item 62","SYLVANIA",673135,"BELGIUM",12,12,30,15.391499999999999,null,null,"USD",null,16.8187076205,16.8187076205,null,null,16.8187076205,{"$f":"W41*(Inputs!$D$6)","v":1.379134024881},18.197841645381001]
[34,67,"16.06.22","LAMP"," SODIUM VAPOUR, HIGH PRESSURE, TUBULAR,  250V, 250W, E40 BASE, DOUBLE ARC,  W/O IGNITOR",null,"Combined quantity with item 64","SYLVANIA",673138,"BELGIUM",12,12,30,17.308374999999998,null,null,"USD",null,18.913328688625,18.913328688625,null,null,18.913328688625,{"$f":"W42*(Inputs!$D$6)","v":1.5508929524672501},20.464221641092252]
[35,68,"16.06.23","LAMP"," SODIUM VAPOUR, HIGH PRESSURE, TUBULAR, 250V, 400W, E40 BASE, DOUBLE ARC,  W/O IGNITOR",null,"Combined quantity with item 49","SYLVANIA",672035,"BELGIUM",6,12,30,17.958124999999999,null,null,"USD",null,19.623328056875,19.623328056875,null,null,19.623328056875,{"$f":"W43*(Inputs!$D$6)","v":1.6091129006637501},21.232440957538749]
[36,69,"16.06.50","LAMP"," METAL HALIDE, ELLIPTICAL, 250V, 70W, E40 BASE, W/O IGNITOR",null,5,"SYLVANIA",208130,"CHINA",1,12,30,15.124999999999998,null,null,"USD",null,16.527495875,16.527495875,null,null,16.527495875,{"$f":"W44*(Inputs!$D$6)","v":1.3552546617500001},17.882750536749999]
[37,70,"16.06.51","LAMP"," METAL HALIDE, ELLIPTICAL, 250V, 100W, E40 BASE, W/O IGNITOR",null,5,"SYLVANIA",208230,"CHINA",1,12,30,15.4,null,null,"USD",null,16.8279958,16.8279958,null,null,16.8279958,{"$f":"W45*(Inputs!$D$6)","v":1.3798956556000002},18.207891455599999]
[38,74,"16.07.78","LAMP"," COMPACT FLUORESCENT, 250V, 42 WATT, AMALGUM ",null,1000,"SYLVANIA","278450LL","UAE",10,10,30,4.6453333333333333,null,null,"USD",null,5.0760811573333333,5.0760811573333333,null,null,5.0760811573333333,{"$f":"W46*(Inputs!$D$6)","v":0.41623865490133333},5.4923198122346664]
[39,75,"16.07.67","LAMP"," T5, FLUORESCENT, 250V, 24 WATT, TUBULAR,  AMALGUM ",null,5,"SYLVANIA",200773,"BELGIUM",1,25,30,3.0385,null,null,"Euro",null,3.3202509895000003,3.3202509895000003,null,null,3.3202509895000003,{"$f":"W47*(Inputs!$D$6)","v":0.27226058113900004},3.5925115706390005]
[40,76,"16.15.72","ACCESSORY"," DIFFUSER, HIGH IMPACT ACRYLIC CAT P4 & P5 STREETLIGHT",null,"As required","SYLVANIA","JS00000","AUSTRALIA",1,1,30,31.902926829268299,null,null,"N/A",null,34.861189525365859,35.907025211126836,null,null,34.861189525365859,{"$f":"W48*(Inputs!$D$6)","v":2.8586175410800005},37.71980706644586]
[41,77,"16.15.74","ACCESSORY"," DIFFUSER, LAMP, ACRYLIC,  SUIT \"URBAN type\"  100W FITTING",null,"As required","SYLVANIA","J00000","AUSTRALIA",1,1,30,31.922800000000002,null,null,"N/A",null,34.882905475600005,35.929392639868006,null,null,34.882905475600005,{"$f":"W49*(Inputs!$D$6)","v":2.8603982489992004},37.743303724599208]
[42,78,"16.15.71","ACCESSORY"," DIFFUSER, LIGHT, 400 W, ACRYLIC, HIGH TEMPERATURE, WITH GLARE SHIELD.",null,"As required","SYLVANIA","PR00004","AUSTRALIA",1,1,30,138.58000000000001,null,null,"N/A",null,151.43010766000003,155.97301088980004,null,null,{"$f":"S50*(1+$W$7)","v":151.43010766000003},{"$f":"W50*(Inputs!$D$6)","v":12.417268828120003},163.84737648812003]
[43,62,"16.14.24","ACCESSORY"," GUARD, LAMP, WIRE, SUIT 80 FITTING",null,"As required","SYLVANIA","JS00005","AUSTRALIA",1,1,30,48.729272727272729,null,null,"N/A",null,53.247791999454556,54.845225759438193,null,null,53.247791999454556,{"$f":"W51*(Inputs!$D$6)","v":4.3663189439552736},57.614110943409827]
[44,63,"16.14.31","ACCESSORY"," GUARD, LAMP WIRE, SUIT 100W \"URBAN type\" FITTING",null,"As required","SYLVANIA","JA00004","AUSTRALIA",1,1,30,53.303428571428569,null,null,"N/A",null,58.246095592571429,59.993478460348577,null,null,58.246095592571429,{"$f":"W52*(Inputs!$D$6)","v":4.7761798385908572},63.022275431162285]
[45,64,"23.12.47","ACCESSORY"," PHOTO ELECTRIC CELL BASE, 250 V (FIG. 3.1 TO AS 3771)",null,"As required","SYLVANIA","Z60160","AUSTRALIA",1,1,30,4.5555555555555554,null,null,"N/A",null,4.9779785555555556,4.9779785555555556,null,null,4.9779785555555556,{"$f":"W53*(Inputs!$D$6)","v":0.40819424155555556},5.3861727971111115]
[46,65,"23.12.46","ACCESSORY"," PHOTO ELECTRIC CELL BASE, 240V, ROUND NEMA TYPE",null,"As required","SYLVANIA","Z15216*        New code Z15212 as at 9June2015","AUSTRALIA",1,1,30,8.3047499999999985,null,null,"N/A",null,9.1773000000000007,9.4526190000000003,null,null,9.1773000000000007,{"$f":"W54*(Inputs!$D$6)","v":0.75253860000000006},9.9298386000000001]
[47,67,"23.12.49","ACCESSORY"," SWITCH, PHOTO ELECTRIC CELL, NEMA TYPE, MAJOR ROAD LIGHTING, 30 LUX ON, 20 LUX OFF, ELECTRONIC, CAT V STREETLIGHT","Yes",1300,"TYCO","Z15209","USA",1,1,30,14.32,null,null,"USD",null,15.647850640000001,15.647850640000001,null,null,15.647850640000001,{"$f":"W55*(Inputs!$D$6)","v":1.2831237524800001},16.930974392480003]
[48,68,"23.12.90","ACCESSORY"," SWITCH, PHOTO ELECTRIC CELL, NEMA BASED BRIDGING PLUG RATED AT 10 AMPS",null,300,"TYCO","Z15210","USA",1,1,30,4.916666666666667,null,null,"USD",null,5.3725744166666676,5.3725744166666676,null,null,5.3725744166666676,{"$f":"W56*(Inputs!$D$6)","v":0.44055110216666676},5.8131255188333339]
[]
["Additions:","Addendum"]
[null,null,161641,"ACCESSORY","Diffuser to suit Roadster",null,null,null,"PR00000","Australia",1,null,null,null,69.95,null,null,"NA",74.211500000000001,76.437844999999996,null,null,{"$f":"S59*(1+$W$7)","v":74.211500000000001},{"$f":"W59*(Inputs!$D$6)","v":6.0853429999999999},{"$f":"SUM(W59:X59)","v":80.296842999999996}]
[70,2,"16.14.99","FIXTURE LIGHTING","LED 18",null,null,null,"JLA99C01L22",null,1,1,30,null,325,338,"TBA","TBA",338,338,null,null,{"$f":"S60*(1+$W$7)","v":338},{"$f":"W60*(Inputs!$D$6)","v":27.716000000000001},365.71600000000001,{"$f":"AVERAGE(Y60)","v":365.71600000000001}]
[73,5,"16.15.01","FIXTURE LIGHTING","LED 18",null,null,null,"JLA99C02L22",null,1,1,30,null,null,348,"TBA","TBA",338,338,null,null,338,{"$f":"W61*(Inputs!$D$6)","v":27.716000000000001},365.71600000000001]
[76,8,"16.15.02","ACCESSORY",null,null,null,null,"JLA00000",null,1,1,30,null,50,51.5,"NA","NA",53.045000000000002,54.63635,null,null,53.045000000000002,{"$f":"W62*(Inputs!$D$6)","v":4.3496900000000007},57.394690000000004]
[null,null,"16.15.03","ACCESSORY",null,null,null,null,"JLA00003",null,1,1,30,null,74,76.22,"NA","NA",78.506600000000006,80.861798000000007,null,null,78.506600000000006,{"$f":"W63*(Inputs!$D$6)","v":6.437541200000001},84.944141200000004]
[null,null,"16.15.04","ACCESSORY",null,null,null,null,"JLA00002",null,1,1,30,null,65,66.95,"NA","NA",68.958500000000001,71.027254999999997,null,null,68.958500000000001,{"$f":"W64*(Inputs!$D$6)","v":5.6545969999999999},74.613096999999996]
[null,null,"New","ACCESSORY",null,null,null,null,"JLA00004",null,1,1,30,null,null,85,null,null,87.55,90.176500000000004,null,null,87.55,{"$f":"W65*(Inputs!$D$6)","v":7.1791},94.729100000000003]
[null,null,"16.15.05","ACCESSORY",null,null,null,null,"JLA00007",null,1,1,30,null,90,92.7,"NA","NA",95.481000000000009,98.345430000000007,null,null,95.481000000000009,{"$f":"W66*(Inputs!$D$6)","v":7.8294420000000011},103.31044200000001]
[null,null,"New","ACCESSORY",null,null,null,null,"JLA00008",null,1,1,30,null,null,76.22,null,null,78.506600000000006,80.861798000000007,null,null,78.506600000000006,{"$f":"W67*(Inputs!$D$6)","v":6.437541200000001},84.944141200000004]
[79,11,"23.12.50","ACCESSORY",null,null,null,null,"Z601593",null,25,25,30,null,16.579999999999998,17.239999999999998,"TBA","TBA",17.757199999999997,17.757199999999997,null,null,17.757199999999997,{"$f":"W68*(Inputs!$D$6)","v":1.4560903999999999},19.213290399999998]
[null,null,null,null,"LED14W",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,{"$f":"W69*(Inputs!$D$6)","v":20.5},270.5,{"$f":"Y69","v":270.5}]
[null,null,null,null,"LED - New Technology - Major",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,555,{"$f":"W70*(Inputs!$D$6)","v":45.510000000000005},600.51,{"$f":"Y70","v":600.51}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Contract SOR"]
["CONTRACT ITEM NO.","TENDER ITEM NO.","S.I. NO.","ITEM NAME","DESCRIPTION","ESTIMATED ANNUAL VOLUME REQUIRED ","ESTIMATED ANNUAL VOLUME REQUIRED ","MANUFACTURER","BRAND AND/OR CATALOGUE NO.","COUNTRY OF ORIGIN","MIN ORDER QUANTITY","STANDARD PACK QUANTITY","LEAD TIME FOR DELIVERY TO TASNETWORKS WAREHOUSE FOR AMC (CALENDAR DAYS)","NETT TENDERED RATE CIP CAMBRIDGE          YEAR 1        (01/10/2013 to 30/09/2014)                  ($ EACH ex. gst)","NETT TENDERED RATE CIP CAMBRIDGE          YEAR 2        (01/10/2014 to 30/09/2015)                  ($ EACH ex. gst)","2015-16","2016-17"]
[1,54,"15.97.35","LAMP"," ELLIPTICAL MERCURY VAPOUR, HIGH  PRESSURE COLOUR CORRECTED, 250V, 250W,TYPE, E.S.","260 in 13/14, then 50 after that",null,"GE Lighting","74782E","China",1,12,"13 weeks",2.375,2.375,{"$f":"O85*1.03","v":2.44625},{"$f":"P85*1.03","v":2.5196375},null,null,null,null,null,{"$f":"Q85*(1+$W$7)","v":2.5196375},{"$f":"W85*(Inputs!$D$6)","v":0.20661027500000001},{"$f":"SUM(W85:X85)","v":2.726247775}]
[2,56,"15.97.37","LAMP"," ELLIPTICAL CAOTED MERCURY VAPOUR, HIGH PRESSURE, COLOUR CORRECTED, 250V, 400W,TYPE, E.S.","230 in 13/14, then 50 after that",null,"GE Lighting",44185,"China",1,12,"13 weeks",4.6550000000000002,4.6550000000000002,{"$f":"O86*1.03","v":4.7946500000000007},{"$f":"P86*1.03","v":4.9384895000000011},null,null,null,null,null,{"$f":"Q86*(1+$W$7)","v":4.9384895000000011},{"$f":"W86*(Inputs!$D$6)","v":0.4049561390000001},{"$f":"SUM(W86:X86)","v":5.3434456390000014}]
[3,59,"16.06.12","LAMP"," LAMP, SODIUM VAPOUR TUBULAR, HIGH PRESSURE, COATED, 250V, 100W, G.E.S BASE, W/O IGNITOR, CAT V STREETLIGHT,4-YEAR LIFE MINIMUM",5,null,"GE Lighting",93767,"Hungary/China",1,12,"13 weeks",15.2,15.2,15.655999999999999,16.125679999999999,null,null,null,null,null,16.125679999999999,{"$f":"W87*(Inputs!$D$6)","v":1.3223057599999999},17.447985759999998]
[4,62,"16.06.02","LAMP"," LAMP, SODIUM VAPOUR HIGH PRESSURE, ELLYPTICAL, COATED. DIFFUSING,  W/O IGNITER, 250V, 150 W, G.E.S. COATED 4 YEAR LIFE MINIMUM",1300,null,"GE Lighting",44245,"Hungary/China",1,12,"13 weeks",15.2,15.2,15.655999999999999,16.125679999999999,null,null,null,null,null,16.125679999999999,{"$f":"W88*(Inputs!$D$6)","v":1.3223057599999999},17.447985759999998]
[5,63,"16.06.11","LAMP"," SODIUM VAPOUR,  TUBULAR, HIGH PRESSURE, COATED, 250V, 150W, GES BASE, W/O IGNITOR,  CAT V STREETLIGHT, 4 YEAR LIFE MINIMUM","Combined quantity with item 62",null,"GE Lighting",93377,"Hungary/China",1,12,"13 weeks",15.2,15.2,15.655999999999999,16.125679999999999,null,null,null,null,null,16.125679999999999,{"$f":"W89*(Inputs!$D$6)","v":1.3223057599999999},17.447985759999998]
[6,64,"16.06.04","LAMP"," SODIUM VAPOUR HIGH PRESSURE, ELLYPTICAL, E40, COATED,DIFFUSING, W/O IGNITER, 250V, 250 W, G.E.S.  4 YEAR LIFE MINIMUM",1500,null,"GE Lighting",44052,"Hungary/China",1,12,"13 weeks",15.2,15.2,15.655999999999999,16.125679999999999,null,null,null,null,null,16.125679999999999,{"$f":"W90*(Inputs!$D$6)","v":1.3223057599999999},17.447985759999998]
[7,65,"16.06.05","LAMP"," SODIUM VAPOUR,  TUBULAR, CLEAR, 250V, 250 W, W/O IGNITOR, G.E.S. 4 YEAR LIFE MINIMUM","Combined quantity with item 64",null,"GE Lighting",93378,"Hungary/China",1,12,"13 weeks",15.2,15.2,15.655999999999999,16.125679999999999,null,null,null,null,null,16.125679999999999,{"$f":"W91*(Inputs!$D$6)","v":1.3223057599999999},17.447985759999998]
[8,71,"16.06.52","LAMP"," METAL HALIDE, ELLIPTICAL, 250V, 150W, E40 BASE W/O IGNITOR",30,null,"GE Lighting",43285,"Hungary",1,12,"13 weeks",18.05,18.05,18.5915,19.149245000000001,null,null,null,null,null,19.149245000000001,{"$f":"W92*(Inputs!$D$6)","v":1.5702380900000001},20.719483090000001]
[9,72,"16.06.53","LAMP"," METAL HALIDE, TUBULAR, 250V, 250W, E40  BASE, W/O IGNITOR",30,null,"GE Lighting",10589,"Hungary",1,12,"13 weeks",18.05,18.05,18.5915,19.149245000000001,null,null,null,null,null,19.149245000000001,{"$f":"W93*(Inputs!$D$6)","v":1.5702380900000001},20.719483090000001]
[10,73,"16.06.54","LAMP"," METAL HALIDE, TUBULAR, 250V, 400W, E40  BASE, W/O IGNITOR",10,null,"GE Lighting",13067,"Hungary",1,12,"13 weeks",28.5,28.5,29.355,30.23565,null,null,null,null,null,30.23565,{"$f":"W94*(Inputs!$D$6)","v":2.4793232999999999},32.714973299999997]
[11,80,"N/A","RE-PACK CHARGE","CHARGE PER PURCHASE ORDER WHERE ONE OR MORE LINES ON THE PURCHASE ORDER IS FOR A QUANTITY LESS THAN THE STANDARD PACK QUANTITY","Unknown",null,"GE Lighting","N/A","Australia",1,"N/A","N/A",30,30,30.900000000000002,31.827000000000002,null,null,null,null,null,31.827000000000002,{"$f":"W95*(Inputs!$D$6)","v":2.6098140000000001},34.436813999999998]
[]
[]
[]
[]
[]
[]
[]
[]
["still to update"]
[null,null,null,null,null,null,"2014-15 Prices","Average","Index to 2016-17","Plus Warehouse","2017-18"]
["Manufacturer","Model Abbreviation","PL Tariff description","Power Comsumption (input wattage)","Work Category","Asset Life (years)","Luminaire UNIT price",null,1.0346790300000002]
["Sylvania","Kensington 18W LED","18W LED Decorative - Bottom Pole Entry",21.9,"RLMIN",20,1085.53,{"$f":"AVERAGE(G107:G109)","v":914.13},{"$f":"H107*I106","v":945.83114169390012},77.558153618899809,{"$f":"SUM(I107:J107)","v":1023.3892953128}]
["Sylvania","Bourke Hill 18W LED Top","18W LED Decorative - Side Entry",21.9,"RLMIN",20,828.43]
["Sylvania","Bourke Hill 18W LED Side","18W LED Decorative - Top Entry",21.9,"RLMIN",20,828.43]
["Sylvania","Kensington 25W LED","25W LED Decorative - Bottom Pole Entry",29,"RLMIN",20,1085.53,{"$f":"AVERAGE(G110:G112)","v":914.13},{"$f":"H110*I106","v":945.83114169390012},77.558153618899809,{"$f":"SUM(I110:J110)","v":1023.3892953128}]
["Sylvania","Bourke Hill 25W LED Top","25W LED Decorative - Side Entry",29,"RLMIN",20,828.43]
["Sylvania","Bourke Hill 25W LED Side","25W LED Decorative - Top Entry",29,"RLMIN",20,828.43]

{"sheet":"Old Prices Indexed","index":19,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Link to file","Public Lighting Replacement Cost (Unit Rate Material Component) ($2009/10)"]
[null,"Taken from the 2012 Aurora determination cost inputs"]
[null,"Public Lighting Replacement Cost (Unit Rate Material Component) ($2009/10)"]
[null,"Light Description","Work\nCategory\nCode","Bracket\n(Material Cost)","Lamp Price\n(Material Cost)","Luminaire Price\n(Material Cost)","Energy Rating \n(watts)",null,"Lamp Price\nIndex to 2016/17 prices","Luminaire Price\nIndex to 2016/17 prices","Combined",null,null,null,1]
[null,"50W Mercury Vapour","RLMIN",184.84,2.35,68.489999999999995,65,null,{"$f":"E5*$O$11","v":2.7512504495378294},{"$f":"F5*$O$11","v":80.184316293125931},{"$f":"SUM(I5:J5)","v":82.935566742663767},null,1,{"$f":"'Master Data'!B35","v":2.6548672566371723E-2},{"$f":"O4*(1+N5)","v":1.0265486725663717}]
[null,"80W Mercury Vapour","RLMIN",184.84,1.93,68.489999999999995,95.8,null,2.2595376032374515,80.184316293125931,{"$f":"SUM(I6:J6)","v":82.443853896363379},null,2,{"$f":"'Master Data'!C$35","v":3.1034482758620641E-2},{"$f":"O5*(1+N6)","v":1.0584070796460177}]
[null,"80W Mercury Vapour Art decorative","RLMIN",184.84,1.93,744.87,95.8,null,2.2595376032374515,872.05273291372043,874.31227051695794,null,3,{"$f":"'Master Data'!D$35","v":2.5000000000000001E-2},{"$f":"O6*(1+N7)","v":1.084867256637168}]
[null,"125W Mercury Vapour","RLMAJ",184.84,2.41,119.8,142,null,2.8214951418664551,140.2552356828221,143.07673082468855,null,4,{"$f":"'Master Data'!E$35","v":2.93E-2},1.1166538672566371]
[null,"250W Mercury Vapour","RLMAJ",184.84,5.05,136.11000000000001,270,null,5.9122616043259741,159.3500845474868,165.26234615181278,null,5,{"$f":"'Master Data'!F$35","v":1.3299999999999999E-2},1.1315053636911505]
[null,"400W Mercury Vapour","RLMAJ",184.84,7.05,294.23,440,null,8.2537513486134877,344.4682637308577,352.72201507947119,null,6,{"$f":"'Master Data'!G$35","v":1.3100000000000001E-2},1.1463280839555048]
[null,"70W Sodium Vapour","RLMIN",184.84,9.1199999999999992,148.03,86,null,10.677193233951066,173.30536342344038,183.98255665739146,null,7,{"$f":"'Master Data'!H$35","v":2.1299999999999999E-2},1.1707448721437572]
[null,"100W Sodium Vapour","RLMIN",184.84,33.18,119.8,120,null,38.845314857729868,140.2552356828221,179.10055054055198]
[null,"150W Sodium Vapour","RLMAJ",184.84,28.35,162.01,173,null,33.190617125275516,189.67237673601011,222.86299386128562]
[null,"250W Sodium Vapour","RLMAJ",184.84,27.15,166.45,273,null,31.785723278703006,194.87048396832839,226.6562072470314]
[null,"400W Sodium Vapour","RLMAJ",184.84,29.84,173.68,440,null,34.935026984769713,203.33496939392776,238.26999637869747]
[null,"150W Metal Halide","RLMAJ",184.84,28.35,162.01,168,null,33.190617125275516,189.67237673601011,222.86299386128562]
[null,"250W Metal Halide","RLMAJ",184.84,27.15,166.45,268,null,31.785723278703006,194.87048396832839,226.6562072470314]
[null,"400W Metal Halide","RLMAJ",184.84,27.15,166.45,268,null,31.785723278703006,194.87048396832839,226.6562072470314]
[null,"1x20W Fluorescent","RLMIN",184.84,4.3099999999999996,212.27,23.5,null,5.0459103989395935,248.51401400995536,253.55992440889494]
[null,"2x20W Fluorescent","RLMIN",184.84,8.6199999999999992,212.27,47,null,10.091820797879187,248.51401400995536,258.60583480783453]
[null,"1x40W Fluorescent","RLMIN",184.84,4.59,165.11,50,null,5.3737189631398454,193.30168583965576,198.67540480279561]
[null,"2x40W Fluorescent","RLMIN",184.84,9.18,165.11,100,null,10.747437926279691,193.30168583965576,204.04912376593546]
[null,"3x40W Fluorescent","RLMIN",184.84,13.77,165.11,150,null,16.121156889419538,193.30168583965576,209.42284272907528]
[null,"4x40W Fluorescent","RLMIN",184.84,44.04,229.33,200,null,51.55960416921107,268.48692152872786,320.04652569793893]
[null,"42W Compact Fluorescent","RLMIN",184.84,12.93,145.91,46.4,null,15.13773119681878,170.82338429449561,185.96111549131439]
[null,"60W Incandescent","RLMIN",184.84,1.84,45.87,60,null,2.1541705647445135,53.702067285234143,55.856237849978655]
[null,"100W Incandescent","RLMIN",184.84,1.84,45.87,100,null,2.1541705647445135,53.702067285234143,55.856237849978655]

{"sheet":"Bracket Summary","index":20,"n_rows":120,"n_cols":22,"rows_kept":120,"cut":false,"hidden":false,"merged":[[41,1,41,10],[41,11,41,21]]}
["Data from the Bracket database sample. These workings have been completed by Garrard which represents a sample of 10,000 brackets and what light is attached to that type."]
[]
["Count of OutreachArmType","Column Labels"]
["Row Labels","T1","T2","T3","T4","T5","TA","TB","TC","Grand Total",null,"Data from: - '\\NWRegulatory\\Distribution Determination 2017\\7. Public Lighting Model\\[Bracket Info _ UMS Maintenance Service Orders 30march2014 to 30july2015 as at 31july2015 .xlsx]Bracket Data'!$A:$CF"]
["CFL_32",null,null,null,4,null,null,null,null,4]
["CFL_42",1,null,39,972,12,1,12,2,1039]
["FL_1X20",null,null,null,null,1,null,null,null,1,null,null,"OUTREACHARM","OUTREACHARM$DESC"]
["FL_1X40",null,null,1,null,null,null,null,null,1,null,"Outreach Arm Type","NA","Not Applicable"]
["FL_2X24",null,null,null,1,null,null,null,null,1,null,"Outreach Arm Type","OTHER","Other"]
["HPS_100_E",null,null,2,1,null,null,null,null,3,null,"Outreach Arm Type","R1","Roadlighting Pole - outreach arm 0.6m"]
["HPS_100_T",null,null,7,13,11,null,null,4,35,null,"Outreach Arm Type","R2","Roadlighting Pole - outreach arm 1m"]
["HPS_150_E",2,null,3,1,null,null,null,null,6,null,"Outreach Arm Type","R3","Roadlighting Pole - outreach arm 1.25m"]
["HPS_150_T",91,6,32,124,100,2,4,1,360,null,"Outreach Arm Type","R4","Roadlighting Pole - outreach arm 1.5m"]
["HPS_150_TDA",null,null,1,null,null,null,null,null,1,null,"Outreach Arm Type","R5","Roadlighting Pole - outreach arm 2m"]
["HPS_250_E",3,null,1,null,2,null,null,null,6,null,"Outreach Arm Type","R6","Roadlighting Pole - outreach arm 3m"]
["HPS_250_T",118,6,22,55,77,1,null,2,281,null,"Outreach Arm Type","R7","Roadlighting Pole - outreach arm 4.5m"]
["HPS_250_TDA",2,null,null,1,null,null,null,null,3,null,"Outreach Arm Type","T1","Uplift Bracket - Type 1 (uplift 4.3m)"]
["HPS_400_T",7,null,2,2,6,5,4,2,28,null,"Outreach Arm Type","T2","Uplift Bracket - Type 2  (uplift 2.8m)"]
["HPS_400_TDA",null,2,null,null,null,null,null,null,2,null,"Outreach Arm Type","T3","Bracket - Type 3 (2m)"]
["HPS_70_E",null,null,1,1,null,null,null,null,2,null,"Outreach Arm Type","T4","Bracket - Type 4 (1.5m)"]
["INC_60",null,null,null,5,null,null,1,null,6,null,"Outreach Arm Type","T5","Bracket - Type 5 (3m)"]
["LED_18",null,null,502,3385,41,2,82,1,4013,null,"Outreach Arm Type","TA","Mounting Bracket - Type A (0.3m) (Vert. Mtd 25 NB)"]
["LED_18_1",null,null,null,5,null,null,null,null,5,null,"Outreach Arm Type","TB","Mounting Bracket - Type B (0.3m) (Horiz. Mtd 25 NB)"]
["LED_25",null,null,10,14,2,null,null,null,26,null,"Outreach Arm Type","TC","Mounting Bracket - Type C (0.3m) (Horiz. Mtd 32 NB)"]
["MV_250_E",5,2,4,6,2,null,1,null,20]
["MV_250_T",1,null,null,2,null,null,null,null,3]
["MV_400_E",4,3,3,1,3,1,null,null,15]
["MV_50_E",null,null,null,8,null,null,null,null,8]
["MV_80_E",4,null,277,4146,61,12,16,4,4520]
["Grand Total",238,19,907,8747,318,24,120,16,10389]
[]
["Unit Cost",444,347,142,96,169,58,50.97,49]
[null,238,19,907,8747,318,24,120,16,{"$f":"SUM(B33:I33)","v":10389}]
["% of Known Types",{"$f":"B33/$J$33","v":2.2908845894696314E-2},1.8288574453749157E-3,8.7303879102897289E-2,0.84194821445759938,3.0609298296274907E-2,2.310135720473578E-3,1.155067860236789E-2,1.5400904803157184E-3,{"$f":"SUM(B34:I34)","v":1}]
[null,{"$f":"B32*B33","v":105672},{"$f":"C32*C33","v":6593},{"$f":"D32*D33","v":128794},839712,53742,1392,6116.4,784,{"$f":"SUM(B35:I35)","v":1142805.3999999999}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J35/J30","v":110.0014823370873}]
[]
[]
[]
[]
[null,"Static of Pivot data above",null,null,null,null,null,null,null,null,null,"Weighting of costs using the unit cost above"]
[null,"Row Labels","T1","T2","T3","T4","T5","TA","TB","TC","Grand Total",{"$f":"C43&\" Cost\"","v":"T1 Cost"},{"$f":"D43&\" Cost\"","v":"T2 Cost"},"T3 Cost","T4 Cost","T5 Cost","TA Cost","TB Cost","TC Cost",null,"Weightd Bracket Cost","Weightd Bracket Cost net bracketless"]
[{"$f":"VLOOKUP(B44,Inputs!$E$69:$F$129,2,FALSE)","v":32},"CFL_32",null,null,null,4,null,null,null,null,4,{"$f":"IFERROR(C44*C$75,0)","v":0},{"$f":"IFERROR(D44*D$75,0)","v":0},{"$f":"IFERROR(E44*E$75,0)","v":0},{"$f":"IFERROR(F44*F$75,0)","v":374.81738668657295},{"$f":"IFERROR(G44*G$75,0)","v":0},{"$f":"IFERROR(H44*H$75,0)","v":0},{"$f":"IFERROR(I44*I$75,0)","v":0},{"$f":"IFERROR(J44*J$75,0)","v":0},null,{"$f":"SUM(L44:S44)/K44","v":93.704346671643236},{"$f":"U44*$I$81","v":72.584919314146148}]
[{"$f":"VLOOKUP(B45,Inputs!$E$69:$F$129,2,FALSE)","v":42},"CFL_42",1,null,39,972,12,1,12,2,1039,433.38260335634993,0,5405.5694986204189,{"$f":"IFERROR(F45*F$75,0)","v":91080.624964837232},1979.5043234384634,56.613042780784454,597.01381873170692,95.656520560635798,{"$f":"SUM(L44:S45)/SUM(K44:K45)","v":95.899503508161217},{"$f":"SUM(L45:S45)/K45","v":95.907954545067938},{"$f":"U45*$I$81","v":74.291870009326146}]
[{"$f":"VLOOKUP(B46,Inputs!$E$69:$F$129,2,FALSE)","v":20},"FL_1X20",null,null,null,null,1,null,null,null,1,0,0,0,0,164.95869361987195,0,0,0,null,164.95869361987195,127.77970170927813]
[{"$f":"VLOOKUP(B47,Inputs!$E$69:$F$129,2,FALSE)","v":40},"FL_1X40",null,null,1,null,null,null,null,null,1,0,0,138.60434611847228,0,0,0,0,0,null,138.60434611847228,107.36519315217451]
[{"$f":"VLOOKUP(B48,Inputs!$E$69:$F$129,2,FALSE)","v":48},"FL_2X24",null,null,null,1,null,null,null,null,1,0,0,0,93.704346671643236,0,0,0,0,{"$f":"SUM(L46:S48)/SUM(K46:K48)","v":132.42246213666249},93.704346671643236,72.584919314146148]
[{"$f":"VLOOKUP(B49,Inputs!$E$69:$F$129,2,FALSE)","v":100},"HPS_100_E",null,null,2,1,null,null,null,null,3,0,0,277.20869223694456,93.704346671643236,0,0,0,0,null,123.63767963619593,95.771768539498382]
[{"$f":"VLOOKUP(B50,Inputs!$E$69:$F$129,2,FALSE)","v":100},"HPS_100_T",null,null,7,13,11,null,null,4,35,0,0,970.23042282930601,1218.156506731362,1814.5456298185914,0,0,191.3130411212716,{"$f":"SUM(L49:S50)/SUM(K49:K50)","v":120.13575366866102},119.83558858572947,92.82660663478751]
[{"$f":"VLOOKUP(B51,Inputs!$E$69:$F$129,2,FALSE)","v":150},"HPS_150_E",2,null,3,1,null,null,null,null,6,866.76520671269986,0,415.81303835541684,93.704346671643236,0,0,0,0,null,229.38043195662667,177.68183373775361]
[{"$f":"VLOOKUP(B52,Inputs!$E$69:$F$129,2,FALSE)","v":150},"HPS_150_T",91,6,32,124,100,2,4,1,360,39437.816905427841,2032.2130184412626,4435.3390757911129,11619.338987283762,16495.869361987196,113.22608556156891,199.00460624390232,47.828260280317899,null,206.61287861393603,160.04571459217482]
[{"$f":"VLOOKUP(B53,Inputs!$E$69:$F$129,2,FALSE)","v":150},"HPS_150_TDA",null,null,1,null,null,null,null,null,1,0,0,138.60434611847228,0,0,0,0,0,{"$f":"SUM(L51:S53)/SUM(K51:K53)","v":206.79979084162181},138.60434611847228,107.36519315217451]
[{"$f":"VLOOKUP(B54,Inputs!$E$69:$F$129,2,FALSE)","v":250},"HPS_250_E",3,null,1,null,2,null,null,null,6,1300.1478100690497,0,138.60434611847228,0,329.9173872397439,0,0,0,null,294.77825723787765,228.34005867575141]
[{"$f":"VLOOKUP(B55,Inputs!$E$69:$F$129,2,FALSE)","v":250},"HPS_250_T",118,6,22,55,77,1,null,2,281,51139.147196049293,2032.2130184412626,3049.2956146063902,5153.7390669403776,12701.81940873014,56.613042780784454,0,95.656520560635798,null,264.1583055804586,204.62134338237215]
[{"$f":"VLOOKUP(B56,Inputs!$E$69:$F$129,2,FALSE)","v":250},"HPS_250_TDA",2,null,null,1,null,null,null,null,3,866.76520671269986,0,0,93.704346671643236,0,0,0,0,{"$f":"SUM(L54:S56)/SUM(K54:K56)","v":265.37111367213959},320.156517794781,247.99847432333263]
[{"$f":"VLOOKUP(B57,Inputs!$E$69:$F$129,2,FALSE)","v":400},"HPS_400_T",7,null,2,2,6,5,4,2,28,3033.6782234944494,0,277.20869223694456,187.40869334328647,989.75216171923171,283.06521390392226,199.00460624390232,95.656520560635798,null,180.92050398222756,140.14398104542437]
[{"$f":"VLOOKUP(B58,Inputs!$E$69:$F$129,2,FALSE)","v":400},"HPS_400_TDA",null,2,null,null,null,null,null,null,2,0,677.40433948042084,0,0,0,0,0,0,{"$f":"SUM(L57:S58)/SUM(K57:K58)","v":191.43928169942643},338.70216974021042,262.36423960425742]
[{"$f":"VLOOKUP(B59,Inputs!$E$69:$F$129,2,FALSE)","v":70},"HPS_70_E",null,null,1,1,null,null,null,null,2,0,0,138.60434611847228,93.704346671643236,0,0,0,0,{"$f":"SUM(L59:S59)/SUM(K59)","v":116.15434639505776},116.15434639505776,89.975056233160331]
[{"$f":"VLOOKUP(B60,Inputs!$E$69:$F$129,2,FALSE)","v":60},"INC_60",null,null,null,5,null,null,1,null,6,0,0,0,468.52173335821618,0,0,49.751151560975579,0,{"$f":"SUM(L60:S60)/SUM(K60)","v":86.378814153198618},86.378814153198618,66.910442028180867]
[{"$f":"VLOOKUP(B61,Inputs!$E$69:$F$129,2,FALSE)","v":18},"LED_18",null,null,502,3385,41,2,82,1,4013,0,0,69579.381751473091,317189.21348351234,6763.3064384147501,113.22608556156891,4079.5944279999976,47.828260280317899,null,99.12099438007526,76.780743209567149]
[{"$f":"A61","v":18},"LED_18_1",null,null,null,5,null,null,null,null,5,0,0,0,468.52173335821618,0,0,0,0,{"$f":"SUM(L61:S62)/SUM(K61:K62)","v":99.114253902588416},93.704346671643236,72.584919314146148]
[{"$f":"VLOOKUP(B63,Inputs!$E$69:$F$129,2,FALSE)","v":25},"LED_25",null,null,10,14,2,null,null,null,26,0,0,1386.0434611847227,1311.8608534030054,329.9173872397439,0,0,0,{"$f":"SUM(L63:S63)/SUM(K63)","v":116.45468083951815},116.45468083951815,90.207700205321046]
[{"$f":"VLOOKUP(B64,Inputs!$E$69:$F$129,2,FALSE)","v":250},"MV_250_E",5,2,4,6,2,null,1,null,20,2166.9130167817498,677.40433948042084,554.41738447388911,562.22608002985942,329.9173872397439,0,49.751151560975579,0,null,217.03146797833193,168.11612429293152]
[{"$f":"VLOOKUP(B65,Inputs!$E$69:$F$129,2,FALSE)","v":250},"MV_250_T",1,null,null,2,null,null,null,null,3,433.38260335634993,0,0,187.40869334328647,0,0,0,0,{"$f":"SUM(L64:S65)/SUM(K64:K65)","v":215.71394157679455},206.93043223321214,160.29169681873941]
[{"$f":"VLOOKUP(B66,Inputs!$E$69:$F$129,2,FALSE)","v":400},"MV_400_E",4,3,3,1,3,1,null,null,15,1733.5304134253997,1016.1065092206313,415.81303835541684,93.704346671643236,494.87608085961585,56.613042780784454,0,0,null,254.04289542089938,196.78578125168508]
[{"$f":"VLOOKUP(B67,Inputs!$E$69:$F$129,2,FALSE)","v":50},"MV_50_E",null,null,null,8,null,null,null,null,8,0,0,0,749.63477337314589,0,0,0,0,null,93.704346671643236,72.584919314146148]
[{"$f":"VLOOKUP(B68,Inputs!$E$69:$F$129,2,FALSE)","v":80},"MV_80_E",4,null,277,4146,61,12,16,4,4520,{"$f":"IFERROR(C68*C$75,0)","v":1733.5304134253997},{"$f":"IFERROR(D68*D$75,0)","v":0},{"$f":"IFERROR(E68*E$75,0)","v":38393.403874816824},{"$f":"IFERROR(F68*F$75,0)","v":388498.22130063287},{"$f":"IFERROR(G68*G$75,0)","v":10062.480310812189},{"$f":"IFERROR(H68*H$75,0)","v":679.35651336941351},{"$f":"IFERROR(I68*I$75,0)","v":796.01842497560926},{"$f":"IFERROR(J68*J$75,0)","v":191.3130411212716},null,97.423522982113624,75.465854105320261]
[{"$f":"VLOOKUP(B69,Inputs!$E$69:$F$129,2,FALSE)","v":14},"LED_14_1",null,null,10,14,2,null,null,null,26,0,0,1386.0434611847227,1311.8608534030054,329.9173872397439,0,0,0,{"$f":"SUM(L69:S69)/SUM(K69)","v":116.45468083951815},116.45468083951815,90.207700205321046]
[120,"LEDNEWMAJ ",2,null,3,1,null,null,null,null,6,866.76520671269986,0,415.81303835541684,93.704346671643236,0,0,0,0,null,{"$f":"SUM(L70:S70)/K70","v":229.38043195662667},177.68183373775361]
[120,"LEDNEWMAJ ",91,6,32,124,100,2,4,1,360,39437.816905427841,2032.2130184412626,4435.3390757911129,11619.338987283762,16495.869361987196,113.22608556156891,199.00460624390232,47.828260280317899,null,{"$f":"SUM(L71:S71)/K71","v":206.61287861393603},160.04571459217482]
[120,"LEDNEWMAJ ",null,null,1,null,null,null,null,null,1,0,0,138.60434611847228,0,0,0,0,0,{"$f":"SUM(L70:S72)/SUM(K70:K72)","v":206.79979084162181},138.60434611847228,107.36519315217451]
[null,"Grand Total",238,19,907,8747,318,24,120,16,10389,103145.05959881129,6435.3412250639976,125714.14192945436,819631.92033686338,52456.86457111928,1358.713026738827,5970.1381873170694,765.25216448508638,null,107.37101078446946,83.171340832020363]
[]
[null,"Unit Cost  (2016-17 dollars)",{"$f":"C76/(1+'Master Data'!$I$35)","v":433.38260335634993},{"$f":"D76/(1+'Master Data'!$I$35)","v":338.70216974021042},{"$f":"E76/(1+'Master Data'!$I$35)","v":138.60434611847228},{"$f":"F76/(1+'Master Data'!$I$35)","v":93.704346671643236},{"$f":"G76/(1+'Master Data'!$I$35)","v":164.95869361987195},{"$f":"H76/(1+'Master Data'!$I$35)","v":56.613042780784454},{"$f":"I76/(1+'Master Data'!$I$35)","v":49.751151560975579},{"$f":"J76/(1+'Master Data'!$I$35)","v":47.828260280317899}]
[null,"Unit Cost  (2017-18 dollars)",444,347,142,96,169,58,50.97,49]
[]
["If no direct data use average of light type"]
["Annomily overrides","Weighted for lights without Brackets",null,null,null,null,null,null,"Not all lights have a bracket therefore the average cost per bracket needs to be lowered to not over recover"]
["FL_1X20",{"$f":"$T$48","v":132.42246213666249},"Average of all Fluorecent ",null,null,null,null,null,null,42878,"Total Public Lights 2015/16"]
["FL_1X40",132.42246213666249,null,null,null,null,null,null,{"$f":"J81/$J$83","v":0.77461635337469104},{"$f":"J80-J82","v":33214},"Total Brackets (2015/16 Asset Management Plan)"]
["FL_2X20",132.42246213666249,null,null,null,null,null,null,{"$f":"J82/$J$83","v":0.22538364662530902},{"$f":"J80-K95","v":9664},"Total public poles for private lights (bracketless)",null,null,null,"still to review"]
["FL_2X24",132.42246213666249,null,null,null,null,null,null,{"$f":"SUM(I81:I82)","v":1},{"$f":"SUM(J81:J82)","v":42878},"Total"]
["FL_2X40",132.42246213666249,null,null,null,null,null,null,null,{"$f":"J83=J80","v":true}]
["FL_3X40",132.42246213666249,null,null,null,null,null,null,null,"AS per the management plan"]
["FL_4X20",132.42246213666249,null,null,null,null,null,null,null,"Bracket type","Number Installed"]
["FL_4X40",132.42246213666249,null,null,null,null,null,null,null,"Type 1 (uplift 4.3m)",761]
["HPS_100_E",{"$f":"$T$50","v":120.13575366866102},null,null,null,null,null,null,null,"Type 2  (uplift 2.8m)",61]
["HPS_100_T",{"$f":"$T$50","v":120.13575366866102},null,null,null,null,null,null,null,"Type 3 (2m)",2900]
["HPS_150_E",{"$f":"$T$53","v":206.79979084162181},null,null,null,null,null,null,null,"Type 4 (1.5m)",27964]
["HPS_150_T",{"$f":"$T$53","v":206.79979084162181},null,null,null,null,null,null,null,"Type 5 (3m)",1017]
["HPS_150_TSI",{"$f":"$T$53","v":206.79979084162181},null,null,null,null,null,null,null,"Type A (0.3m) (Vert. Mtd 25 NB)",77]
["HPS_150_TDA",{"$f":"$T$53","v":206.79979084162181},null,null,null,null,null,null,null,"Type B (0.3m) (Horiz. Mtd 25 NB)",384]
["HPS_250_E",{"$f":"$T$56","v":265.37111367213959},null,null,null,null,null,null,null,"Type C (0.3m) (Horiz. Mtd 32 NB)",51]
["HPS_250_T",{"$f":"$T$56","v":265.37111367213959},null,null,null,null,null,null,null,"Total",33214]
["HPS_250_TDA",{"$f":"$T$56","v":265.37111367213959}]
["HPS_250_FL",{"$f":"$T$56","v":265.37111367213959}]
["HPS_250_TSI",{"$f":"$T$56","v":265.37111367213959}]
["HPS_400_T",{"$f":"$T$58","v":191.43928169942643}]
["HPS_400_FL",{"$f":"$T$58","v":191.43928169942643}]
["HPS_400_TDA",{"$f":"$T$58","v":191.43928169942643}]
["HPS_2X400_T","Ask Darryl"]
["HPS_70_E",{"$f":"$T$59","v":116.15434639505776}]
["HPS_70_T",{"$f":"$T$59","v":116.15434639505776}]
["INC_100",{"$f":"$T$60","v":86.378814153198618}]
["INC_60",{"$f":"$T$60","v":86.378814153198618}]
["LED_18",{"$f":"T62","v":99.114253902588416}]
["LED_25",{"$f":"T63","v":116.45468083951815}]
["LED_30",{"$f":"B108","v":116.45468083951815}]
["LED_88",{"$f":"B109","v":116.45468083951815}]
["CFL_24x2",{"$f":"T45","v":95.899503508161217}]
["MV_250_E",{"$f":"$T$65","v":215.71394157679455}]
["MV_250_T",{"$f":"$T$65","v":215.71394157679455}]
["MV_125_E",{"$f":"B113","v":215.71394157679455}]
["MH_70_E",{"$f":"$T$50","v":120.13575366866102}]
["MH_100_E",{"$f":"$T$50","v":120.13575366866102}]
["MH_150_E",{"$f":"$T$53","v":206.79979084162181}]
["MH_250_T",{"$f":"$T$56","v":265.37111367213959}]
["MH_400_T",{"$f":"$T$58","v":191.43928169942643}]
["LEDNEWMAJ",{"$f":"T72","v":206.79979084162181}]

{"sheet":"Bracket Data","index":21,"n_rows":24539,"n_cols":84,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
["Received from Darryl Munro, Team Leader. These are the current lighting/bracket combinations of what has been replaced to help align what weighting of capex to alloate"]
["N:\\NWRegulatory\\Distribution Determination 2017\\7. Public Lighting Model\\Supporting Information\\Bracket Info _ UMS Maintenance Service Orders 30march2014 to 30july2015 as at 31july2015  xlsx.msg"]
[]
["ServiceOrderId","NMI","SOType","SOSubType","SOrderStatus","SORequestInstructions","Number","Street","StreetType","Locality","PostCode","Suburb","CreatedOn","TVDCommentsfromField","TVDRequestItemID","TVDRequestAssetID","TVDRequestPoleTagNum","TVDRequestPoleNum","ReqAssetID","ReqControlGear","ReqFuseMake","ReqOutreachArmType","TVDRequestFixtureID","ReqUMSPhase","ReqAccessRequirements","ReqManufactureYear","ReqSwitchLocation","ReqLastFaultType","ReqContractType","ReqCommFibrePilot","TVDRequestSupportType","TVDRequestSwitchMethod","ReqAdditionalDetails","ReqTrafficControl","ReqMissingPoleTag","ReqRepirInDaylight","ReqPrivateProperty","ReqOffPole","TVDRequestLumID","TVDRequestLampMake","ReqPoleOwner","ReqPoleHeight","ReqPoleType","ReqPoleMaterial","####","TVDResponseItemID","TVDResponseAssetID","TVDResponsePoleTagNum","TVDResponsePoleNumber","AssetID","ControlGear","FuseMake","OutreachArmType","TVDResponseFixtureID","UMSPhase","AccessRequirements","ManufactureYear","SwitchLocation","FaultType","ContractType","CommFibrePilot","TVDResponseSupportType","TVDResponseSwitchMethod","TongTestAmps","AdditionalInformation","RequireTrafficControl","MissingPoleTag","RepairInDaylight","PrivateProperty","OffPole","TVDResponseLumID","TVDResponseLampMake","PoleOwner","PoleHeight","PoleType","PoleMaterial","GeneralMaintenance","DiffuserCleaned","RemovedUMSItem","InstalledChangedSwitch","InstalledChangedLuminarire","InstalledChangedLamp","InstalledChangedFuse","InstalledChangedControlGear"]
[5000001,8000278502,"UMS","Maintenance","Closed","80MV on Pole 502195",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2014-03-10T07:45:56.933",null,28420,6186622,502195,2,6186622,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",28420,6186622,502195,2,6186622,"D2_PECELL",null,null,"CFL_42",1,null,2012,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,0,0,0,1,1,0,1]
[5002164,8000278216,"UMS","Maintenance","Closed","Replace lamp",102,"BROWNS","RD","KINGSTON",7050,"Kingston","2014-03-11T14:35:43.363","general maintenance  replaced lamp and pe cell cle",47714,5871787,366115,1,5871787,"NULL","NULL","NULL","MV_50_E",1,"NULL","NULL","NULL","NULL","PRIVATE",0,"POLE","PECELL","NULL","NULL",0,"NULL",1,20,"SYL_UNK","SYLMV","PVT_LABELLED","NULL","LV_POLE","WOOD-TREATED","####",47714,5871787,366115,1,5871787,"D2_PECELL","STANGER_GREY","T4","MV_50_E",1,null,1990,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,1,20,"SYL_UNK","SYLMV","PVT_LABELLED",null,"LV_POLE","WOOD-TREATED",1,1,0,0,1,1,1,1]
[5002166,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:25","replace lamp general maintenance  clean du",19420,5328665,258768,5,5328665,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19420,5328665,258768,5,5328665,"SWITCHWIRE",null,"R4","HPS_150_T",1,null,1994,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"OPTISPAN","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002167,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:26.563","general maintenance ,replaced lamp and clean diffu",19421,6103675,258741,1,6103675,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19421,6103675,258741,1,6103675,"D2_PECELL",null,"R4","MV_80_E",1,null,1998,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002168,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:27.227","maintenance and globe pecell",19422,5283533,258748,1,5283533,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",19422,5283533,258748,1,5283533,null,null,"T4","MV_80_E",1,null,1994,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002169,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:27.837","general maintenance ,replaced lamp and clean diffu",19423,5514746,258753,5,5514746,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",19423,5514746,258753,5,5514746,"D2_PECELL",null,"R4","MV_80_E",1,null,1996,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002170,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:28.667",null,19425,6187580,503757,2,6187580,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19425,6187580,503757,2,6187580,"D2_PECELL",null,"R4","CFL_42",1,"ELEV_WORK_PLAT",2012,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,1]
[5002171,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:29.540",null,19426,6054137,503755,4,6054137,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19426,6054137,503755,4,6054137,"D2_PECELL",null,null,"MV_80_E",1,null,2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,1]
[5002172,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:30.190","general maintenance  cleaned diffuser replaced lam",19432,5628346,380720,1,5628346,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19432,5628346,380720,1,5628346,"D2_PECELL",null,"R4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002173,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:30.783","general maintenance  cleaned diffuser replaced lam",19433,5257746,380719,3,5257746,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19433,5257746,380719,3,5257746,"D2_PECELL",null,"R4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002174,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:31.387","general maintenance and replace luminarie",19434,6076178,258744,1,6076178,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19434,6076178,258744,1,6076178,"D2_PECELL",null,"R5","CFL_42",1,null,2013,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,1,1,0,1]
[5002175,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:32.143","general maintenance ,replaced lamp and clean diffu",19435,5106702,258745,2,5106702,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19435,5106702,258745,2,5106702,"D2_PECELL",null,"R5","MV_80_E",1,null,2000,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002176,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:33.150",null,19439,5432522,258804,4,5432522,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19439,5432522,258804,4,5432522,"D2_PECELL",null,"T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002177,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:33.870",null,19440,5139416,258734,2,5139416,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19440,5139416,258734,2,5139416,"D2_PECELL",null,"T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002178,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:34.567",null,19441,5945670,258732,1,5945670,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",19441,5945670,258732,1,5945670,"D2_PECELL",null,"T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002179,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:35.163","general maintenance ,replaced lamp and clean diffu",19442,5813661,258742,2,5813661,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19442,5813661,258742,2,5813661,"D2_PECELL",null,"R4","MV_80_E",1,null,1998,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002180,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:35.847","replace lamp general maintenance  clean diffuser",19443,5663550,258770,7,5663550,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19443,5663550,258770,7,5663550,"SWITCHWIRE",null,"R4","HPS_150_T",1,null,1996,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"OPTISPAN","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002181,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:36.437",null,19444,5750580,258802,2,5750580,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19444,5750580,258802,2,5750580,"D2_PECELL",null,"R4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002182,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:37.157",null,19447,6153382,221150,8,6153382,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BATH","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",19447,6153382,221150,8,6153382,"NEMA_PECELL",null,"NA","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BATH","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002183,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:37.897",null,19453,6004808,258736,4,6004808,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19453,6004808,258736,4,6004808,"D2_PECELL",null,"T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002184,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:38.490",null,19488,5590260,383713,1,5590260,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19488,5590260,383713,1,5590260,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SEA_CONT","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002185,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:39.563","general maintenance  replaced lamp and pe cell cle",19491,5080917,506288,12,5080917,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19491,5080917,506288,12,5080917,"D2_PECELL","STANGER_GREY","T4","MV_80_E",1,null,2011,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,1,1,1,1]
[5002186,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:40.323","general maintenance  replaced lamp and pe cell cle",19492,5525924,335625,4,5525924,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19492,5525924,335625,4,5525924,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,1,1,1,1]
[5002187,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:41.383",null,19493,5229639,258862,16,5229639,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19493,5229639,258862,16,5229639,"D2_PECELL",null,"R4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002188,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:42.610","general maintenance  replaced lamp and pe cell cle",19553,5889372,508644,6,5889372,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19553,5889372,508644,6,5889372,"D2_PECELL",null,"R4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002189,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:43.300",null,19560,5004958,258856,22,5004958,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",19560,5004958,258856,22,5004958,"D2_PECELL",null,"T4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,1,1,0,1]
[5002190,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:43.910","general maintenance  clean diffuser replace lamp a",19561,5967953,221147,4,5967953,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19561,5967953,221147,4,5967953,"D2_PECELL",null,"R4","MV_80_E",1,null,2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002191,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:44.507",null,19562,6116162,503753,6,6116162,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19562,6116162,503753,6,6116162,"D2_PECELL",null,"R4","MV_80_E",1,"ELEV_WORK_PLAT",2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002192,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:45.183","maintenance and globe ",19566,6067470,335604,1,6067470,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",19566,6067470,335604,1,6067470,null,null,"R4","MV_80_E",1,null,1996,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002193,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:46.730","general maintenance  clean diffuser replaced lamp ",19573,5783511,383721,1,5783511,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19573,5783511,383721,1,5783511,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SEA_CONT","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002194,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:47.873",null,19574,5526976,259545,24,5526976,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19574,5526976,259545,24,5526976,"D2_PECELL",null,"T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002195,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:49.203",null,19577,5926281,368275,95,5926281,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19577,5926281,368275,95,5926281,null,null,null,"MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,1,0,0,0,1,1,0]
[5002196,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:50.533",null,19578,5013132,258807,7,5013132,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19578,5013132,258807,7,5013132,"D2_PECELL",null,"R4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002197,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:51.467",null,19579,5427559,258805,5,5427559,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19579,5427559,258805,5,5427559,"D2_PECELL",null,"T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002198,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:52.230",null,19580,6146527,366607,1,6146527,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,70,"B2224","SYLMV","AURORA","NULL","SERVICE","WOOD-TREATED","####",19580,6146527,366607,1,6146527,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,70,"B2224","SYLMV","AURORA",null,"SERVICE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002199,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:53.010",null,19588,5783562,503750,1,5783562,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19588,5783562,503750,1,5783562,"D2_PECELL",null,"R4","MV_80_E",1,"ELEV_WORK_PLAT",2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002200,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:53.670","general maintenance  replaced lamp and pe cell cle",19596,5963536,335499,7,5963536,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19596,5963536,335499,7,5963536,"D2_PECELL","STANGER_GREY","T4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002201,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:54.673","general maintenance and replace luminarie",19597,6145662,258727,10,6145662,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",19597,6145662,258727,10,6145662,"D2_PECELL",null,"R4","CFL_42",1,null,2013,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,0,0,0,1,1,0,1]
[5002202,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:55.597","maintenance and globe  pe cell",19598,5699658,258728,9,5699658,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",19598,5699658,258728,9,5699658,null,null,"T3","MV_80_E",1,null,2003,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002203,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:56.377",null,19599,5379032,258860,18,5379032,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19599,5379032,258860,18,5379032,"D2_PECELL",null,"R4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002204,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:57.010",null,19614,5260184,258879,4,5260184,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19614,5260184,258879,4,5260184,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2003,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002205,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:57.630","general maintenance  replaced lamp and pe cell cle",19615,5935253,358796,16,5935253,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19615,5935253,358796,16,5935253,"D2_PECELL","IPD_16A_FUSE_LNK","T3","MV_80_E",1,null,2011,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002206,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:58.233",null,19621,5984185,381260,7,5984185,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19621,5984185,381260,7,5984185,"D2_PECELL",null,"R4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002207,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:58.943","general maintenance  replaced lamp and pe cell cle",19626,5550585,292865,4,5550585,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19626,5550585,292865,4,5550585,"D2_PECELL",null,"R4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002208,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:37:59.980","general maintenance  clean diffuser replaced lamp ",19627,5516914,509725,7,5516914,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19627,5516914,509725,7,5516914,"D2_PECELL",null,"R4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002209,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:00.770",null,19628,5551334,258882,3,5551334,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA",14,"HV&LV_POLE","WOOD-TREATED","####",19628,5551334,258882,3,5551334,"D2_PECELL","HENLEY","T4","CFL_42",1,null,2013,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",14,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,1,1,1,1]
[5002210,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:01.380","general maintenance  replaced lamp and pe cell cle",19629,5047652,335630,2,5047652,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19629,5047652,335630,2,5047652,"D2_PECELL",null,"R4","MV_80_E",1,null,1996,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002211,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:01.993","general maintenance  cleaned diffuser replaced lam",19663,6168950,372691,5,6168950,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","372691/5 Queens Prd","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19663,6168950,372691,5,6168950,"D2_PECELL",null,"R4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL","372691/5 Queens Prd",0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002212,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:02.607","general maintenance  clean diffuser replaced lamp ",19671,5665899,509726,9,5665899,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BATH","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19671,5665899,509726,9,5665899,"NEMA_PECELL",null,"NA","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BATH","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002213,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:03.193","general maintenance  replaced lamp and pe cell cle",19673,5166509,508643,5,5166509,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19673,5166509,508643,5,5166509,"D2_PECELL",null,"R4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002214,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:03.827",null,19676,5558745,258735,3,5558745,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19676,5558745,258735,3,5558745,"D2_PECELL",null,"T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002215,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:04.433",null,19699,5389931,381263,1,5389931,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19699,5389931,381263,1,5389931,"D2_PECELL",null,"T4","CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,1,1]
[5002216,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:05.073",null,19700,5747139,259546,4,5747139,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",19700,5747139,259546,23,5747139,"D2_PECELL",null,"T4","CFL_42",1,null,2013,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,0,0,0,1,1,0,1]
[5002217,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:05.950",null,19701,6044222,378891,21,6044222,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",19701,6044222,378891,21,6044222,"D2_PECELL",null,"T4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002218,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:06.630",null,19702,5004980,258864,14,5004980,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19702,5004980,258864,14,5004980,"D2_PECELL",null,"R4","MV_80_E",1,null,1998,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002219,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:07.237","general maintenance  clean diffuser replace lamp a",19733,5224050,221148,5,5224050,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19733,5224050,221148,5,5224050,"D2_PECELL",null,"R4","MV_80_E",1,null,2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002220,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:07.857",null,19736,5041186,503751,2,5041186,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19736,5041186,503751,2,5041186,"D2_PECELL",null,"R4","MV_80_E",1,"ELEV_WORK_PLAT",2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002221,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:08.497","general maintenance  replaced lamp and pe cell cle",19739,5516991,335613,8,5516991,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19739,5516991,335613,8,5516991,"D2_PECELL","STANGER_GREY","T4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002222,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:09.270","general maintenance  replaced luminare ",19740,5697482,196736,3,5697482,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19740,5697482,196736,3,5697482,"D2_PECELL",null,"R4","CFL_42",1,null,2013,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,1,1,0,1]
[5002223,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:09.877",null,19741,5973353,258859,19,5973353,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19741,5973353,258859,19,5973353,"D2_PECELL",null,"R4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002224,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:10.517","maintenance and globe pecell",19742,5103754,335600,5,5103754,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",19742,5103754,335600,5,5103754,null,"IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,1,0]
[5002225,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:11.583","general maintenance  replaced lamp and pe cell cle",19743,5641419,335493,12,5641419,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19743,5641419,335493,12,5641419,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002226,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:12.300","general maintenance  replaced lamp and pe cell cle",19747,5080927,358790,1,5080927,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,14,"B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",19747,5080927,358790,1,5080927,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,14,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002227,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:13.160","general maintenance  replaced luminarie and pe cel",19748,5228636,335628,3,5228636,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19748,5228636,335628,3,5228636,"D2_PECELL","STANGER_GREY","T4","CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,1,1,1,1]
[5002228,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:14.100",null,19753,5301522,259544,25,5301522,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19753,5301522,259544,25,5301522,"D2_PECELL",null,"T4","MV_80_E",1,null,1995,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002229,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:14.983",null,19767,5537901,381261,6,5537901,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19767,5537901,381261,6,5537901,"D2_PECELL",null,"R4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002230,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:15.900","general maintenance and globe ",19770,5972445,358793,15,5972445,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19770,5972445,358793,15,5972445,null,null,"R4","MV_80_E",1,null,1994,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5002231,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:16.593",null,19772,6047762,368155,"1A",6047762,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,101,"B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",19772,6047762,368155,"1A",6047762,null,null,"R3","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,1,0,0,101,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002232,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:17.297",null,19794,5537892,381264,2,5537892,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19794,5537892,381264,2,5537892,"D2_PECELL",null,"R4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002233,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:18.130","general maintenance and globe ",19805,5734056,292879,4,5734056,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",19805,5734056,292879,4,5734056,null,"IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,1,0,1,0]
[5002234,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:18.980","general maintenance  replaced lamp and pe cell cle",19806,6120489,335494,11,6120489,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19806,6120489,335494,11,6120489,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002235,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:19.813","general maintenance  replaced lamp and pe cell cle",19807,5195671,335490,15,5195671,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19807,5195671,335490,15,5195671,"D2_PECELL","STANGER_BROWN","T3","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002236,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:20.813","general maintenance  replaced lamp and pe cell cle",19808,5789964,335487,17,5789964,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19808,5789964,335487,17,5789964,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002237,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:21.433",null,19810,5105209,292864,13,5105209,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19810,5105209,292864,13,5105209,"D2_PECELL","HENLEY","T4","MV_80_E",1,null,2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,1,1,1]
[5002238,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:22.193",null,19811,5449744,366100,18,5449744,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19811,5449744,366100,18,5449744,null,"IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002239,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:23.050","general maintenance  replaced lamp and pe cell cle",19812,5301296,366105,20,5301296,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19812,5301296,366105,20,5301296,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1999,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002240,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:23.803","general maintenance  replaced lamp and pe cell cle",19824,5972346,335634,1,5972346,"NULL","NULL","NULL","MV_250_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19824,5972346,335634,1,5972346,"NEMA_PECELL","IPD_16A_FUSE_LNK","T3","MV_250_E",1,null,2000,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"OPTISPAN","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002241,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:24.520",null,19828,5984192,381259,8,5984192,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19828,5984192,381259,8,5984192,"D2_PECELL",null,"R4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002242,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:25.290",null,19836,5081818,258861,17,5081818,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19836,5081818,258861,17,5081818,"D2_PECELL",null,"R4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002243,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:26.030",null,19847,6179272,258730,7,6179272,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",19847,6179272,258730,7,6179272,null,null,"T4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002244,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:26.667","general maintenance  cleaned diffuser replaced lam",19852,6001138,380721,2,6001138,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19852,6001138,380721,2,6001138,"D2_PECELL",null,"R4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002245,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:27.397",null,19853,6050777,380718,2,6050777,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19853,6050777,380718,2,6050777,"D2_PECELL",null,"R4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002246,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:28.343","general maintenance  cleaned diffuser replaced lam",19854,5686169,372689,7,5686169,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","372689/7 Queens Prd","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19854,5686169,372689,7,5686169,"D2_PECELL",null,"R4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL","372689/7 Queens Prd",0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002247,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:29.803","general maintenance  cleaned diffuser changed glob",19855,5477867,380714,1,5477867,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19855,5477867,380714,1,5477867,null,null,"R4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,0]
[5002248,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:30.910","general maintenance  cleaned diffuser changed glob",19856,6179146,380716,3,6179146,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19856,6179146,380716,3,6179146,null,null,"R4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,0]
[5002249,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:31.610","replace lamp and pe cell general maintenance  clea",19857,5536170,368176,97,5536170,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19857,5536170,368176,97,5536170,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002250,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:32.380",null,19858,5793566,258803,3,5793566,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19858,5793566,258803,3,5793566,"D2_PECELL",null,"R4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002251,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:33.017",null,19859,5302171,258801,1,5302171,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19859,5302171,258801,1,5302171,"D2_PECELL",null,"R4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002252,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:33.710","replace lamp and pe cell general maintenance  clea",19860,5517871,398390,1,5517871,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19860,5517871,398390,1,5517871,"NEMA_PECELL",null,"R4","HPS_150_T",1,null,1994,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"OPTISPAN","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002253,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:34.477",null,19861,5459933,503752,3,5459933,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19861,5459933,503752,3,5459933,"D2_PECELL",null,null,"MV_80_E",1,null,2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002254,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:35.240",null,19862,5232575,503754,5,5232575,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19862,5232575,503754,5,5232575,"D2_PECELL",null,"R4","CFL_42",1,"ELEV_WORK_PLAT",2013,null,"LUM_CASING","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,1,1,0,1]
[5002255,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:35.840","general maintenance ,replaced lamp and clean diffu",19864,5141963,258743,3,5141963,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19864,5141963,258743,3,5141963,"D2_PECELL",null,"R4","MV_80_E",1,null,1998,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002256,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:36.597","general maintenance  clean diffuser replaced lamp ",19900,5041130,380053,1,5041130,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19900,5041130,380053,1,5041130,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002257,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:37.510",null,19901,5013452,258868,12,5013452,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",19901,5013452,258868,12,5013452,"D2_PECELL",null,"T4","MV_80_E",1,null,2003,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002258,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:38.270","general maintenance  replaced lamp and pe cell cle",19920,5695102,398353,1,5695102,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19920,5695102,398353,1,5695102,"D2_PECELL",null,"R4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002259,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:39.190","general maintenance ,replaced lamp and clean diffu",19924,5751961,221154,5,5751961,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19924,5751961,221154,5,5751961,"D2_PECELL",null,"R5","MV_80_E",1,null,2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002260,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:40.067",null,19927,5783558,506289,8,5783558,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19927,5783558,506289,8,5783558,"D2_PECELL",null,"R4","MV_80_E",1,"ELEV_WORK_PLAT",2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002261,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:40.967","general maintenance  cleaned diffuser replaced lam",19935,5605251,380717,1,5605251,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,3,"BETA","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19935,5605251,380717,1,5605251,"D2_PECELL",null,"R4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,3,"BETA","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002262,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:41.773",null,19936,5426996,258806,6,5426996,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19936,5426996,258806,6,5426996,"D2_PECELL",null,"T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002263,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:42.640",null,19946,6145657,258878,5,6145657,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19946,6145657,258878,5,6145657,"D2_PECELL",null,"T4","MV_80_E",1,null,1995,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5002264,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:43.503",null,19950,5895331,398392,1,5895331,"SWITCHWIRE","NULL","NULL","HPS_400_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,44,"OPTISPAN","SYLHPS","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",19950,5895331,398392,1,5895331,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","HPS_400_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,1,0,44,"OPTISPAN","SYLHPS","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002265,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:44.420","general maintenance  clean diffuser replaced lamp ",19953,5141213,196740,2,5141213,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BATH","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",19953,5141213,196740,2,5141213,"NEMA_PECELL",null,"NA","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BATH","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002266,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:45.290","general maintenance  replaced lamp and pe cell cle",19964,5398516,335631,3,5398516,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19964,5398516,335631,3,5398516,"D2_PECELL",null,"R4","MV_80_E",1,null,1996,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,1]
[5002267,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:46.137",null,19980,6095545,381262,5,6095545,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19980,6095545,381262,5,6095545,"D2_PECELL",null,"T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002268,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:46.930","maintenance and globe   pe cell",20037,5398510,335601,6,5398510,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20037,5398510,335601,6,5398510,null,"IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1980,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,1,0]
[5002269,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:47.697",null,20056,5043973,358797,17,5043973,"NULL","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20056,5043973,358797,17,5043973,"D2_PECELL","IPD_16A_FUSE_LNK","T5","HPS_250_T",1,null,2000,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"OPTISPAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002270,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:48.633","general maintenance and replace luminar",20065,5011894,196738,1,5011894,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20065,5011894,196738,1,5011894,"D2_PECELL",null,"R4","CFL_42",1,null,2013,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,1,0,0,1]
[5002271,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:49.373","general maintenance  clean diffuser replaced lamp ",20066,5586783,196741,3,5586783,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BATH","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20066,5586783,196741,3,5586783,"NEMA_PECELL",null,"NA","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BATH","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002272,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:50.080","general maintenance  clean diffuser replaced lamp ",20072,5624232,196743,5,5624232,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BATH","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20072,5624232,196743,5,5624232,"NEMA_PECELL",null,"NA","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BATH","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002273,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:50.687","general maintenance  clean diffuser replaced lamp ",20084,5884061,196742,4,5884061,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BATH","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20084,5884061,196742,4,5884061,"NEMA_PECELL",null,"NA","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BATH","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002274,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:51.303","general maintenance  clean diffuser replaced lamp ",20086,5119042,380058,1,5119042,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20086,5119042,380058,1,5119042,"D2_PECELL",null,"R3","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002275,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:51.913","general maintenance  clean diffuser replaced lamp ",20087,5119074,383720,2,5119074,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20087,5119074,383720,2,5119074,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002276,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:52.660","general maintenance  clean diffuser replaced lamp ",20088,5783522,380052,2,5783522,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20088,5783522,380052,2,5783522,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002277,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:53.370","general maintenance  clean diffuser replace lamp a",20093,5457017,196737,2,5457017,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20093,5457017,196737,2,5457017,"D2_PECELL",null,"R4","MV_80_E",1,null,1994,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002278,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:54.150","general maintenance  clean diffuser replaced lamp ",20094,5141205,196739,1,5141205,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BATH","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20094,5141205,196739,1,5141205,"NEMA_PECELL",null,"NA","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BATH","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002279,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:55.447",null,20099,5675875,196744,6,5675875,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BATH","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20099,5675875,196744,6,5675875,"NEMA_PECELL",null,"NA","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BATH","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002280,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:56.233","renewed fuse complete  rewire neutral and active  ",20101,5080913,358784,10,5080913,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20101,5080913,358784,10,5080913,"D2_PECELL",null,"T3","MV_80_E",1,null,1999,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,1,1,1]
[5002281,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:57.020",null,20102,5835217,259543,26,5835217,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20102,5835217,259543,26,5835217,"D2_PECELL",null,"T4","MV_80_E",1,null,2005,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002282,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:57.930","general maintenance  cleaned diffuser changed glob",20105,5775171,380715,2,5775171,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20105,5775171,380715,2,5775171,null,null,"R4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,0]
[5002283,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:58.723","general maintenance and globe ",20106,6030603,368527,1,6030603,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",1,90,"B2224","SYLMV","PVT_LABELLED","NULL","SERVICE","STEEL-OTHER","####",20106,6030603,368527,1,6030603,null,null,"TA","MV_80_E",1,null,1996,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,1,90,"B2224","SYLMV","PVT_LABELLED",null,"SERVICE","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002284,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:38:59.620","replace lamp general maintenance  clean diffuser",20107,5904166,398389,3,5904166,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20107,5904166,398389,3,5904166,"SWITCHWIRE",null,"R4","HPS_150_T",1,null,1994,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"OPTISPAN","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002285,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:00.590","replace lamp general maintenance  clean diffuser",20108,5625500,258769,6,5625500,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20108,5625500,258769,6,5625500,"SWITCHWIRE",null,"R4","HPS_150_T",1,null,2008,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002286,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:01.470","general maintenance  replaced luminarie",20109,5005195,258785,3,5005195,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",20109,5005195,258785,3,5005195,"D2_PECELL","STANGER_BROWN","T4","CFL_42",1,null,2013,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,0,1,1,1,1]
[5002287,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:02.387","maintenance and globe  pe cell",20110,5202382,258731,6,5202382,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20110,5202382,258731,6,5202382,null,null,"T4","MV_80_E",1,null,2005,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002288,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:03.163",null,20111,6179283,258733,"1A",6179283,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20111,6179283,258733,"1A",6179283,"D2_PECELL",null,"T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002289,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:04.053","general maintenance ,replaced lamp and clean diffu",20112,5141978,258751,3,5141978,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20112,5141978,258751,3,5141978,"D2_PECELL",null,"R4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002290,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:05.007","general maintenance and globe  rewire phase replac",20114,5928011,362140,60,5928011,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20114,5928011,362140,60,5928011,null,"IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,1,1,0]
[5002291,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:05.697","general maintenance ,replaced lamp and clean diffu",20120,5123884,221155,6,5123884,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20120,5123884,221155,6,5123884,"D2_PECELL",null,"R5","MV_80_E",1,null,2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002292,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:06.647","replace lamp general maintenance  clean diffuser",20121,5458308,506291,2,5458308,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20121,5458308,506291,2,5458308,"SWITCHWIRE",null,"R4","HPS_150_T",1,null,1996,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"OPTISPAN","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002293,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:07.453","general maintenance  clean diffuser replaced lamp ",20122,5884066,196745,7,5884066,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BATH","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20122,5884066,196745,7,5884066,"NEMA_PECELL",null,"NA","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BATH","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,0,0,0,0,1,0,1]
[5002294,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:08.240",null,20123,5790133,259547,8,5790133,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20123,5790133,259547,8,5790133,"D2_PECELL",null,"T4","MV_80_E",1,null,1995,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002295,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:09.033","general maintenance ,replaced lamp and clean diffu",20135,6048981,221153,4,6048981,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20135,6048981,221153,4,6048981,"D2_PECELL",null,"R5","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,1]
[5002296,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:09.793","maintenance and globe  pe cell",20161,6104143,382807,7,6104143,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20161,6104143,382807,7,6104143,null,"IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2003,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,1,0]
[5002297,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:10.770","maintenance and globe  pe cell",20162,5490070,382809,9,5490070,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20162,5490070,382809,9,5490070,null,"IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,1,0]
[5002298,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:11.730","maintenance and globe   pe cell",20163,5638769,382808,8,5638769,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20163,5638769,382808,8,5638769,null,"IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,1,0]
[5002299,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:12.540","maintenance and globe  pe cell",20164,5341825,382810,1,5341825,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20164,5341825,382810,1,5341825,null,"HENLEY","T3","MV_80_E",1,null,2003,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,1,0]
[5002300,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:13.387",null,20171,5628376,387623,2,5628376,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20171,5628376,387623,2,5628376,null,null,null,"MV_80_E",1,null,2005,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5002301,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:14.293",null,20172,5925858,387622,3,5925858,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20172,5925858,387622,3,5925858,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5002302,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:15.440",null,20173,5529544,387621,4,5529544,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20173,5529544,387621,4,5529544,null,null,"T4","MV_80_E",1,null,2005,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5002303,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:16.230",null,20174,6124023,387620,5,6124023,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20174,6124023,387620,5,6124023,null,null,"T4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5002304,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:16.830",null,20175,5331527,387624,1,5331527,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20175,5331527,387624,1,5331527,"D2_PECELL",null,null,"MV_80_E",1,"ELEV_WORK_PLAT",2005,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,0,0,1]
[5002305,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:17.600",null,20176,5250085,387619,6,5250085,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20176,5250085,387619,6,5250085,null,null,"T4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5002306,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:18.280",null,20177,6141829,387615,10,6141829,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20177,6141829,387615,10,6141829,"D2_PECELL",null,"R4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002307,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:18.900",null,20178,5250096,387618,7,5250096,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20178,5250096,387618,7,5250096,null,null,null,"MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,0,0,0,0]
[5002308,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:19.503",null,20179,5399373,387617,8,5399373,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20179,5399373,387617,8,5399373,null,null,"T4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,0,0,0]
[5002309,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:20.130","general maintenance  cleaned diffuser changed glob",20180,5930018,387613,5,5930018,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20180,5930018,387613,5,5930018,null,null,"R4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,0]
[5002310,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:20.730",null,20181,5038540,387614,11,5038540,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20181,5038540,387614,11,5038540,"D2_PECELL",null,"R4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002311,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:21.387","general maintenance  clean diffuser replaced lamp ",20183,5783526,383712,6,5783526,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20183,5783526,383712,6,5783526,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002312,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:22.340",null,20184,5887418,383717,11,5887418,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20184,5887418,383717,11,5887418,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002313,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:23.553","general maintenance  replaced lamp and pe cell cle",20185,5004038,380055,3,5004038,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20185,5004038,380055,3,5004038,null,null,"R1","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002314,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:25.070","general maintenance  replaced lamp and pe cell cle",20186,5712950,380057,2,5712950,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20186,5712950,380057,2,5712950,null,null,"R1","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002316,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:26.630","general maintenance  clean diffuser replace lamp a",20187,5119054,383709,7,5119054,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20187,5119054,383709,7,5119054,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002319,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:28.200","general maintenance  clean diffuser replaced lamp ",20188,5416196,383719,13,5416196,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20188,5416196,383719,13,5416196,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002320,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:29.650","general maintenance  clean diffuser replaced lamp ",20189,5113473,387508,10,5113473,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20189,5113473,387508,10,5113473,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SEA_CONT","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002321,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:31.033","general maintenance  clean diffuser replaced lamp ",20190,5300670,380060,15,5300670,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20190,5300670,380060,15,5300670,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SEA_CONT","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002322,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:32.557","general maintenance  clean diffuser replaced lamp ",20191,5558951,387511,3,5558951,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","GEN_UNK","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20191,5558951,387511,3,5558951,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,1]
[5002323,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:34.040","general maintenance  replaced lamp and pe cell cle",20192,5041123,383711,5,5041123,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20192,5041123,383711,5,5041123,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002324,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:35.400","general maintenance  clean diffuser replace lamp a",20193,6010374,383710,8,6010374,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20193,6010374,383710,8,6010374,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SEA_CONT","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002325,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:36.813","general maintenance  clean diffuser replaced lamp ",20194,5300664,380059,16,5300664,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20194,5300664,380059,16,5300664,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002326,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:38.363","general maintenance  replaced lamp and pe cell cle",20195,5300656,380054,4,5300656,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20195,5300656,380054,4,5300656,null,null,"R1","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002327,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:39.310","general maintenance  clean diffuser replaced lamp ",20196,6158814,380061,14,6158814,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20196,6158814,380061,14,6158814,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002328,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:40.123","general maintenance  clean diffuser replaced lamp ",20197,5144569,383716,9,5144569,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20197,5144569,383716,9,5144569,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002329,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:40.887","general maintenance  clean diffuser replaced lamp ",20198,5113463,387510,2,5113463,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",1,"NULL","GEN_UNK","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20198,5113463,387510,2,5113463,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,1,null,"SEA_CONT","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,1]
[5002330,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:41.740","general maintenance  clean diffuser replaced lamp ",20199,5410659,387512,4,5410659,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","GEN_UNK","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20199,5410659,387512,4,5410659,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"GEN_UNK","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002331,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:43.283","general maintenance  clean diffuser replaced lamp ",20200,5783532,383714,7,5783532,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20200,5783532,383714,7,5783532,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SEA_CONT","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002332,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:44.720","general maintenance  clean diffuser replaced lamp ",20201,5855993,387514,6,5855993,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","GEN_UNK","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20201,5855993,387514,6,5855993,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,1]
[5002333,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:45.650","general maintenance  clean diffuser replaced lamp ",20202,5707331,387509,1,5707331,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",1,"NULL","GEN_UNK","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20202,5707331,387509,1,5707331,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,1,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,1]
[5002334,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:46.453","general maintenance  clean diffuser replaced lamp ",20203,5861444,383718,12,5861444,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20203,5861444,383718,12,5861444,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002335,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:47.170","general maintenance  clean diffuser replaced lamp ",20204,6004980,387513,5,6004980,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","GEN_UNK","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20204,6004980,387513,5,6004980,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"GEN_UNK","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002336,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:47.983","general maintenance  clean diffuser replaced lamp ",20206,5590264,383715,8,5590264,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20206,5590264,383715,8,5590264,"D2_PECELL",null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002337,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:48.833","general maintenance  replaced lamp and pe cell cle",20207,5300648,380056,1,5300648,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20207,5300648,380056,1,5300648,null,null,"R1","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002338,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:49.833","general maintenance  cleaned diffuser changed glob",20217,5626639,387609,1,5626639,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20217,5626639,387609,1,5626639,null,null,"R4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,0]
[5002339,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:50.810","clean diffusser,general maintenance  and replace l",20220,5945974,387515,1,5945974,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20220,5945974,387515,1,5945974,"D2_PECELL",null,"R5","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002340,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:51.880","general maintenance  cleaned diffuser replaced lam",20221,5796989,387519,1,5796989,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20221,5796989,387519,1,5796989,"D2_PECELL",null,"R4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002341,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:52.687",null,20233,5079859,370419,9,5079859,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20233,5079859,370419,9,5079859,null,null,"T4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5002342,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:53.330","general maintenance  cleaned diffuser replaced lam",20238,5549848,387518,2,5549848,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20238,5549848,387518,2,5549848,"D2_PECELL",null,"R4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002343,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:53.930",null,20239,6036211,387520,2,6036211,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20239,6036211,387520,2,6036211,null,null,"R4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002344,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:54.683","general maintenance  cleaned diffuser replaced lam",20240,5739037,387516,2,5739037,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20240,5739037,387516,2,5739037,"D2_PECELL",null,"R4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002345,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:55.380","general maintenance  cleaned diffuser replaced lam",20241,5590617,387517,1,5590617,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20241,5590617,387517,1,5590617,"D2_PECELL",null,"R4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002346,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:56.193","general maintenance  cleaned diffuser replaced lam",20242,5739041,387521,3,5739041,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20242,5739041,387521,3,5739041,"D2_PECELL",null,"R4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002347,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:56.983","general maintenance  cleaned diffuser changed glob",20243,5647470,387611,3,5647470,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20243,5647470,387611,3,5647470,null,null,"R4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,0]
[5002348,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:57.700","general maintenance  cleaned diffuser changed glob",20244,5944956,387612,4,5944956,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20244,5944956,387612,4,5944956,null,null,"R4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,0]
[5002349,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:39:58.683","general maintenance  cleaned diffuser changed glob",20245,5053533,387610,2,5053533,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20245,5053533,387610,2,5053533,null,null,"R4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,0]
[5002350,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:00.043","general maintenance  replaced lamp and pe cell cle",20246,6181994,196768,126,6181994,"NULL","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","URBAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20246,6181994,196768,126,6181994,"D2_PECELL","IPD_16A_FUSE_LNK","T5","HPS_100_T",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,0,0,null,"URBAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002351,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:00.933","general maintenance  replace lamp and pe cell clea",20247,6033348,196777,123,6033348,"NULL","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","URBAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20247,6033348,196777,123,6033348,"D2_PECELL","IPD_16A_FUSE_LNK","T5","HPS_100_T",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"URBAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002352,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:01.830","general maintenance  clean diffuser replaced lampa",20248,5587800,196775,125,5587800,"NULL","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","URBAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20248,5587800,196775,125,5587800,"D2_PECELL","IPD_16A_FUSE_LNK","T5","HPS_100_T",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"URBAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002353,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:02.650","general maintenance  replaced lamp and pe cell cle",20249,5736214,196767,127,5736214,"NULL","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","URBAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20249,5736214,196767,127,5736214,"D2_PECELL","IPD_16A_FUSE_LNK","T5","HPS_100_T",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,0,0,null,"URBAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002354,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:03.460",null,20250,5587802,196763,129,5587802,"NULL","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","URBAN","GEHPS","AURORA","NULL","LV_POLE","WOOD-TREATED","####",20250,5587802,196763,129,5587802,null,null,"R4","HPS_100_T",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"URBAN","GEHPS","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5002355,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:04.160",null,20251,5331174,258883,2,5331174,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20251,5331174,258883,2,5331174,"D2_PECELL","HENLEY","T4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002356,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:04.973","general maintenance , stanger fuse and rewire",20252,5460265,258793,111,5460265,"NULL","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","URBAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20252,5460265,258793,111,5460265,null,null,"R6","HPS_100_T",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"URBAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002357,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:05.813","general maintenance , complete rewire, new fuse an",20253,5973950,378893,117,5973950,"NULL","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","URBAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20253,5973950,378893,117,5973950,null,null,"R4","HPS_100_T",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"URBAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002358,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:06.670","general maintenance and globe ",20254,5775483,258761,2,5775483,"SWITCHWIRE","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","URBAN","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20254,5775483,258761,2,5775483,"SWITCHWIRE",null,"R4","HPS_100_T",1,null,2006,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"URBAN","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002359,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:07.493","general maintenance  replaced lamp and pe cell cle",20255,6073713,258889,118,6073713,"NULL","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20255,6073713,258889,118,6073713,"NEMA_PECELL",null,"T4","HPS_150_T",1,null,2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"ROAD","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5002360,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:08.927","general maintenance  diffuser cleaned replaced lam",20256,5906159,258796,"110A",5906159,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","SERVICE","WOOD-TREATED","####",20256,5906159,258796,"110A",5906159,"SWITCHWIRE",null,"T4","HPS_250_T",1,null,2006,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","AURORA",null,"SERVICE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5002361,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:09.840","general maintenance and globe ",20257,5733539,258762,3,5733539,"SWITCHWIRE","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","URBAN","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20257,5733539,258762,3,5733539,"SWITCHWIRE",null,"R4","HPS_100_T",1,null,2006,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"URBAN","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002362,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:10.740","general maintenance and globe",20258,6033358,196766,128,6033358,"NULL","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","URBAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20258,6033358,196766,128,6033358,null,null,"R4","HPS_100_T",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"URBAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5002363,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:11.653","general maintenance, rewire,fuse and globe",20259,5944964,258787,113,5944964,"NULL","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","URBAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20259,5944964,258787,113,5944964,null,null,null,"HPS_100_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"URBAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002364,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:12.573",null,20260,5973933,258886,120,5973933,"NULL","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","URBAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20260,5973933,258886,120,5973933,null,"IPD_16A_FUSE_LNK","T3","HPS_100_T",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"URBAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002365,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:13.383","replace lamp and pe  general maintenance  clean di",20261,5142159,196779,121,5142159,"NULL","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","URBAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20261,5142159,196779,121,5142159,"D2_PECELL",null,"TC","HPS_100_T",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"URBAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5002366,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:14.160","general maintenance  replaced lamp and pe cell cle",20262,6033352,196776,124,6033352,"NULL","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","URBAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20262,6033352,196776,124,6033352,"D2_PECELL","IPD_16A_FUSE_LNK","TC","HPS_100_T",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"URBAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002367,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:14.907","general maintenance and globe",20263,5925642,258798,1,5925642,"SWITCHWIRE","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","URBAN","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20263,5925642,258798,1,5925642,"SWITCHWIRE",null,"R4","HPS_100_T",1,null,2006,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"URBAN","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002368,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:15.517","general maintenance  replace lamp & pe cell clean ",20264,5942283,196778,122,5942283,"NULL","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","URBAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20264,5942283,196778,122,5942283,"D2_PECELL","IPD_16A_FUSE_LNK","T5","HPS_100_T",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"URBAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002369,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:16.120","general maintenance ,replaced lamp and clean diffu",20267,5524964,370420,3,5524964,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20267,5524964,370420,3,5524964,"D2_PECELL",null,"R5","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002370,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:16.717","general maintenance ,replaced lamp and clean diffu",20268,5227636,370421,4,5227636,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20268,5227636,370421,4,5227636,"D2_PECELL",null,"R5","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002371,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:17.437",null,20272,5686218,387625,4,5686218,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,3,"BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20272,5686218,387625,4,5686218,"D2_PECELL",null,"R4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,3,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002372,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:18.320","general maintenance  cleaned diffuser replaced lam",20273,5983760,387626,5,5983760,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,3,"BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20273,5983760,387626,5,5983760,"D2_PECELL",null,"R4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,3,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002373,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:19.863","maintenance and globe pe cell",20278,6168955,370427,1,6168955,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","OTH_UNK","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20278,6168955,370427,1,6168955,null,null,"OTHER","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"OTH_UNK","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002374,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:20.533",null,20280,5277489,370426,2,5277489,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","OTH_UNK","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20280,5277489,370426,2,5277489,null,null,"OTHER","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"OTH_UNK","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,0,0,0]
[5002375,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:21.337",null,20294,5344704,259548,7,5344704,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20294,5344704,259548,7,5344704,"D2_PECELL",null,"T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002376,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:22.057","replace lamp general maintenance  clean diffuser",20296,5537404,258771,8,5537404,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20296,5537404,258771,8,5537404,"SWITCHWIRE",null,"R4","HPS_150_T",1,null,2008,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002377,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:22.877","replace lamp general maintenance  clean diffuser",20297,5750592,258771,8,5750592,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20297,5750592,258771,8,5750592,"SWITCHWIRE",null,"R4","HPS_150_T",1,null,2008,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002378,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:23.730",null,20298,5156157,258772,9,5156157,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20298,5156157,258772,9,5156157,"SWITCHWIRE",null,"NA","HPS_150_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"FLOOD_UNK","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,0]
[5002379,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:24.737",null,20299,5156162,258772,9,5156162,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","FLOOD_UNK","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20299,5156162,258772,9,5156162,"SWITCHWIRE",null,"R4","HPS_150_E",1,null,2008,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,0]
[5002380,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:25.677","replace lamp  general maintenance  clean diffuser ",20300,6175218,258773,10,6175218,"SWITCHWIRE","NULL","NULL","MV_50_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","SYL_UNK","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20300,6175218,258773,10,6175218,"SWITCHWIRE",null,"R4","HPS_150_TSI",1,null,2008,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"SYL_UNK","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002381,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:26.670",null,20301,5199302,258773,10,5199302,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20301,5199302,258773,10,5199302,"SWITCHWIRE",null,"R4","HPS_150_T",1,null,2008,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,0]
[5002382,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:27.537",null,20302,6072080,258774,11,6072080,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20302,6072080,258774,11,6072080,"SWITCHWIRE",null,"R2","HPS_150_T",1,null,2008,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,1,1,1,1,1]
[5002383,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:28.490",null,20303,5180680,258774,11,5180680,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20303,5180680,258774,11,5180680,"SWITCHWIRE",null,"R4","HPS_150_T",1,null,2008,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002384,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:29.190",null,20304,5427574,258775,12,5427574,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20304,5427574,258775,12,5427574,"SWITCHWIRE",null,"R4","HPS_150_E",1,null,2004,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002385,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:29.930",null,20305,5641208,258776,13,5641208,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20305,5641208,258776,13,5641208,"SWITCHWIRE",null,"R4","HPS_150_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002386,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:30.760",null,20306,5195405,258777,14,5195405,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20306,5195405,258777,14,5195405,"SWITCHWIRE",null,"R4","HPS_150_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002387,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:31.410",null,20307,6169473,258778,15,6169473,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20307,6169473,258778,15,6169473,"SWITCHWIRE",null,"R4","HPS_150_T",1,null,1990,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002388,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:32.230",null,20308,6030031,258800,16,6030031,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20308,6030031,258800,16,6030031,"SWITCHWIRE",null,"R4","HPS_150_T",1,null,1990,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002389,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:32.933",null,20316,5344674,258725,2,5344674,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20316,5344674,258725,2,5344674,"D2_PECELL",null,"T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002390,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:33.710","general maintenance  cleaned diffuser replaced lam",20321,75133002,372693,3,75133002,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20321,75133002,372693,3,75133002,"D2_PECELL",null,"R4","MV_80_E",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002391,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:34.330",null,20322,75133003,372692,4,75133003,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20322,75133003,372692,4,75133003,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,1]
[5002392,8000278463,"UMS","Maintenance","Inprogress","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:34.920",null,20323,75133004,372690,6,75133004,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20323,75133004,372690,6,75133004,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5002393,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:35.873","general maintenance  cleaned diffuser replaced lam",20324,75133005,372688,1,75133005,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,7,"SUBURB","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20324,75133005,372688,1,75133005,"D2_PECELL",null,"R4","MV_80_E",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL","*Astier way, not Queens parade",0,0,1,0,7,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,1]
[5002394,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:37.147","general maintenance  cleaned diffuser replaced lam",20325,75133007,372677,4,75133007,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20325,75133007,372677,4,75133007,"D2_PECELL",null,"R4","MV_80_E",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL","*Ineke drive, not Alicia road",0,0,1,0,null,"SUBURB","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002395,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:38.713","general maintenance  cleaned diffuser replaced lam",20326,75133008,372678,5,75133008,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20326,75133008,372678,5,75133008,"D2_PECELL",null,"R4","MV_80_E",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL","*Ineke drive, not Alicia road",0,0,1,0,null,"SUBURB","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002396,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:40.137",null,20327,75133009,372679,6,75133009,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20327,75133009,372679,6,75133009,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5002397,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:41.230",null,20328,75133010,372680,7,75133010,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20328,75133010,372680,7,75133010,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5002398,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:42.177",null,20329,75133011,372681,8,75133011,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20329,75133011,372681,8,75133011,null,null,"R4","MV_80_E",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,0]
[5002399,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:43.063",null,20330,75133012,372682,9,75133012,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20330,75133012,372682,9,75133012,null,null,"R4","MV_80_E",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5002400,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:43.873","general maintenance  cleaned diffuser replaced lam",20331,75133013,372683,10,75133013,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20331,75133013,372683,10,75133013,"D2_PECELL",null,"R4","MV_80_E",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL","*Ineke drive, not Alicia road ",0,0,1,0,null,"SUBURB","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002401,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:44.727","general maintenance  cleaned diffuser replaced lam",20332,75133014,372684,11,75133014,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20332,75133014,372684,11,75133014,"D2_PECELL",null,"R4","MV_80_E",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL","*Ineke drive, not Alicia road ",0,0,1,0,null,"SUBURB","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002402,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:45.603","general maintenance  cleaned diffuser replaced lam",20333,75133015,372685,1,75133015,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,5,"SUBURB","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20333,75133015,372685,1,75133015,"D2_PECELL",null,"R4","MV_80_E",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,5,"SUBURB","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002403,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:46.830","general maintenance  cleaned diffuser replaced lam",20334,75133016,372686,2,75133016,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,5,"SUBURB","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20334,75133016,372686,2,75133016,"D2_PECELL",null,"R4","MV_80_E",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,5,"SUBURB","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002404,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:47.520","general maintenance  cleaned diffuser replaced lam",20335,75133017,372687,3,75133017,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,5,"SUBURB","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20335,75133017,372687,3,75133017,"D2_PECELL",null,"R4","MV_80_E",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,5,"SUBURB","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002405,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:48.117","general maintenance  replaced luminaries and pe ce",20336,75133023,376295,12,75133023,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20336,75133023,376295,12,75133023,"D2_PECELL",null,"R4","CFL_42",1,null,2011,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,1,1,0,1]
[5002406,8000278463,"UMS","Maintenance","Inprogress","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:48.713",null,20337,75133024,376296,13,75133024,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20337,75133024,376296,13,75133024,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5002407,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:49.330","general maintenance  cleaned diffuser replaced lam",20338,75133025,376297,14,75133025,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20338,75133025,376297,14,75133025,"D2_PECELL",null,"R4","MV_80_E",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002408,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:49.923","general maintenance  cleaned diffuser replaced lam",20339,75133026,376298,8,75133026,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20339,75133026,376298,8,75133026,"D2_PECELL",null,"R4","MV_80_E",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002409,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:50.513",null,20344,5310085,506293,2,5310085,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20344,5310085,506293,2,5310085,"D2_PECELL",null,"T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002410,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:51.177",null,20345,75166899,387506,2,75166899,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20345,75166899,387506,2,75166899,"D2_PECELL",null,"R4","CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002411,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:51.870",null,20346,75166901,387507,1,75166901,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20346,75166901,387507,1,75166901,"D2_PECELL",null,"R4","CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002412,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:52.893","general maintenance  replaced lamp and pe cell cle",20362,5176014,398876,2,5176014,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20362,5176014,398876,2,5176014,"D2_PECELL",null,"R4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002413,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:53.727",null,20364,75317482,398381,1,75317482,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,14,"SUB_ECO","SYLCFL","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20364,75317482,398381,1,75317482,null,null,null,"CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,14,"SUB_ECO","SYLCFL","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002414,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:54.563",null,20372,75317528,398387,6,75317528,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,14,"SUB_ECO","SYLCFL","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20372,75317528,398387,6,75317528,"D2_PECELL",null,"R4","CFL_42",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,14,"SUB_ECO","SYLCFL","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002415,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:55.550",null,20373,75317529,398388,7,75317529,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,14,"SUB_ECO","SYLCFL","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20373,75317529,398388,7,75317529,"D2_PECELL",null,"R4","CFL_42",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,14,"SUB_ECO","SYLCFL","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002416,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:56.523",null,20374,75317484,398383,2,75317484,"NULL","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,14,"URBAN","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20374,75317484,398383,2,75317484,"D2_PECELL",null,"R4","HPS_100_T",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,14,"URBAN","GEMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,0,1,0,1]
[5002417,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:57.787",null,20375,75317485,398384,3,75317485,"NULL","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,14,"URBAN","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20375,75317485,398384,3,75317485,"D2_PECELL",null,"R4","HPS_100_T",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,14,"URBAN","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002418,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:40:59.297",null,20376,75317486,398385,4,75317486,"NULL","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,14,"URBAN","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20376,75317486,398385,4,75317486,"D2_PECELL",null,"R4","HPS_100_T",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,14,"URBAN","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,1,0,0,0,1,0,1]
[5002419,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:00.807",null,20377,75317487,398386,5,75317487,"NULL","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,14,"URBAN","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20377,75317487,398386,5,75317487,"D2_PECELL",null,"R4","HPS_100_T",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,14,"URBAN","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002420,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:02.343",null,20381,75317530,350467,1,75317530,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"4;14","SUB_ECO","SYLCFL","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20381,75317530,350467,1,75317530,"D2_PECELL",null,null,"CFL_42",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,"4;14","SUB_ECO","SYLCFL","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002421,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:03.970",null,20382,75317532,350468,2,75317532,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"4;14","SUB_ECO","SYLCFL","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20382,75317532,350468,2,75317532,"D2_PECELL",null,"R4","CFL_42",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,"4;14","SUB_ECO","SYLCFL","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002422,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:05.577",null,20430,75230555,258776,13,75230555,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","FLOOD_UNK","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20430,75230555,258776,13,75230555,"SWITCHWIRE",null,"R4","HPS_150_T",1,null,2008,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,0]
[5002423,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:07.177",null,20431,75230557,258775,12,75230557,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","FLOOD_UNK","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20431,75230557,258775,12,75230557,"SWITCHWIRE",null,"NA","HPS_150_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"FLOOD_UNK","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002424,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:08.780","replace lamp general maintenance  clean diffuser",20432,75230560,258772,9,75230560,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","FLOOD_UNK","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20432,75230560,258772,9,75230560,"SWITCHWIRE",null,null,"HPS_150_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"FLOOD_UNK","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002425,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:10.300","general maintenance and globe",20443,75239395,196749,"132A",75239395,"NULL","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","SERVICE","WOOD-TREATED","####",20443,75239395,196749,"132A",75239395,"NEMA_PECELL",null,"R4","HPS_250_T",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"ROAD","GEHPS","AURORA",null,"SERVICE","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5002426,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:11.050",null,20458,6121521,258858,20,6121521,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20458,6121521,258858,20,6121521,"D2_PECELL",null,"T4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002427,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:11.783","general maintenance  clean diffuser replace lamp a",20459,5081990,196747,1,5081990,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20459,5081990,196747,1,5081990,"D2_PECELL",null,"R4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002428,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:12.627","general maintenance  clean diffuser replace lamp a",20460,5675841,196746,2,5675841,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20460,5675841,196746,2,5675841,"D2_PECELL",null,"R4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002429,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:14.090",null,20461,5379017,258865,13,5379017,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20461,5379017,258865,13,5379017,"D2_PECELL",null,"T4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002430,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:15.480",null,20462,5288611,506294,1,5288611,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20462,5288611,506294,1,5288611,"D2_PECELL",null,"T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002431,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:16.950",null,20463,6179802,258867,2,6179802,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20463,6179802,258867,2,6179802,"D2_PECELL",null,"T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002432,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:18.393",null,20464,5904348,258872,11,5904348,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20464,5904348,258872,11,5904348,"D2_PECELL",null,"T4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002433,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:19.163",null,20465,6052682,258873,10,6052682,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20465,6052682,258873,10,6052682,"D2_PECELL",null,"T4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002434,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:20.037",null,20466,5904364,258869,1,5904364,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20466,5904364,258869,1,5904364,"D2_PECELL",null,"T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002435,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:20.773",null,20467,5904353,258871,3,5904353,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20467,5904353,258871,3,5904353,"D2_PECELL",null,"T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002436,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:21.753",null,20468,6052673,258874,9,6052673,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20468,6052673,258874,9,6052673,"D2_PECELL",null,"T4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002437,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:22.660","maintenance and globe  pe cell",20469,5796686,258738,5,5796686,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20469,5796686,258738,5,5796686,null,null,"T4","MV_80_E",1,null,2001,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,0,0,0,0,1,0,0]
[5002438,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:23.427","maintenance and globe  pe cell",20470,5585024,258740,3,5585024,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20470,5585024,258740,3,5585024,null,null,"T4","MV_80_E",1,null,2001,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002439,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:24.267","maintenance and globe  pe cell",20471,5182618,258746,2,5182618,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20471,5182618,258746,2,5182618,null,null,"T4","MV_80_E",1,null,2001,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002440,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:24.950",null,20472,5013288,258875,8,5013288,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20472,5013288,258875,8,5013288,"NEMA_PECELL",null,"T4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002441,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:25.707","general maintenance , clean diffuser and replace g",20473,5646795,258750,2,5646795,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20473,5646795,258750,2,5646795,"D2_PECELL",null,"R4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002442,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:26.583","general maintenance ,replaced lamp and clean diffu",20474,5923699,258749,1,5923699,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20474,5923699,258749,1,5923699,"D2_PECELL",null,"R4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002443,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:27.440","general maintenance ,replaced lamp and clean diffu",20475,5883892,258754,6,5883892,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20475,5883892,258754,6,5883892,"D2_PECELL",null,"R4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002444,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:28.150","general maintenance ,replaced lamp and clean diffu",20476,5755523,258752,4,5755523,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20476,5755523,258752,4,5755523,"D2_PECELL",null,"R4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002445,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:28.800","general maintenance ,replaced lamp and clean diffu",20477,5182271,258756,8,5182271,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20477,5182271,258756,8,5182271,"D2_PECELL",null,"R4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002446,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:29.623","general maintenance ,replaced lamp and clean diffu",20478,5889138,258755,7,5889138,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20478,5889138,258755,7,5889138,"D2_PECELL",null,"R4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002447,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:30.710",null,20479,5081844,258726,1,5081844,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20479,5081844,258726,1,5081844,"D2_PECELL",null,"T3","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002448,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:31.530",null,20480,5641438,540864,5,5641438,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20480,5641438,540864,5,5641438,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002450,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:32.260",null,20481,5047792,258724,3,5047792,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20481,5047792,258724,3,5047792,"D2_PECELL",null,"T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002451,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:33.040",null,20482,5939105,259549,6,5939105,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20482,5939105,259549,6,5939105,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002452,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:33.810","maintenance and globe  pe cell",20483,5648183,258739,4,5648183,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20483,5648183,258739,4,5648183,null,null,"T4","MV_80_E",1,null,2001,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002453,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:34.420",null,20484,5344686,258723,4,5344686,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20484,5344686,258723,4,5344686,"D2_PECELL",null,"T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002454,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:35.027",null,20485,5153256,258729,8,5153256,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20485,5153256,258729,8,5153256,null,null,"T4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002455,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:35.773","general maintenance and globe",20487,5379639,258781,115,5379639,"NULL","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","URBAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20487,5379639,258781,115,5379639,null,null,"R6","HPS_100_T",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"URBAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5002456,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:36.373",null,20488,5521369,503749,7,5521369,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20488,5521369,503749,7,5521369,"D2_PECELL",null,"R4","MV_80_E",1,"ELEV_WORK_PLAT",2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002457,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:37.330","general maintenance  replaced lamp and pe cell cle",20489,5288558,292878,2,5288558,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20489,5288558,292878,2,5288558,"D2_PECELL",null,"R4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002458,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:38.183","general maintenance  replaced lamp and pe cell cle",20490,6120446,335608,1,6120446,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20490,6120446,335608,1,6120446,"D2_PECELL",null,"R4","MV_80_E",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002459,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:39.663","maintenance and globe  pe cell",20491,5293182,335497,1,5293182,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20491,5293182,335497,1,5293182,null,null,"R4","MV_80_E",1,null,2001,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002460,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:41.267","general maintenance  replaced lamp and pe cell cle",20492,5525934,335496,10,5525934,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20492,5525934,335496,10,5525934,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002461,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:42.777","maintenance and globe  pe cell",20493,6067434,335610,2,6067434,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20493,6067434,335610,2,6067434,null,null,"T4","MV_80_E",1,null,2001,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002462,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:43.550","general maintenance  replaced lamp and pe cell cle",20494,5823274,335623,5,5823274,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20494,5823274,335623,5,5823274,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002463,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:44.383","maintenance and globe  pe cell",20495,5176010,335609,1,5176010,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20495,5176010,335609,1,5176010,null,null,"T4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,0,0,0,0,1,0,0]
[5002464,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:45.197",null,20496,5904315,258876,7,5904315,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20496,5904315,258876,7,5904315,"D2_PECELL",null,"T4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002465,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:46.117","maintenance and globe ",20497,5621768,335603,2,5621768,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20497,5621768,335603,2,5621768,null,null,"T4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,1,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,1,0,0,0]
[5002466,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:47.013",null,20498,5997375,506292,6,5997375,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20498,5997375,506292,6,5997375,"D2_PECELL",null,"T4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002467,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:47.980","maintenance and globe ",20499,5324873,335602,3,5324873,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20499,5324873,335602,3,5324873,null,"IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,1,0,1,0]
[5002468,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:48.933","general maintenance  replaced lamp and pe cell cle",20500,5473121,335606,1,5473121,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20500,5473121,335606,1,5473121,"D2_PECELL",null,"R4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002469,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:49.890",null,20619,5747161,258863,15,5747161,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20619,5747161,258863,15,5747161,"D2_PECELL",null,"R4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002470,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:50.743","replace lamp general maintenance  clean diffuser",20635,5072936,258767,4,5072936,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20635,5072936,258767,4,5072936,"SWITCHWIRE",null,"R4","HPS_150_T",1,null,2011,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002471,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:51.563","maintenance and globe  pe cell",20636,75291489,352620,1,75291489,"NULL","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",1,4,"ROAD","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20636,75291489,352620,1,75291489,null,null,"R5","HPS_150_T",1,null,2011,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,1,4,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5002472,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:52.497","general maintenance ,clean diffuser and replace la",20639,5254689,366325,2,5254689,"SWITCHWIRE","NULL","NULL","HPS_400_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,44,"ROAD","SYLHPS","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",20639,5254689,366325,2,5254689,"SWITCHWIRE","IPD_16A_FUSE_LNK","T3","HPS_400_T",1,null,2003,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,44,"ROAD","SYLHPS","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002473,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:53.343","general maintenance ,clean diffuser and replace la",20641,5509170,366614,"65A",5509170,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","STREETLIGHT","WOOD-TREATED","####",20641,5509170,366614,"65A",5509170,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2012,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,65,"SUB_ECO","SYLCFL","AURORA",null,"STREETLIGHT","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002474,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:54.147","general maintenance  clean diffuser replace lamp a",20643,5818660,221149,6,5818660,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20643,5818660,221149,6,5818660,"D2_PECELL",null,"R4","CFL_42",1,null,2012,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002475,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:54.800",null,20646,5433014,362147,57,5433014,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20646,5433014,362147,57,5433014,null,"IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2012,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002476,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:55.570","general  maintenance  and  globe",20649,5678637,258887,119,5678637,"NULL","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20649,5678637,258887,119,5678637,null,null,null,"HPS_150_T",1,null,2011,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"ROAD","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5002477,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:56.293","general maintenance  cleaned diffuser changed glob",20659,75319986,258784,2,75319986,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","LV_POLE","WOOD-TREATED","####",20659,75319986,258784,2,75319986,null,null,"R5","CFL_42",1,null,2013,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,1,1,0,0]
[5002478,8000278463,"UMS","Maintenance","Closed","Replace lamp",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:41:57.170",null,20664,5459901,503756,3,5459901,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20664,5459901,503756,3,5459901,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,"NULL","NULL","NULL",1,"NULL","NULL"]
[5002479,8000278465,"UMS","Maintenance","Closed","Replace lamp",0,"SOUTHERN OUTLET","NULL","KINGSTON",7050,"Kingston","2014-03-11T14:41:58.230",null,20673,5887422,500234,8,5887422,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20673,5887422,500234,8,5887422,"SWITCHWIRE",null,null,"HPS_250_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002480,8000278465,"UMS","Maintenance","Closed","Replace lamp",0,"SOUTHERN OUTLET","NULL","KINGSTON",7050,"Kingston","2014-03-11T14:41:58.790",null,20674,6002916,500232,6,6002916,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20674,6002916,500232,6,6002916,"SWITCHWIRE",null,null,"HPS_250_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002481,8000278465,"UMS","Maintenance","Closed","Replace lamp",0,"SOUTHERN OUTLET","NULL","KINGSTON",7050,"Kingston","2014-03-11T14:41:59.193",null,20675,5129028,500237,11,5129028,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20675,5129028,500237,11,5129028,"SWITCHWIRE",null,null,"HPS_250_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002482,8000278465,"UMS","Maintenance","Closed","Replace lamp",0,"SOUTHERN OUTLET","NULL","KINGSTON",7050,"Kingston","2014-03-11T14:41:59.780",null,20676,5017849,500235,9,5017849,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20676,5017849,500235,9,5017849,"SWITCHWIRE",null,null,"HPS_250_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,0,0,0]
[5002483,8000278465,"UMS","Maintenance","Closed","Replace lamp",0,"SOUTHERN OUTLET","NULL","KINGSTON",7050,"Kingston","2014-03-11T14:42:00.303",null,20677,5408621,500229,3,5408621,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20677,5408621,500229,3,5408621,"SWITCHWIRE",null,null,"HPS_250_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002484,8000278465,"UMS","Maintenance","Closed","Replace lamp",0,"SOUTHERN OUTLET","NULL","KINGSTON",7050,"Kingston","2014-03-11T14:42:00.750",null,20678,5611705,500236,10,5611705,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20678,5611705,500236,10,5611705,"SWITCHWIRE",null,null,"HPS_250_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002485,8000278465,"UMS","Maintenance","Closed","Replace lamp",0,"SOUTHERN OUTLET","NULL","KINGSTON",7050,"Kingston","2014-03-11T14:42:01.110",null,20679,5885661,500227,1,5885661,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20679,5885661,500227,1,5885661,"SWITCHWIRE",null,null,"HPS_250_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002486,8000278465,"UMS","Maintenance","Closed","Replace lamp",0,"SOUTHERN OUTLET","NULL","KINGSTON",7050,"Kingston","2014-03-11T14:42:01.550",null,20680,5111443,500233,7,5111443,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20680,5111443,500233,7,5111443,"SWITCHWIRE",null,null,"HPS_250_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002487,8000278465,"UMS","Maintenance","Closed","Replace lamp",0,"SOUTHERN OUTLET","NULL","KINGSTON",7050,"Kingston","2014-03-11T14:42:02.017",null,20681,5500539,500231,5,5500539,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20681,5500539,500231,5,5500539,"SWITCHWIRE",null,null,"HPS_250_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002488,8000278465,"UMS","Maintenance","Closed","Replace lamp",0,"SOUTHERN OUTLET","NULL","KINGSTON",7050,"Kingston","2014-03-11T14:42:02.417",null,20682,6151276,500239,13,6151276,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20682,6151276,500239,13,6151276,"SWITCHWIRE",null,null,"HPS_250_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002489,8000278465,"UMS","Maintenance","Closed","Replace lamp",0,"SOUTHERN OUTLET","NULL","KINGSTON",7050,"Kingston","2014-03-11T14:42:02.807",null,20683,5760348,500238,12,5760348,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20683,5760348,500238,12,5760348,"SWITCHWIRE",null,null,"HPS_250_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002490,8000278465,"UMS","Maintenance","Closed","Replace lamp",0,"SOUTHERN OUTLET","NULL","KINGSTON",7050,"Kingston","2014-03-11T14:42:03.157",null,20684,5408630,500228,2,5408630,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20684,5408630,500228,2,5408630,"SWITCHWIRE",null,null,"HPS_250_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002491,8000278471,"UMS","Maintenance","Closed","Replace lamp",0,"SUMMERLEAS","RD","KINGSTON",7050,"Kingston","2014-03-11T14:42:03.820",null,20689,5901855,368140,"106B",5901855,"SWITCHWIRE","NULL","NULL","HPS_400_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","SYLHPS","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",20689,5901855,368140,"106B",5901855,"NEMA_PECELL","IPD_16A_FUSE_LNK","R5","HPS_400_T",1,null,2000,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"OPTISPAN","SYLHPS","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,1,0,1,1,1,1,1]
[5002492,8000278471,"UMS","Maintenance","Closed","Replace lamp",0,"SUMMERLEAS","RD","KINGSTON",7050,"Kingston","2014-03-11T14:42:04.743",null,20690,5436509,368138,"106A",5436509,"SWITCHWIRE","NULL","NULL","HPS_400_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","SYLHPS","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",20690,5436509,368138,"106A",5436509,"SWITCHWIRE",null,"R5","HPS_400_T",1,null,1997,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"OPTISPAN","SYLHPS","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5002493,8000278471,"UMS","Maintenance","Closed","Replace lamp",0,"SUMMERLEAS","RD","KINGSTON",7050,"Kingston","2014-03-11T14:42:05.370","general maintenance and globe",20691,6050240,368132,"105B",6050240,"SWITCHWIRE","NULL","NULL","HPS_400_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","SYLHPS","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",20691,6050240,368132,"105B",6050240,"SWITCHWIRE",null,"R6","HPS_400_T",1,null,2000,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","SYLHPS","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5002494,8000278471,"UMS","Maintenance","Closed","Replace lamp",0,"SUMMERLEAS","RD","KINGSTON",7050,"Kingston","2014-03-11T14:42:06.383","general maintenance and globe",20692,5010910,368140,"106B",5010910,"SWITCHWIRE","NULL","NULL","HPS_400_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","SYLHPS","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",20692,5010910,368140,"106B",5010910,"SWITCHWIRE",null,"R6","HPS_400_T",1,null,2000,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"OPTISPAN","SYLHPS","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5002495,8000278471,"UMS","Maintenance","Closed","Replace lamp",0,"SUMMERLEAS","RD","KINGSTON",7050,"Kingston","2014-03-11T14:42:07.413","phase has been disconected somehow off the line on",20693,6119587,221151,"2A",6119587,"NULL","NULL","NULL","HPS_400_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","SYLHPS","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",20693,6119587,221151,"2A",6119587,"NEMA_PECELL",null,null,"HPS_400_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"OPTISPAN","SYLHPS","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5002496,8000278471,"UMS","Maintenance","Closed","Replace lamp",0,"SUMMERLEAS","RD","KINGSTON",7050,"Kingston","2014-03-11T14:42:08.110",null,20694,5139375,368141,"105A",5139375,"SWITCHWIRE","NULL","NULL","HPS_400_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","SYLHPS","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",20694,5139375,368141,"105A",5139375,"SWITCHWIRE",null,"R5","HPS_400_T",1,null,2003,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"ROAD","SYLHPS","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,1,0,0,1,1,0,0]
[5002497,8000278471,"UMS","Maintenance","Closed","Replace lamp",0,"SUMMERLEAS","RD","KINGSTON",7050,"Kingston","2014-03-11T14:42:08.720",null,20695,5139363,368137,3,5139363,"NULL","NULL","NULL","HPS_400_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","ROAD","SYLHPS","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",20695,5139363,368137,3,5139363,"NEMA_PECELL","STANGER_GREY","T1","HPS_400_T",1,null,2003,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"ROAD","SYLHPS","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002498,8000287631,"UMS","Maintenance","Closed","Replace lamp","NULL","CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:42:09.243","traffic control  replaced lamp  cleaned diffuser g",49083,75244584,350983,130,75244584,"NULL","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",49083,75244584,350983,130,75244584,"NEMA_PECELL",null,"R7","HPS_250_T",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,0,0,null,"ROAD","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002499,8000287631,"UMS","Maintenance","Closed","Replace lamp","NULL","CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-03-11T14:42:09.643","traffic control  general maintenance  cleaned diff",49084,75244593,350984,131,75244593,"NULL","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",49084,75244593,350984,131,75244593,"NEMA_PECELL",null,"R7","HPS_250_T",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,0,0,null,"ROAD","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002550,8000278135,"UMS","Maintenance","Closed","Replace lamp",10,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:22:48.657",null,47624,5000008,310654,"NN",5000008,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PRIVATE",0,"POLE","PECELL","NULL","NULL",0,"NULL",1,3,"B2224","SYLMV","PVT_LABELLED","NULL","SERVICE","STEEL-OTHER","####",47624,5000008,310654,"NN",5000008,"D2_PECELL",null,"OTHER","MV_80_E",1,null,1994,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,1,3,"B2224","SYLMV","PVT_LABELLED",null,"SERVICE","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002551,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:22:49.587",null,41258,5756841,306856,25,5756841,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41258,5756841,306856,25,5756841,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5002552,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:22:50.650",null,41259,5734683,248967,14,5734683,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41259,5734683,248967,14,5734683,"SWITCHWIRE","HENLEY","T4","MV_80_E",1,null,1996,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002553,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:22:51.650",null,41260,5232413,306859,26,5232413,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41260,5232413,306859,26,5232413,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5002554,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:22:52.853",null,41261,5906649,310627,4,5906649,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41261,5906649,310627,4,5906649,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002555,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:22:53.877",null,41263,6075349,314558,12,6075349,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41263,6075349,314558,12,6075349,"SWITCHWIRE","HENLEY","T4","MV_80_E",1,null,2001,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002556,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:22:54.957",null,41264,5687438,314564,5,5687438,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41264,5687438,314564,5,5687438,"SWITCHWIRE","HENLEY","T4","MV_80_E",1,null,1999,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002557,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:22:56.123",null,41265,5884281,306175,113,5884281,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41265,5884281,306175,113,5884281,"D2_PECELL","HENLEY","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002558,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:22:57.170",null,41266,5290052,306191,1,5290052,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41266,5290052,306191,1,5290052,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,1,1,1,1]
[5002559,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:22:58.203",null,41267,5311291,306206,5,5311291,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41267,5311291,306206,5,5311291,"SWITCHWIRE","IPD_16A_FUSE_LNK","T3","HPS_150_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"OPTISPAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002560,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:22:59.167",null,41268,5696017,306186,6,5696017,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41268,5696017,306186,6,5696017,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2003,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,0,1,0,1,1]
[5002561,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:00.140",null,41269,5250174,248956,3,5250174,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41269,5250174,248956,3,5250174,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1998,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002562,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:01.047",null,41270,5328876,314544,11,5328876,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41270,5328876,314544,11,5328876,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2000,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002563,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:02.007",null,41271,5289878,357143,7,5289878,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41271,5289878,357143,7,5289878,"SWITCHWIRE","HENLEY","T4","MV_80_E",1,null,1995,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002564,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:03.070",null,41272,5884323,248999,3,5884323,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41272,5884323,248999,3,5884323,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1998,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002565,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:04.063",null,41273,5445522,357022,6,5445522,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41273,5445522,357022,6,5445522,"SWITCHWIRE",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002566,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:05",null,41274,5588243,310035,7,5588243,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41274,5588243,310035,7,5588243,null,"IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2003,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002567,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:05.980",null,41275,5290614,382382,12,5290614,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41275,5290614,382382,12,5290614,"D2_PECELL",null,null,"CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,1,1,0,1]
[5002568,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:06.913",null,41276,5171579,306828,15,5171579,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41276,5171579,306828,15,5171579,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5002569,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:07.683",null,41277,5320498,509846,10,5320498,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41277,5320498,509846,10,5320498,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002570,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:08.607",null,41279,5666656,305448,13,5666656,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41279,5666656,305448,13,5666656,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002571,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:09.657",null,41283,6181103,357150,11,6181103,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41283,6181103,357150,11,6181103,null,"IPD_16A_FUSE_LNK","T4","CFL_42",1,null,1995,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,0,1,1,1,0]
[5002572,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:10.530",null,41284,5884331,314503,6,5884331,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41284,5884331,314503,6,5884331,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002573,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:11.473",null,41286,5851869,306825,18,5851869,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41286,5851869,306825,18,5851869,null,null,null,"CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5002574,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:12.567",null,41287,5127879,314308,19,5127879,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41287,5127879,314308,19,5127879,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2013,null,"LAMP","PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,1,1,1,1]
[5002575,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:13.657",null,41288,5694064,248986,2,5694064,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41288,5694064,248986,2,5694064,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002576,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:14.593",null,41296,5438517,306216,4,5438517,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",41296,5438517,306216,4,5438517,"SWITCHWIRE","HENLEY","T4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002578,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:15.500",null,41297,6023007,306173,112,6023007,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41297,6023007,306173,112,6023007,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002580,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:16.610",null,41298,5620497,220083,13,5620497,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",41298,5620497,220083,3,5620497,null,"IPD_16A_FUSE_LNK",null,"MV_80_E",1,null,1990,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,1,0]
[5002581,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:17.497",null,41299,5687466,310036,6,5687466,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41299,5687466,310036,6,5687466,null,"IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1996,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002582,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:18.300",null,41300,6033208,310050,10,6033208,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41300,6033208,310050,10,6033208,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5002583,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:19.240",null,41301,5251047,306834,29,5251047,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41301,5251047,306834,29,5251047,"SWITCHWIRE",null,"T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,1,1,0,1,1]
[5002584,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:20.327",null,41302,5173447,305413,"10A",5173447,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41302,5173447,305413,"10A",5173447,"D2_PECELL",null,null,"CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,1,1,1,1,1]
[5002585,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:21.293",null,41303,5259065,310064,"3L",5259065,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",41303,5259065,310064,"3L",5259065,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002586,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:22.250",null,41306,5311310,306213,1,5311310,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",1,6,"B2224","SYLMV","PVT_LABELLED","NULL","LV_POLE","WOOD-TREATED","####",41306,5311310,306213,1,5311310,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1999,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,1,6,"B2224","SYLMV","PVT_LABELLED",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002587,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:23.147",null,41307,6149132,306201,1,6149132,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41307,6149132,306201,1,6149132,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002588,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:24.060",null,41308,5497253,310657,2,5497253,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV_POLE","WOOD-TREATED","####",41308,5497253,310657,2,5497253,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1998,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002589,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:24.953",null,41309,5887134,314430,10,5887134,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41309,5887134,314430,10,5887134,"D2_PECELL","IPD_16A_FUSE_LNK","T3","MV_80_E",1,null,2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002590,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:25.840",null,41310,6039901,314378,8,6039901,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41310,6039901,314378,8,6039901,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002591,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:26.900",null,41311,5249438,314405,12,5249438,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41311,5249438,314405,12,5249438,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002592,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:27.960",null,41312,5412708,305404,3,5412708,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41312,5412708,305404,3,5412708,"D2_PECELL","STANGER_GREY","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,1,1,0,1,1]
[5002593,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:28.787",null,41313,5858036,305391,"L1",5858036,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",41313,5858036,305391,"L1",5858036,"D2_PECELL",null,"OTHER","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002594,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:29.647",null,41314,5180760,310066,"1L",5180760,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",41314,5180760,310066,"1L",5180760,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002595,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:30.630",null,41315,5370378,305373,22,5370378,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41315,5370378,305373,22,5370378,"SWITCHWIRE","STANGER_GREY","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"SUB_ECO","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,1,0,1,0]
[5002596,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:31.463",null,41319,6002205,306265,8,6002205,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41319,6002205,306265,8,6002205,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002597,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:32.357",null,41320,5900247,0,"NN",5900247,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",1,"NULL",0,21,"B2224","SYLMV","TELSTRA","NULL","SERVICE","WOOD-TREATED","####",41320,5900247,0,"NN",5900247,null,null,"T4","MV_80_E",1,null,2000,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,1,1,0,21,"B2224","SYLMV","TELSTRA",null,"SERVICE","WOOD-TREATED",1,0,0,0,0,1,1,0]
[5002598,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:33.363",null,41321,5906688,314489,129,5906688,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41321,5906688,314489,129,5906688,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,1,1,1,1]
[5002599,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:34.223",null,41323,5927119,314549,9,5927119,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41323,5927119,314549,9,5927119,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,0]
[5002600,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:35.217",null,41326,5024691,314521,16,5024691,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41326,5024691,314521,16,5024691,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1996,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002601,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:36.250",null,41327,5554659,306214,3,5554659,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",1,6,"B2224","SYLMV","PVT_LABELLED","NULL","SERVICE","WOOD-TREATED","####",41327,5554659,306214,3,5554659,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2001,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,1,6,"B2224","SYLMV","PVT_LABELLED",null,"SERVICE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002602,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:37.193",null,41333,5518449,306254,2,5518449,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,3,"B2224","SYLMV","AURORA","NULL","SERVICE","WOOD-TREATED","####",41333,5518449,306254,2,5518449,"NEMA_PECELL","IPD_16A_FUSE_LNK","T4","HPS_150_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,3,"ROAD","SYLHPS","AURORA",null,"SERVICE","WOOD-TREATED",1,1,0,0,1,1,1,1]
[5002603,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:38.130",null,41348,5906708,314496,"NN",5906708,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",1,127,"B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",41348,5906708,314496,"NN",5906708,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,1,127,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002604,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:39.090","Pole in church grounds located in graveyard. ",41349,5703077,314588,"1A",5703077,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",1,4,"B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",41349,5703077,314588,"1A",5703077,"SWITCHWIRE","STANGER_GREY","T4","MV_80_E",1,null,1993,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,1,4,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5002605,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:39.897",null,41350,5232239,310608,1,5232239,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,136,"BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41350,5232239,310608,1,5232239,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,136,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,0]
[5002606,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:40.933",null,41351,5082167,314459,2,5082167,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41351,5082167,314459,2,5082167,"SWITCHWIRE","HENLEY","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,1,0,1,1]
[5002607,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:41.930",null,41360,5554574,314403,"2L",5554574,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",41360,5554574,314403,"2L",5554574,"D2_PECELL",null,null,"MV_80_E",1,null,1998,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002608,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:42.957",null,41361,5594307,357292,10,5594307,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41361,5594307,357292,10,5594307,"SWITCHWIRE","STANGER_GREY","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002609,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:43.877",null,41362,6123296,357160,31,6123296,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41362,6123296,357160,31,6123296,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2013,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,1,1,1,1]
[5002610,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:44.843",null,41364,5756870,306848,20,5756870,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41364,5756870,306848,20,5756870,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5002611,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:45.733",null,41400,5093494,310041,3,5093494,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41400,5093494,310041,3,5093494,null,"IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2014,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,1,1,1,0]
[5002612,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:46.670",null,41416,5529678,314419,6,5529678,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41416,5529678,314419,6,5529678,"SWITCHWIRE","HENLEY","T4","MV_80_E",1,"ELEV_WORK_PLAT","NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,1,1,0,1,1]
[5002613,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:47.410",null,41418,5418337,314364,26,5418337,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41418,5418337,314364,26,5418337,"SWITCHWIRE",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,0,0,1,1,1]
[5002614,8000278580,"UMS","Maintenance","Inprogress","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:48.393","Pole in church grounds. Contact required for acces",41432,5561459,306241,1,5561459,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",1,123,"B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",41432,5561459,306241,1,5561459,"D2_PECELL","HENLEY","T4","MV_80_E",1,null,1994,null,null,"PUBLIC",0,"POLE","PECELL","NULL","Inside church grounds",0,0,1,1,123,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5002615,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:49.517",null,41433,5907225,306238,1,5907225,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,1,"BETA","SYLMV","AURORA","NULL","SERVICE","WOOD-TREATED","####",41433,5907225,306238,1,5907225,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,1,"BETA","SYLMV","AURORA",null,"SERVICE","WOOD-TREATED",0,0,0,1,0,0,1,1]
[5002616,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:50.543",null,41440,6181452,314501,5,6181452,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41440,6181452,314501,5,6181452,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,0,1,0,1,1]
[5002617,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:51.493",null,41443,5248183,314512,14,5248183,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41443,5248183,314512,14,5248183,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"ELEV_WORK_PLAT",2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,0,1,0,1,1]
[5002618,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:52.237",null,41444,5024718,310618,4,5024718,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41444,5024718,310618,4,5024718,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"ELEV_WORK_PLAT","NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,1,0,1,1]
[5002619,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:53.277",null,41449,5742523,310609,137,5742523,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41449,5742523,310609,137,5742523,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002620,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:54.103",null,41450,5647084,314462,139,5647084,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41450,5647084,314462,139,5647084,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002621,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:55.257",null,41451,5973655,314455,5,5973655,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41451,5973655,314455,5,5973655,null,"IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,0,1,0]
[5002622,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:56.337",null,41453,5863651,500523,"15A",5863651,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41453,5863651,500523,"15A",5863651,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002623,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:57.160",null,41459,6039664,310629,2,6039664,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41459,6039664,310629,2,6039664,"SWITCHWIRE","HENLEY","T4","MV_80_E",1,null,2002,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002624,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:58.197",null,41460,6149126,306202,2,6149126,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41460,6149126,306202,2,6149126,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1999,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,1,0,0,1,1]
[5002625,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:23:59.177",null,41461,5471738,314587,4,5471738,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41461,5471738,314587,4,5471738,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2013,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,1,1,1,1]
[5002626,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:00.167",null,41462,5703153,340391,2,5703153,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41462,5703153,340391,2,5703153,"SWITCHWIRE","STANGER_GREY","T4","MV_80_E",1,null,2002,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002627,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:00.960",null,41466,5398655,314408,13,5398655,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41466,5398655,314408,13,5398655,null,"IPD_16A_FUSE_LNK","T3","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002628,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:02.010",null,41467,6031627,314582,5,6031627,"NULL","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41467,6031627,314582,5,6031627,"SWITCHWIRE","IPD_16A_FUSE_LNK","T3","HPS_250_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"OPTISPAN","GEHPS","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002629,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:03.110",null,41468,5093315,314334,9,5093315,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41468,5093315,314334,9,5093315,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002630,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:04.040",null,41470,5993979,306230,8,5993979,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41470,5993979,306230,8,5993979,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002631,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:05.060",null,41471,5826986,305385,1,5826986,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41471,5826986,305385,1,5826986,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002632,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:05.930",null,41472,5322329,305380,15,5322329,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41472,5322329,305380,15,5322329,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,1,1,1,1]
[5002633,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:07.020",null,41473,5546695,314414,19,5546695,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41473,5546695,314414,19,5546695,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002634,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:08.017",null,41474,6083520,314398,13,6083520,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41474,6083520,314398,13,6083520,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,1,1,1,1]
[5002635,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:08.803",null,41484,5758028,314492,128,5758028,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41484,5758028,314492,128,5758028,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002636,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:09.850",null,41485,5297048,310630,1,5297048,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41485,5297048,310630,1,5297048,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1995,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002637,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:10.630",null,41486,5082158,314452,3,5082158,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41486,5082158,314452,3,5082158,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"SUBURBAN_AERO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,1,1,1,0]
[5002638,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:11.510",null,41487,5121268,306874,22,5121268,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41487,5121268,306874,22,5121268,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2003,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002639,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:12.540",null,41495,5263365,306282,"3L",5263365,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",41495,5263365,306282,"3L",5263365,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5002640,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:13.457",null,41496,5845315,310083,9,5845315,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41496,5845315,310083,9,5845315,"SWITCHWIRE",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002641,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:14.310",null,41497,5687421,306178,115,5687421,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41497,5687421,306178,115,5687421,"SWITCHWIRE","STANGER_GREY","T4","MV_80_E",1,null,1995,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002642,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:15.197",null,41499,5907239,306231,5,5907239,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41499,5907239,306231,5,5907239,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1996,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002643,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:15.993",null,41502,5856272,306221,4,5856272,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41502,5856272,306221,4,5856272,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,0,1,1]
[5002644,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:17.037",null,41503,5180743,306271,"3L",5180743,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",41503,5180743,306271,"3L",5180743,null,null,"NA","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,1,0,0,0,1,0,0]
[5002645,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:17.997",null,41505,6124063,310606,135,6124063,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41505,6124063,310606,135,6124063,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,1,1,1,1]
[5002646,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:18.993",null,41507,5742917,306260,6,5742917,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41507,5742917,306260,6,5742917,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002647,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:19.807",null,41508,5221353,305366,24,5221353,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41508,5221353,305366,24,5221353,"SWITCHWIRE","STANGER_GREY","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002648,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:20.780",null,41509,5751662,310013,14,5751662,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41509,5751662,310013,14,5751662,"D2_PECELL","STANGER_GREY","T4","MV_80_E",1,null,1994,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002649,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:21.573",null,41515,6022999,306168,110,6022999,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41515,6022999,306168,110,6022999,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002650,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:22.437",null,41516,5437674,248973,19,5437674,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41516,5437674,248973,19,5437674,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002651,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:23.470",null,41517,5476987,248978,5,5476987,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41517,5476987,248978,5,5476987,"SWITCHWIRE","HENLEY","T4","MV_80_E",1,null,1999,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002652,8000278580,"UMS","Maintenance","Terminated","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:24.443","ITEM REMOVED WIL NOT UPDATE WILL HAVE TO UPDATE MA",41518,6133335,310058,7,6133335,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41518,6133335,310058,7,6133335,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2013,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"SUB_ECO","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,1,1,1,1]
[5002653,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:25.363",null,41519,6033817,357019,13,6033817,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41519,6033817,357019,13,6033817,null,null,"T4","MV_80_E",1,null,1995,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,1,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,0,1,0,0,0]
[5002654,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:26.390",null,41521,5023555,305457,8,5023555,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41521,5023555,305457,8,5023555,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002655,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:27.313",null,41522,5583185,305451,11,5583185,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41522,5583185,305451,11,5583185,null,"IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002656,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:28.470",null,41523,5727169,305443,15,5727169,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41523,5727169,305443,15,5727169,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002657,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:29.517",null,41529,6031734,314570,2,6031734,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41529,6031734,314570,2,6031734,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,1,0,1,1]
[5002658,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:30.380",null,41530,5140543,306194,116,5140543,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41530,5140543,306194,116,5140543,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,1,1,0,1]
[5002659,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:31.420",null,41531,6133298,314566,3,6133298,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41531,6133298,314566,3,6133298,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002660,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:32.590",null,41532,5009324,310017,16,5009324,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41532,5009324,310017,16,5009324,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2013,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,1,1,1,1]
[5002661,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:33.540",null,41560,5261924,306228,7,5261924,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41560,5261924,306228,7,5261924,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1994,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002662,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:34.397",null,41565,5093474,314561,7,5093474,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41565,5093474,314561,7,5093474,"SWITCHWIRE","HENLEY","T4","MV_80_E",1,null,1995,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002663,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:35.467",null,41566,6180380,306192,118,6180380,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41566,6180380,306192,118,6180380,"SWITCHWIRE","STANGER_GREY","T4","MV_80_E",1,null,2003,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,0,1,0]
[5002664,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:36.420",null,41567,5309954,310070,"1L",5309954,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",41567,5309954,310070,"1L",5309954,null,null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002665,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:37.450",null,41568,5407128,314342,17,5407128,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41568,5407128,314342,17,5407128,"SWITCHWIRE","HENLEY","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002666,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:38.533",null,41569,5538656,305351,28,5538656,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41569,5538656,305351,28,5538656,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,1,1,1,1]
[5002667,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:39.387",null,41576,5291219,310045,11,5291219,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41576,5291219,310045,11,5291219,null,"IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1995,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,1,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002668,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:40.333",null,41577,5767653,314421,8,5767653,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41577,5767653,314421,8,5767653,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002669,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:41.303",null,41580,5457984,306298,10,5457984,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41580,5457984,306298,10,5457984,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002670,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:42.220",null,41584,5102521,310071,"2L",5102521,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",41584,5102521,310071,"2L",5102521,null,null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002671,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:43.230",null,41585,5131956,370915,2,5131956,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","Artcraft Flinders Heritage","NULL",0,"NULL",0,"8;125","POL_UNK","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",41585,5131956,370915,2,5131956,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL","Artcraft Flinders Heritage",0,0,0,0,"8;125","POL_UNK","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,1,0,0,0,1]
[5002672,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:44.223",null,41589,5577248,370914,1,5577248,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","Artcraft Flinders Heritage","NULL",0,"NULL",0,"8;125","POL_UNK","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",41589,5577248,370914,1,5577248,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL","Artcraft Flinders Heritage",0,0,0,0,"8;125","POL_UNK","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,1,0,0,0,1]
[5002673,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:45.127",null,41591,5874530,370916,3,5874530,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","Artcraft Flinders Heritage","NULL",0,"NULL",0,"8;125","POL_UNK","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",41591,5874530,370916,3,5874530,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL","Artcraft Flinders Heritage",0,0,0,0,"8;125","POL_UNK","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,1,0,0,0,1]
[5002674,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:46.127",null,41594,6179368,387192,2,6179368,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,3,"SEA_CONT","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",41594,6179368,387192,2,6179368,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,3,"SEA_CONT","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5002675,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:46.803",null,41603,6033862,306824,31,6033862,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41603,6033862,306824,31,6033862,"SWITCHWIRE",null,"T4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5002676,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:47.860",null,41604,5696309,314513,10,5696309,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41604,5696309,314513,10,5696309,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"ELEV_WORK_PLAT",2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002677,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:48.873",null,41619,5172964,314406,"L1",5172964,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",41619,5172964,314406,"L1",5172964,"D2_PECELL",null,null,"MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002678,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:49.897",null,41623,6073129,305364,25,6073129,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41623,6073129,305364,25,6073129,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002679,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:50.990",null,41631,5241210,314468,142,5241210,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41631,5241210,314468,142,5241210,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,1,0,0,0,1,1,0]
[5002680,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:51.963",null,41637,5606962,305357,26,5606962,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41637,5606962,305357,26,5606962,"SWITCHWIRE","STANGER_GREY","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002681,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:53.113",null,41638,5390679,305344,30,5390679,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41638,5390679,305344,30,5390679,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,1,1,1,1]
[5002682,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:54.277",null,41639,5218959,305378,17,5218959,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41639,5218959,305378,17,5218959,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,1,1,1,0]
[5002683,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:55.300",null,41640,5945346,357162,19,5945346,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41640,5945346,357162,19,5945346,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002684,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:56.117",null,41641,5441491,248963,7,5441491,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41641,5441491,248963,7,5441491,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002685,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:57.163",null,41642,5905594,314390,147,5905594,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41642,5905594,314390,147,5905594,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,1,0,0,0,0,1,0]
[5002686,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:58.073",null,41643,6040043,306256,4,6040043,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41643,6040043,306256,4,6040043,"D2_PECELL","IPD_16A_FUSE_LNK","T5","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,1,1,1,1]
[5002687,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:24:59.040",null,41644,5987347,310633,3,5987347,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41644,5987347,310633,3,5987347,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002688,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:00.020",null,41645,5887287,248960,5,5887287,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41645,5887287,248960,5,5887287,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,1,1,1,1]
[5002689,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:00.883",null,41646,5826917,314473,2,5826917,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41646,5826917,314473,2,5826917,"SWITCHWIRE","HENLEY","T4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002690,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:01.943",null,41647,5024678,314519,6,5024678,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41647,5024678,314519,6,5024678,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"ELEV_WORK_PLAT",2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002691,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:02.833",null,41648,5742534,314498,131,5742534,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41648,5742534,314498,131,5742534,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002692,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:03.893",null,41649,5602572,314354,153,5602572,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41649,5602572,314354,153,5602572,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,"NULL","NULL","NULL","NULL",1,1]
[5002693,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:04.913",null,41650,5677402,314349,151,5677402,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41650,5677402,314349,151,5677402,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,"NULL","NULL","NULL","NULL","NULL","NULL"]
[5002694,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:05.957",null,41651,5905559,310623,13,5905559,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41651,5905559,310623,13,5905559,null,"IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,0]
[5002695,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:06.830",null,41652,5678254,310604,133,5678254,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41652,5678254,310604,133,5678254,"SWITCHWIRE","STANGER_BROWN","T5","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002696,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:07.700",null,41653,5541660,310652,8,5541660,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41653,5541660,310652,8,5541660,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002697,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:08.613",null,41654,5518461,305407,12,5518461,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41654,5518461,305407,12,5518461,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,0,1,1]
[5002698,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:09.463",null,41655,5767378,314304,14,5767378,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41655,5767378,314304,14,5767378,null,"STANGER_GREY","T4","MV_80_E",1,null,1990,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002699,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:10.410",null,41656,5590140,248951,2,5590140,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41656,5590140,248951,2,5590140,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002700,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:11.453",null,41657,5381607,314516,8,5381607,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41657,5381607,314516,8,5381607,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"ELEV_WORK_PLAT",2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,1,0,1,1]
[5002701,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:12.420",null,41658,5527289,310612,2,5527289,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41658,5527289,310612,2,5527289,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002702,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:13.357",null,41659,5072836,306838,158,5072836,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41659,5072836,306838,158,5072836,"SWITCHWIRE","STANGER_GREY","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,1,0,1,0]
[5002703,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:14.223",null,41660,5826013,314348,150,5826013,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41660,5826013,314348,150,5826013,"SWITCHWIRE","STANGER_GREY","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,0,1,0]
[5002704,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:15.247",null,41661,5026467,310636,5,5026467,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41661,5026467,310636,5,5026467,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002705,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:16.210",null,41662,5459778,314395,145,5459778,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41662,5459778,314395,145,5459778,"SWITCHWIRE","STANGER_GREY","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002706,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:16.957",null,41663,5348616,314530,8,5348616,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41663,5348616,314530,8,5348616,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002707,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:17.867",null,41664,6135658,314538,7,6135658,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41664,6135658,314538,7,6135658,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002708,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:18.837",null,41665,5381707,314476,4,5381707,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA",12,"HV&LV_POLE","WOOD-TREATED","####",41665,5381707,314476,4,5381707,"SWITCHWIRE","HENLEY","T4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",12,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002709,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:19.817",null,41666,5757025,314396,144,5757025,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41666,5757025,314396,144,5757025,"SWITCHWIRE","STANGER_GREY","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002710,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:20.720",null,41667,5528710,386829,149,5528710,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41667,5528710,386829,149,5528710,"SWITCHWIRE","STANGER_GREY","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,1,0,0,0,1,1,0]
[5002711,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:21.543",null,41668,5322219,314481,25,5322219,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41668,5322219,314481,25,5322219,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002712,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:22.463",null,41669,5744392,314409,14,5744392,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41669,5744392,314409,14,5744392,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002714,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:23.570",null,41670,5298912,314331,7,5298912,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41670,5298912,314331,7,5298912,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002715,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:24.550",null,41671,5070758,248969,16,5070758,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41671,5070758,248969,16,5070758,"SWITCHWIRE","HENLEY","T4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5002717,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:25.450",null,41672,5744369,314417,22,5744369,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41672,5744369,314417,22,5744369,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5002750,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:25:56.917",null,41732,75124199,357017,3,75124199,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",41732,75124199,357017,3,75124199,"D2_PECELL",null,"T4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5002776,8000278580,"UMS","Maintenance","Closed","Replace lamp",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-03-11T15:26:23.880",null,41781,5406340,314401,16,5406340,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41781,5406340,314401,16,5406340,"SWITCHWIRE","STANGER_GREY","T3","MV_80_E",1,null,2008,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5002978,8000278577,"UMS","Maintenance","Closed","Replace lamp",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone","2014-03-12T08:14:58.550",null,38857,5472117,159629,50,5472117,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",38857,5472117,159629,50,5472117,null,null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,1,1,1,0]
[5003029,8000278577,"UMS","Maintenance","Closed","Replace lamp",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone","2014-03-12T08:15:53.073",null,39390,5889771,387839,3,5889771,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","FLI_ENC","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",39390,5889771,387839,3,5889771,null,null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"FLI_ENC","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5003063,8000278577,"UMS","Maintenance","Closed","Replace lamp",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone","2014-03-12T08:16:28.990",null,39616,5568526,159423,6,5568526,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",39616,5568526,159423,6,5568526,null,null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5003085,8000278577,"UMS","Maintenance","Closed","Replace lamp",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone","2014-03-12T08:16:53.920",null,39638,5120078,159476,12,5120078,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",39638,5120078,159476,12,5120078,null,null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5003144,8000278577,"UMS","Maintenance","Closed","Replace lamp",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone","2014-03-12T08:17:59.200",null,39975,5300941,228840,1,5300941,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",39975,5300941,228840,1,5300941,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5003178,8000278577,"UMS","Maintenance","Closed","Replace lamp",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone","2014-03-12T08:18:35.397",null,40367,75275882,351997,1,75275882,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",40367,75275882,351997,1,75275882,null,null,null,"CFL_42",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5003227,8000293759,"UMS","Maintenance","Closed","Replace lamp",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone","2014-03-12T08:19:23.107",null,51993,5290088,151581,9,5290088,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,81,"BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",51993,5290088,151581,9,5290088,"SWITCHWIRE",null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,1,0,81,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,0,1,0]
[5015878,8000278586,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",0,"WEST TAMAR","HWY","BEACONSFIELD",7270,"Beaconsfield","2014-04-10T11:05:48.280",null,45533,5114347,343026,4,5114347,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",45533,5114347,343026,4,5114347,null,"IPD_16A_FUSE_LNK","T4","CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5015911,8000278586,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",0,"WEST TAMAR","HWY","BEACONSFIELD",7270,"Beaconsfield","2014-04-10T11:06:15.313",null,44564,5173132,316788,1,5173132,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,2,"BETA","SYLMV","AURORA","NULL","SERVICE","WOOD-TREATED","####",44564,5173132,316788,1,5173132,null,"IPD_16A_FUSE_LNK","T4","CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,2,"SUB_ECO","SYLCFL","AURORA",null,"SERVICE","WOOD-TREATED",1,1,0,1,1,1,1,0]
[5015955,8000278579,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem","NULL","VICARY","ST","TRIABUNNA",7190,"Triabunna","2014-04-10T11:16:55.150",null,40892,5915998,354630,7,5915998,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",40892,5915998,354630,7,5915998,null,"IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2013,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"URBAN","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,0]
[5016003,8000278579,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem","NULL","VICARY","ST","TRIABUNNA",7190,"Triabunna","2014-04-10T11:17:17.150"," changed globe and pe general maintenance ",41024,5200105,371732,1,5200105,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,21,"BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",41024,5200105,371732,1,5200105,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,21,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5016088,8000278580,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-04-10T11:19:28.217",null,41883,5989300,268174,87,5989300,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41883,5989300,268174,87,5989300,"D2_PECELL",null,null,"CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,1,1,0,1]
[5016138,8000278580,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-04-10T11:19:53.797",null,41538,5499252,305152,1,5499252,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41538,5499252,305152,1,5499252,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1998,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5016171,8000278637,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",0,"YOUL MAIN","RD","PERTH",7300,"Perth","2014-04-10T11:20:11.303",null,46382,5241766,505867,4,5241766,"NULL","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",46382,5241766,505867,4,5241766,null,"IPD_16A_FUSE_LNK","T1","HPS_250_T",1,null,2002,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"OPTISPAN","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5016220,8000278721,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem","NULL","MIDLAND","HWY","PERTH",7300,"Perth","2014-04-10T11:20:36.993",null,47987,6006207,268861,1,6006207,"NULL","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",47987,6006207,268861,1,6006207,"NEMA_PECELL",null,null,"HPS_250_T",1,"ELEV_WORK_PLAT","NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"ROAD","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5016253,8000278580,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-04-10T11:20:51.313",null,41955,75233426,351485,4,75233426,"NULL","NULL","NULL","HPS_70_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","Aeroscreen","NULL",0,"NULL",0,1,"SUBURB","SYLHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",41955,75233426,351485,4,75233426,null,null,null,"HPS_70_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL","Aeroscreen",0,0,1,0,1,"SUBURB","SYLHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,1,0,0,0]
[5020628,8000278501,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2014-04-28T12:08:27.697",null,24042,5191140,171811,19,5191140,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","STREETLIGHT","STEEL-OTHER","####",24042,5191140,171811,19,5191140,"SWITCHWIRE","IPD_16A_FUSE_LNK","T5","HPS_250_T",1,null,2003,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","AURORA",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,1,0]
[5020768,8000278463,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-04-28T13:34:57.780",null,20622,5152454,361250,1,5152454,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20622,5152454,361250,1,5152454,"D2_PECELL","IPD_16A_FUSE_LNK","R4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,1,0,1,1,1]
[5020801,8000278463,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-04-28T13:37:58.957","pe/globe general maintenance  fuse",19789,5123139,367254,3,5123139,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",19789,5123139,367254,3,5123139,"D2_PECELL","IPD_16A_FUSE_LNK","R4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,1,1,1,1]
[5020888,8000293746,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-04-28T14:10:54.707",null,50841,6095278,367287,7,6095278,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",50841,6095278,367287,7,6095278,"D2_PECELL","STANGER_GREY",null,"CFL_42",1,null,2014,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,1,1,1,1]
[5020928,8000278463,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-04-28T14:18:46.837",null,20232,5736340,398359,1,5736340,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20232,5736340,398359,1,5736340,null,"STANGER_GREY","T4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,1,1,0,null,"BETA","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,1,1]
[5020983,8000293746,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-04-28T14:31:19.013",null,50656,5865467,259310,6,5865467,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",50656,5865467,259310,6,5865467,"D2_PECELL",null,"R4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,1,1,0,1]
[5021023,8000278463,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-04-28T14:39:28.893",null,20621,75295039,325414,"5B",75295039,"NULL","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","STREETLIGHT","WOOD-TREATED","####",20621,75295039,325414,"5B",75295039,"NEMA_PECELL",null,null,"HPS_150_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"ROAD","GEHPS","AURORA",null,"STREETLIGHT","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5023042,8000278463,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-05-02T13:58:37.423",null,20306,5195405,258777,14,5195405,"SWITCHWIRE","NULL","R4","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL",0,0,0,0,"NULL","ROAD","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20306,5195405,258777,14,5195405,"SWITCHWIRE",null,"R4","HPS_150_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5023419,8000278463,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-05-05T11:08:15.050",null,19557,5763065,197683,"1A",5763065,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,20,"OPTISPAN","GEHPS","AURORA","NULL","SERVICE","WOOD-TREATED","####",19557,5763065,197683,"1A",5763065,"NEMA_PECELL","IPD_16A_FUSE_LNK","T1","HPS_150_T",1,null,1994,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,20,"OPTISPAN","GEHPS","AURORA",null,"SERVICE","WOOD-TREATED",1,1,0,1,0,0,1,1]
[5023478,8000278463,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-05-05T11:20:37.240",null,20016,5462923,197885,8,5462923,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",20016,5462923,197885,8,5462923,null,"IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5023515,8000278463,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-05-05T11:24:54.700",null,20450,5911301,361069,"8A",5911301,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","STAY","STEEL_&_CONC","####",20450,5911301,361069,"8A",5911301,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"STAY","STEEL_&_CONC",1,1,0,0,0,1,1,1]
[5023600,8000278463,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-05-05T11:53:12.230",null,20034,6059717,221529,2,6059717,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",20034,6059717,221529,2,6059717,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,0,1,1,1,1]
[5023836,8000278463,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-05-05T16:06:14.867","tree needs to be cleared from pole",20425,5122689,358559,4,5122689,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20425,5122689,358559,4,5122689,"D2_PECELL",null,"R4","CFL_42",1,null,2013,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,0,0,0,1,1,0,1]
[5023876,8000278463,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-05-05T16:14:54.147",null,20401,5764097,358541,3,5764097,"SWITCHWIRE","STANGER_BROWN","R4","MV_80_E",1,"ELEV_WORK_PLAT","NULL","NULL","LAMP","PUBLIC",0,"POLE","SWITCHWIRE","NULL",0,0,1,0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","STEEL_&_CONC","####",20401,5764097,358541,3,5764097,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"ELEV_WORK_PLAT",2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","STEEL_&_CONC",1,1,0,1,0,1,1,1]
[5025565,8000278502,"UMS","Maintenance","Closed","on the 08 april crew changed The Globes ",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2014-05-09T12:57:13.207",null,29709,5511521,502481,24,5511521,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA_SURCHARGE","NULL","STREETLIGHT","STEEL-OTHER","####",29709,5511521,502481,24,5511521,"SWITCHWIRE","NULL","NULL","MH_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA_SURCHARGE",null,"STREETLIGHT","STEEL-OTHER","NULL","NULL","NULL","NULL","NULL","NULL","NULL","NULL"]
[5025673,8000278371,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-09T15:17:46.663",null,10073,5351440,250819,3,5351440,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",10073,5351440,250819,3,5351440,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,"ELEV_WORK_PLAT","NULL","head",null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5025868,8000278371,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-09T16:30:42.943",null,6322,6013791,245159,7,6013791,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",6322,6013791,245159,7,6013791,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5025926,8000293777,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",26,"LYALL","ST","WESTBURY",7303,"Westbury","2014-05-09T16:48:57.170",null,53516,5743340,135374,2,5743340,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",53516,5743340,135374,2,5743340,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,"ELEV_WORK_PLAT",2003,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5025961,8000293777,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",26,"LYALL","ST","WESTBURY",7303,"Westbury","2014-05-09T16:52:14.453",null,53621,5574239,123370,6,5574239,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",53621,5574239,123370,6,5574239,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2003,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5026013,8000293777,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",26,"LYALL","ST","WESTBURY",7303,"Westbury","2014-05-09T16:54:12.073",null,53422,5468394,139116,373,5468394,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",53422,5468394,139116,373,5468394,null,null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,1,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5026047,8000293777,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",26,"LYALL","ST","WESTBURY",7303,"Westbury","2014-05-09T16:55:31.630",null,53485,5993826,137817,313,5993826,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",53485,5993826,137817,313,5993826,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5026465,8000278371,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-12T12:32:17.573",null,5377,6101605,298969,12,6101605,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",5377,6101605,298969,12,6101605,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1994,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5027003,8000278571,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem","NULL","MEANDER VALLEY","RD","DELORAINE",7304,"Deloraine","2014-05-13T09:32:04.683",null,37240,75341650,140408,"NN",75341650,"NULL","NULL","NULL","HPS_400_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","2x400SV fitting","NULL",0,"NULL",0,"NULL","FLOOD_UNK","SYLHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",37240,75341650,140408,"NN",75341650,"NEMA_PECELL",null,null,"HPS_400_T",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL","2x400SV fitting",0,0,0,0,null,"FLOOD_UNK","SYLHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5027066,8000278371,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-13T10:02:14.357",null,9395,6077823,250487,19,6077823,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","HV_POLE","WOOD-TREATED","####",9395,6077823,250487,19,6077823,"SWITCHWIRE","IPD_16A_FUSE_LNK",null,"HPS_250_T",1,"ELEV_WORK_PLAT","NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,1,0,null,"ROAD","GEHPS","AURORA",null,"HV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5027159,8000278371,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-13T10:52:54.130",null,5367,6186417,298882,59,6186417,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",5367,6186417,298882,59,6186417,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1998,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5027212,8000278371,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-13T11:15:57.120",null,6203,6152424,298903,9,6152424,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",6203,6152424,298903,9,6152424,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1998,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5027262,8000278686,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",0,"TASMAN","HWY","HOBART",7000,"Hobart","2014-05-13T11:42:28.523",null,46967,5401661,105893,85,5401661,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",46967,5401661,105893,85,5401661,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","HPS_250_T",1,null,2004,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,1,0]
[5027327,8000278556,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem","NULL","TASMAN","HWY","LINDISFARNE",7015,"Lindisfarne","2014-05-13T11:50:42.013",null,32802,5021657,503849,"NN",5021657,"SWITCHWIRE","NULL","NULL","HPS_400_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","SYLHPS","AURORA_SURCHARGE","NULL","STREETLIGHT","STEEL-OTHER","####",32802,5021657,503849,"NN",5021657,"SWITCHWIRE",null,null,"HPS_400_T",1,null,2003,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"ROAD","SYLHPS","AURORA_SURCHARGE",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5027385,8000278773,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem","NULL","EAST DERWENT","HWY","LINDISFARNE",7015,"Lindisfarne","2014-05-13T12:02:40.833",null,48369,6063319,113022,3,6063319,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA_SURCHARGE","NULL","STREETLIGHT","STEEL-OTHER","####",48369,6063319,113022,3,6063319,"SWITCHWIRE",null,null,"HPS_250_T",1,null,2004,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"ROAD","GEHPS","AURORA_SURCHARGE",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5028690,8000278501,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2014-05-15T14:06:19.597",null,27792,6144867,221046,4,6144867,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",1,"NULL","SUBURB","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",27792,6144867,221046,4,6144867,"D2_PECELL",null,"OTHER","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,1,null,"OTH_UNK","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,1]
[5028750,8000278550,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem",3,"ONSLOW","PL","MOUNT NELSON",7007,"Mount Nelson","2014-05-15T14:29:28.220",null,32639,6178170,502444,3,6178170,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","Thorn","NULL",0,"NULL",0,"NULL","GEN_UNK","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",32639,6178170,502444,3,6178170,"D2_PECELL","IPD_16A_FUSE_LNK","R4","CFL_42",1,null,2013,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,0,0,0,1,1,1,1]
[5028797,8000278501,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2014-05-15T15:00:37.737",null,23776,6184640,183700,3,6184640,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","Sylvania Nostalgia","NULL",0,"NULL",0,"NULL","GEN_UNK","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",23776,6184640,183700,3,6184640,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL","Sylvania Nostalgia",0,0,0,0,null,"GEN_UNK","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5028862,8000278501,"UMS","Maintenance","Closed","Complete tasks as per Bulk Lamp Replacem","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2014-05-15T15:24:58.327",null,23771,5101911,196280,21,5101911,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",23771,5101911,196280,21,5101911,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1994,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5031681,8000278580,"UMS","Maintenance","Closed","WP206345   MINOR   Complete tasks as per",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-05-26T09:00:27.293",null,41973,5923163,269131,3,5923163,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41973,5923163,269131,3,5923163,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5031692,8000278580,"UMS","Maintenance","Closed","WP206345   MINOR   Complete tasks as per",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-05-26T09:00:29.123",null,41685,6167668,268286,5,6167668,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41685,6167668,268286,5,6167668,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5031762,8000278580,"UMS","Maintenance","Closed","WP206345   MINOR   Complete tasks as per",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-05-26T09:00:40.757",null,41385,5587082,269105,4,5587082,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41385,5587082,269105,4,5587082,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5031832,8000293772,"UMS","Maintenance","Closed","WP206345   MINOR   Complete tasks as per",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-05-26T09:44:10.203",null,52565,5250011,312808,142,5250011,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",52565,5250011,312808,142,5250011,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5033701,8000293773,"UMS","Maintenance","Closed","WP205785   MINOR   Complete tasks as per",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-05-29T09:02:31.510",null,52844,5863663,347166,339,5863663,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",52844,5863663,347166,339,5863663,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5033734,8000293773,"UMS","Maintenance","Closed","WP205785   MINOR   Complete tasks as per",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-05-29T09:02:36.063",null,52708,5687432,347178,4,5687432,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",52708,5687432,347178,4,5687432,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,1,1,1,1]
[5033824,8000293773,"UMS","Maintenance","Closed","WP205786   MAJOR   Complete tasks as per",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-05-29T09:24:21.640",null,52744,5109269,346176,18,5109269,"NULL","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","LV_POLE","WOOD-TREATED","####",52744,5109269,346176,18,5109269,"SWITCHWIRE","IPD_16A_FUSE_LNK","T1","HPS_150_E",1,null,2009,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,1,1,0,null,"ROAD","GEHPS","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5033853,8000278586,"UMS","Maintenance","Closed","WP206338   MINOR   Complete tasks as per",0,"WEST TAMAR","HWY","BEACONSFIELD",7270,"Beaconsfield","2014-05-29T09:33:41.880","lv cross arm needs replacing due to rot",44930,5001604,340005,1,5001604,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",44930,5001604,340005,1,5001604,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2012,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,1,1,1,1]
[5033912,8000278586,"UMS","Maintenance","Closed","WP206338   MINOR   Complete tasks as per",0,"WEST TAMAR","HWY","BEACONSFIELD",7270,"Beaconsfield","2014-05-29T09:33:51.167",null,44722,6007866,340183,3,6007866,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",44722,6007866,340183,3,6007866,"SWITCHWIRE",null,null,"MV_80_E",1,"ELEV_WORK_PLAT",2009,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5033949,8000278586,"UMS","Maintenance","Closed","WP206338   MINOR   Complete tasks as per",0,"WEST TAMAR","HWY","BEACONSFIELD",7270,"Beaconsfield","2014-05-29T09:40:05.247",null,45261,5577389,209708,1,5577389,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",45261,5577389,209708,1,5577389,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5033999,8000278586,"UMS","Maintenance","Closed","WP206339   MAJOR   Complete tasks as per",0,"WEST TAMAR","HWY","BEACONSFIELD",7270,"Beaconsfield","2014-05-29T09:45:06.437",null,45667,5930515,377147,350,5930515,"SWITCHWIRE","IPD_16A_FUSE_LNK","NULL","HPS_150_T",1,"NULL",2011,"NULL","LAMP","PUBLIC",0,"POLE","SWITCHWIRE","NULL",0,0,0,0,"NULL","ROAD","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",45667,5930515,377147,350,5930515,"NEMA_PECELL","IPD_16A_FUSE_LNK","T4","HPS_150_T",1,null,2011,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"ROAD","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,0,1]
[5034245,8000278371,"UMS","Maintenance","Closed","WP217793   MAJOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-29T14:17:58.290",null,6158,5660139,246044,32,5660139,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","AURORA","NULL","LV_POLE","WOOD-TREATED","####",6158,5660139,246044,32,5660139,"SWITCHWIRE","IPD_16A_FUSE_LNK","T1","HPS_150_T",1,null,2014,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,1,1,1,0]
[5034282,8000278371,"UMS","Maintenance","Closed","WP217793   MAJOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-29T14:18:03.160",null,10164,75176297,378172,4,75176297,"SWITCHWIRE","NULL","NULL","MH_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","SYLMH","NULL","NULL","STREETLIGHT","STEEL-OTHER","####",10164,75176297,378172,4,75176297,"SWITCHWIRE",null,null,"HPS_250_T",1,null,2007,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","SYLMH",null,null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5034332,8000278371,"UMS","Maintenance","Closed","WP217791   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-29T14:23:51.113",null,6524,5384996,252469,4,5384996,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",6524,5384996,252469,4,5384996,"D2_PECELL","IPD_16A_FUSE_LNK",null,"CFL_42",1,"ELEV_WORK_PLAT","NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,1,1,1,1]
[5034365,8000278371,"UMS","Maintenance","Closed","WP217791   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-29T14:23:55.480",null,7000,5383162,250683,4,5383162,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",7000,5383162,250683,4,5383162,"D2_PECELL","IPD_16A_FUSE_LNK",null,"CFL_42",1,"ELEV_WORK_PLAT","NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,1,1,1,1]
[5034416,8000278371,"UMS","Maintenance","Closed","WP217791   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-29T14:28:39.447",null,8615,5808859,250606,13,5808859,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",8615,5808859,250606,13,5808859,"SWITCHWIRE","IPD_16A_FUSE_LNK",null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5034502,8000278371,"UMS","Maintenance","Closed","WP217798  MINOR   Complete tasks as per ","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-29T14:34:45.993",null,10597,5234678,245230,5,5234678,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA",11,"LV_POLE","WOOD-TREATED","####",10597,5234678,245230,5,5234678,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",11,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5034535,8000278371,"UMS","Maintenance","Closed","WP217798  MINOR   Complete tasks as per ","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-29T14:34:50.793",null,7250,5428118,252295,2,5428118,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",7250,5428118,252295,2,5428118,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,1,0,1,1]
[5034591,8000278371,"UMS","Maintenance","Closed","WP217798  MINOR   Complete tasks as per ","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-29T14:41:33.403",null,9927,5497424,252837,9,5497424,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL",0,0,0,0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",9927,5497424,252837,9,5497424,"SWITCHWIRE",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,1,1,0,1,1]
[5034620,8000278371,"UMS","Maintenance","Closed","WP217798  MINOR   Complete tasks as per ","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-29T14:41:37.790",null,8684,5576360,252285,"1A",5576360,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",8684,5576360,252285,"1A",5576360,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1998,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5034669,8000278371,"UMS","Maintenance","Closed","WP217798  MINOR   Complete tasks as per ","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-29T14:41:44.177",null,5793,5234489,251973,15,5234489,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",5793,5234489,251973,15,5234489,"D2_PECELL","IPD_16A_FUSE_LNK","T3","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5034704,8000278371,"UMS","Maintenance","Closed","WP217805   MAJOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-29T14:47:08.807",null,5823,5724859,250192,"120A",5724859,"SWITCHWIRE","NULL","NULL","MV_400_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",5823,5724859,250192,"120A",5724859,"SWITCHWIRE",null,null,"HPS_250_T",1,"ELEV_WORK_PLAT",2013,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,0,0,null,"ROAD","SYLHPS","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,0,0,0,1,1,1,0]
[5034794,8000278371,"UMS","Maintenance","Closed","WP217808   MAJOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-29T14:56:59.807",null,7340,5724836,252049,"57B",5724836,"SWITCHWIRE","NULL","NULL","MV_400_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"57A","OPTISPAN","SYLMV","AURORA","NULL","SERVICE","WOOD-TREATED","####",7340,5724836,252049,"57B",5724836,"SWITCHWIRE","IPD_16A_FUSE_LNK","T1","MV_400_E",1,null,2010,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,1,0,"57A","OPTISPAN","SYLMV","AURORA",null,"SERVICE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5034853,8000278371,"UMS","Maintenance","Closed","WP217807   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-29T15:11:33.327",null,8625,5340060,240273,12,5340060,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",8625,5340060,240273,12,5340060,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,0,1,1]
[5034905,8000278371,"UMS","Maintenance","Closed","WP217807   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-29T15:11:39.270",null,9802,5802114,375151,22,5802114,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",9802,5802114,375151,22,5802114,"D2_PECELL","IPD_16A_FUSE_LNK","R4","CFL_42",1,null,2014,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,1,1]
[5034964,8000278371,"UMS","Maintenance","Closed","WP217807   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-29T15:41:26.227",null,10433,5736425,237690,5,5736425,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",10433,5736425,237690,5,5736425,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,1,1,1]
[5034997,8000278371,"UMS","Maintenance","Closed","WP217807   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-29T15:41:31.543",null,10374,6125982,252863,1,6125982,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",10374,6125982,252863,1,6125982,"D2_PECELL","IPD_16A_FUSE_LNK","T5","MV_80_E",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5035081,8000278371,"UMS","Maintenance","Closed","WP217807   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-29T15:47:45.313","no mains close, had to be left on switchwire",5456,6125751,240334,"1AA",6125751,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",5456,6125751,240334,"1AA",6125751,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1994,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5035130,8000278371,"UMS","Maintenance","Closed","WP217807   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-05-29T15:47:52.850",null,5718,6170662,237659,8,6170662,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",5718,6170662,237659,8,6170662,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5035503,8000278577,"UMS","Maintenance","Closed","WP217837   MAJOR   Complete tasks as per",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone","2014-05-30T14:15:35.663",null,39931,5487265,119070,3,5487265,"NULL","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",39931,5487265,119070,3,5487265,null,null,null,"HPS_150_T",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,1,0,0,0,null,"ROAD","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5035574,8000278577,"UMS","Maintenance","Closed","WP217836   MINOR   Complete tasks as per",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone","2014-05-30T14:21:03.027",null,39420,5567227,383111,1,5567227,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",39420,5567227,383111,1,5567227,null,null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5035587,8000278577,"UMS","Maintenance","Closed","WP217836   MINOR   Complete tasks as per",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone","2014-05-30T14:21:05.233",null,39540,5298290,123020,1,5298290,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",39540,5298290,123020,1,5298290,"D2_PECELL",null,null,"CFL_42",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,1,1,0,1]
[5035670,8000278577,"UMS","Maintenance","Closed","WP217836   MINOR   Complete tasks as per",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone","2014-05-30T14:31:13.277",null,40234,5622441,123082,19,5622441,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",40234,5622441,123082,19,5622441,"D2_PECELL","IPD_16A_FUSE_LNK","T3","MV_80_E",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5035719,8000278577,"UMS","Maintenance","Closed","WP217836   MINOR   Complete tasks as per",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone","2014-05-30T14:31:20.333",null,40233,5852830,119693,3,5852830,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",40233,5852830,119693,3,5852830,null,null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5035755,8000278577,"UMS","Maintenance","Closed","WP217836   MINOR   Complete tasks as per",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone","2014-05-30T14:37:39.960",null,40226,5049487,118190,15,5049487,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",40226,5049487,118190,15,5049487,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2009,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5035788,8000278577,"UMS","Maintenance","Closed","WP217836   MINOR   Complete tasks as per",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone","2014-05-30T14:37:45.743",null,40153,5275388,123014,8,5275388,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",40153,5275388,123014,8,5275388,"D2_PECELL",null,null,"MV_80_E",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5035874,8000278577,"UMS","Maintenance","Closed","WP217838   MINOR   Complete tasks as per",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone","2014-05-30T14:44:18.367",null,40268,5082692,155151,1,5082692,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,39,"SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",40268,5082692,155151,1,5082692,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"ELEV_WORK_PLAT",2009,"head",null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,39,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5035876,8000278577,"UMS","Maintenance","Closed","WP217838   MINOR   Complete tasks as per",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone","2014-05-30T14:44:18.677",null,38972,6184798,155140,35,6184798,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",38972,6184798,155140,35,6184798,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"ELEV_WORK_PLAT",1997,"head",null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5035961,8000278407,"UMS","Maintenance","Closed","WP217840   MAJOR   Complete tasks as per",0,"BASS","HWY","ULVERSTONE",7315,"Ulverstone","2014-05-30T14:49:39.313",null,13227,5650001,386313,10,5650001,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",13227,5650001,386313,10,5650001,"SWITCHWIRE",null,null,"HPS_250_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"OPTISPAN","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5036188,8000278371,"UMS","Maintenance","Closed","WP217789   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-06-02T09:42:56.947",null,7018,5808928,245056,1,5808928,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","SERVICE","WOOD-TREATED","####",7018,5808928,245056,1,5808928,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"SERVICE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5036221,8000278371,"UMS","Maintenance","Closed","WP217789   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-06-02T09:43:01.397",null,5432,6170652,253827,9,6170652,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",5432,6170652,253827,9,6170652,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5036270,8000278371,"UMS","Maintenance","Closed","WP217789   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-06-02T09:43:07.217",null,5832,6022108,350149,1,6022108,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",5832,6022108,350149,1,6022108,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,"ELEV_WORK_PLAT","NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,1,1,1,1,1]
[5036303,8000278371,"UMS","Maintenance","Closed","WP217789   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-06-02T09:43:11.500",null,6824,5142446,245574,7,5142446,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",6824,5142446,245574,7,5142446,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5036394,8000278376,"UMS","Maintenance","Closed","WP217790   MAJOR   Complete tasks as per",0,"EAST TAMAR","HWY","MOWBRAY",7248,"Mowbray","2014-06-02T09:51:57.070",null,12039,6182241,250116,"42LP",6182241,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",12039,6182241,250116,"42LP",6182241,"NEMA_PECELL",null,null,"HPS_250_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"ROAD","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,1,0,1,0,1]
[5036451,8000278371,"UMS","Maintenance","Closed","WP217823   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-06-02T09:58:01.223","fault recieved",8934,6033189,251945,5,6033189,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",8934,6033189,251945,5,6033189,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5036484,8000278371,"UMS","Maintenance","Closed","WP217823   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-06-02T09:58:05.723",null,7397,5361110,254853,1,5361110,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",7397,5361110,254853,1,5361110,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5036533,8000278371,"UMS","Maintenance","Closed","WP217823   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-06-02T09:58:12.540",null,10750,6097788,372381,"15A",6097788,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",10750,6097788,372381,"15A",6097788,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2014,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,1,1,1,1]
[5036579,8000278371,"UMS","Maintenance","Closed","WP217823   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-06-02T09:58:18.937",null,10694,5141991,251943,3,5141991,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",10694,5141991,251943,3,5141991,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,1,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,1,1]
[5036692,8000278371,"UMS","Maintenance","Closed","WP217828   MAJOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-06-02T10:35:52.717",null,10708,5383343,251690,"71AA",5383343,"NULL","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",10708,5383343,251690,"71AA",5383343,"NEMA_PECELL","IPD_16A_FUSE_LNK","T1","HPS_250_T",1,null,2010,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,1,0,null,"ROAD","GEHPS","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5036751,8000278410,"UMS","Maintenance","Closed","WP217769   MINOR   Complete tasks as per",44,"BEST","ST","DEVONPORT",7310,"Devonport","2014-06-02T10:59:58.110",null,14421,6158165,272043,16,6158165,"SWITCHWIRE","NULL","NULL","MV_50_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","SYL_UNK","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",14421,6158165,272043,16,6158165,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2014,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,1,1,1,1]
[5036784,8000278410,"UMS","Maintenance","Closed","WP217769   MINOR   Complete tasks as per",44,"BEST","ST","DEVONPORT",7310,"Devonport","2014-06-02T11:00:01.940",null,15950,5168541,173537,5,5168541,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",15950,5168541,173537,5,5168541,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2009,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5036817,8000278410,"UMS","Maintenance","Closed","WP217769   MINOR   Complete tasks as per",44,"BEST","ST","DEVONPORT",7310,"Devonport","2014-06-02T11:00:05.850",null,14283,5081718,160967,1,5081718,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",14283,5081718,160967,1,5081718,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5036866,8000278410,"UMS","Maintenance","Closed","WP217769   MINOR   Complete tasks as per",44,"BEST","ST","DEVONPORT",7310,"Devonport","2014-06-02T11:00:13.680",null,15082,5541182,385152,2,5541182,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"1;7A","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",15082,5541182,385152,2,5541182,"D2_PECELL",null,null,"MV_80_E",1,null,2006,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,"1;7A","BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5036931,8000278394,"UMS","Maintenance","Closed","WP206348   MINOR   Complete tasks as per",16,"ANNE","ST","GEORGE TOWN",7253,"George Town","2014-06-02T11:11:20.360",null,12706,5167703,246143,24,5167703,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",12706,5167703,246143,24,5167703,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,"ELEV_WORK_PLAT",2003,"head",null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5036950,8000278394,"UMS","Maintenance","Closed","WP206348   MINOR   Complete tasks as per",16,"ANNE","ST","GEORGE TOWN",7253,"George Town","2014-06-02T11:11:23.153",null,12495,5593530,376471,2,5593530,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",12495,5593530,376471,2,5593530,"D2_PECELL",null,"T4","MV_80_E",1,null,1998,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5037031,8000278394,"UMS","Maintenance","Closed","WP206348   MINOR   Complete tasks as per",16,"ANNE","ST","GEORGE TOWN",7253,"George Town","2014-06-02T11:11:34.083",null,12457,5040312,220404,10,5040312,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",12457,5040312,220404,10,5040312,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,"ELEV_WORK_PLAT",2003,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5037079,8000278394,"UMS","Maintenance","Closed","WP206348   MINOR   Complete tasks as per",16,"ANNE","ST","GEORGE TOWN",7253,"George Town","2014-06-02T11:19:50.817",null,12978,6138723,240742,6,6138723,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",12978,6138723,240742,6,6138723,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5037128,8000278394,"UMS","Maintenance","Closed","WP206348   MINOR   Complete tasks as per",16,"ANNE","ST","GEORGE TOWN",7253,"George Town","2014-06-02T11:19:58.630",null,12974,5039512,240655,1,5039512,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",12974,5039512,240655,1,5039512,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5037161,8000278394,"UMS","Maintenance","Closed","WP206348   MINOR   Complete tasks as per",16,"ANNE","ST","GEORGE TOWN",7253,"George Town","2014-06-02T11:20:03.303",null,12947,5439035,240462,17,5439035,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",12947,5439035,240462,17,5439035,"D2_PECELL",null,null,"MV_80_E",1,"ELEV_WORK_PLAT",2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5037238,8000293770,"UMS","Maintenance","Closed","WP205783   MINOR   Complete tasks as per","NULL","VICARY","ST","TRIABUNNA",7190,"Triabunna","2014-06-02T11:25:55.583",null,52390,5607612,205580,369,5607612,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",52390,5607612,205580,369,5607612,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5037294,8000293770,"UMS","Maintenance","Closed","WP205783   MINOR   Complete tasks as per","NULL","VICARY","ST","TRIABUNNA",7190,"Triabunna","2014-06-02T11:26:04.347",null,52500,6159563,204507,3,6159563,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-NAT","####",52500,6159563,204507,3,6159563,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-NAT",1,1,0,0,0,1,1,1]
[5037355,8000293770,"UMS","Maintenance","Closed","WP205783   MINOR   Complete tasks as per","NULL","VICARY","ST","TRIABUNNA",7190,"Triabunna","2014-06-02T11:44:12.693",null,52382,5729249,207022,5,5729249,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",52382,5729249,207022,5,5729249,"D2_PECELL","STANGER_GREY","T4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5037404,8000293770,"UMS","Maintenance","Closed","WP205783   MINOR   Complete tasks as per","NULL","VICARY","ST","TRIABUNNA",7190,"Triabunna","2014-06-02T11:44:19.607",null,52368,5043498,203167,2,5043498,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",52368,5043498,203167,2,5043498,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5037438,8000293770,"UMS","Maintenance","Closed","WP205783   MINOR   Complete tasks as per","NULL","VICARY","ST","TRIABUNNA",7190,"Triabunna","2014-06-02T11:44:24.617",null,52408,5703468,314673,694,5703468,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-NAT","####",52408,5703468,314673,694,5703468,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-NAT",1,1,0,0,0,1,1,1]
[5037526,8000278586,"UMS","Maintenance","Closed","WP205808   MINOR   Complete tasks as per",0,"WEST TAMAR","HWY","BEACONSFIELD",7270,"Beaconsfield","2014-06-02T11:49:11.447",null,45546,6180338,209591,7,6180338,"D2_PECELL","STANGER_GREY","T4","MV_80_E",1,"NULL",2009,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",45546,6180338,209591,7,6180338,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5037567,8000278586,"UMS","Maintenance","Closed","WP205808   MINOR   Complete tasks as per",0,"WEST TAMAR","HWY","BEACONSFIELD",7270,"Beaconsfield","2014-06-02T11:49:17.920",null,45540,5274171,508573,3,5274171,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",45540,5274171,508573,3,5274171,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,1,1,0,null,"SUBURB","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5037607,8000278586,"UMS","Maintenance","Closed","WP205808   MINOR   Complete tasks as per",0,"WEST TAMAR","HWY","BEACONSFIELD",7270,"Beaconsfield","2014-06-02T11:49:23.977",null,44571,5623486,342549,4,5623486,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",44571,5623486,342549,4,5623486,"D2_PECELL","IPD_16A_FUSE_LNK",null,"CFL_42",1,null,2012,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,1,1,1,1]
[5037667,8000278394,"UMS","Maintenance","Closed","WP205789   MINOR   Complete tasks as per",16,"ANNE","ST","GEORGE TOWN",7253,"George Town","2014-06-02T11:59:25.687",null,13110,5040325,242419,1,5040325,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",13110,5040325,242419,1,5040325,"D2_PECELL",null,null,"CFL_42",1,"ELEV_WORK_PLAT",2011,"head",null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,1,0,0,0,1,0,1]
[5037700,8000278394,"UMS","Maintenance","Closed","WP205789   MINOR   Complete tasks as per",16,"ANNE","ST","GEORGE TOWN",7253,"George Town","2014-06-02T11:59:31.573",null,12747,5300831,243283,4,5300831,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",12747,5300831,243283,4,5300831,"D2_PECELL",null,null,"MV_80_E",1,"ELEV_WORK_PLAT","NULL","head",null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,1,0,0,0,1,0,1]
[5037733,8000278394,"UMS","Maintenance","Closed","WP205789   MINOR   Complete tasks as per",16,"ANNE","ST","GEORGE TOWN",7253,"George Town","2014-06-02T11:59:36.697",null,12449,5710566,244081,33,5710566,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",12449,5710566,244081,33,5710566,"D2_PECELL","IPD_16A_FUSE_LNK",null,"CFL_42",1,"ELEV_WORK_PLAT",2011,"head",null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,1,1,1,1]
[5037782,8000278394,"UMS","Maintenance","Closed","WP205789   MINOR   Complete tasks as per",16,"ANNE","ST","GEORGE TOWN",7253,"George Town","2014-06-02T11:59:44.697",null,12477,5412751,242448,2,5412751,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",12477,5412751,242448,2,5412751,"D2_PECELL",null,null,"MV_80_E",1,"ELEV_WORK_PLAT",1999,"head",null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,1,0,0,0,1,0,1]
[5037908,8000278394,"UMS","Maintenance","Closed","WP205787   MINOR   Complete tasks as per",16,"ANNE","ST","GEORGE TOWN",7253,"George Town","2014-06-02T12:26:37.680",null,12511,5583174,248110,36,5583174,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",12511,5583174,248110,36,5583174,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,1,1,1,1]
[5037932,8000278394,"UMS","Maintenance","Closed","WP205787   MINOR   Complete tasks as per",16,"ANNE","ST","GEORGE TOWN",7253,"George Town","2014-06-02T12:26:40.917",null,12792,5545854,242803,3,5545854,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",12792,5545854,242803,3,5545854,"D2_PECELL","HENLEY","T4","MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,1,1,1,1]
[5037985,8000278394,"UMS","Maintenance","Closed","WP205788   MAJOR   Complete tasks as per",16,"ANNE","ST","GEORGE TOWN",7253,"George Town","2014-06-02T12:30:09.503",null,13051,5691262,301054,51,5691262,"NULL","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",13051,5691262,301054,51,5691262,"NEMA_PECELL","IPD_16A_FUSE_LNK",null,"HPS_250_T",1,"ELEV_WORK_PLAT",2009,"head",null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"ROAD","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5038018,8000278394,"UMS","Maintenance","Closed","WP205788   MAJOR   Complete tasks as per",16,"ANNE","ST","GEORGE TOWN",7253,"George Town","2014-06-02T12:30:14.640",null,13027,5319147,244058,2,5319147,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,12,"ROAD","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",13027,5319147,244058,2,5319147,"SWITCHWIRE","IPD_16A_FUSE_LNK",null,"HPS_250_T",1,null,2009,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,12,"ROAD","GEHPS","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5042171,8000293739,"UMS","Maintenance","Closed","WP205652   MAJOR   Complete tasks as per",170,"GILBERT","ST","LATROBE",7307,"Latrobe","2014-06-13T15:19:30.760",null,49294,75272529,276635,13,75272529,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","LV_POLE","WOOD-TREATED","####",49294,75272529,276635,13,75272529,"SWITCHWIRE",null,null,"HPS_250_T",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5045532,8000293739,"UMS","Maintenance","Closed","WP205747   MAJOR   Complete tasks as per",170,"GILBERT","ST","LATROBE",7307,"Latrobe","2014-06-25T10:56:05.763",null,49426,5027904,237984,1,5027904,"NULL","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",49426,5027904,237984,1,5027904,"NEMA_PECELL","IPD_16A_FUSE_LNK",null,"HPS_250_T",1,"ELEV_WORK_PLAT",2003,"head",null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"ROAD","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5045592,8000278412,"UMS","Maintenance","Closed","WP205729   MINOR   Complete tasks as per",170,"GILBERT","ST","LATROBE",7307,"Latrobe","2014-06-25T11:09:28.163",null,16893,5624948,278694,8,5624948,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",16893,5624948,278694,8,5624948,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,"ELEV_WORK_PLAT",2003,"head",null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5045643,8000293739,"UMS","Maintenance","Closed","WP205729   MINOR   Complete tasks as per",170,"GILBERT","ST","LATROBE",7307,"Latrobe","2014-06-25T11:09:36.867",null,49430,6052208,289002,98,6052208,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",49430,6052208,289002,98,6052208,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,"ELEV_WORK_PLAT",2004,"head",null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5045676,8000278412,"UMS","Maintenance","Closed","WP205729   MINOR   Complete tasks as per",170,"GILBERT","ST","LATROBE",7307,"Latrobe","2014-06-25T11:09:41.467",null,16889,5792180,278829,3,5792180,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",16889,5792180,278829,3,5792180,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,"ELEV_WORK_PLAT",2004,"head",null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5045725,8000278412,"UMS","Maintenance","Closed","WP205729   MINOR   Complete tasks as per",170,"GILBERT","ST","LATROBE",7307,"Latrobe","2014-06-25T11:09:48.107",null,17171,5341207,277549,188,5341207,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",17171,5341207,277549,188,5341207,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,"ELEV_WORK_PLAT",2006,"head",null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5045806,8000278411,"UMS","Maintenance","Closed","WP205760   MINOR   Complete tasks as per","NULL","SPRING","ST","SHEFFIELD",7306,"Sheffield","2014-06-25T11:11:19.857",null,16622,6031748,277720,1,6031748,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",16622,6031748,277720,1,6031748,"D2_PECELL",null,null,"CFL_42",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5045830,8000278411,"UMS","Maintenance","Closed","WP205760   MINOR   Complete tasks as per","NULL","SPRING","ST","SHEFFIELD",7306,"Sheffield","2014-06-25T11:11:23.630",null,16628,5745814,278288,2,5745814,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",16628,5745814,278288,2,5745814,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5045888,8000278412,"UMS","Maintenance","Closed","WP205749   MINOR   Complete tasks as per",170,"GILBERT","ST","LATROBE",7307,"Latrobe","2014-06-25T11:12:44.937",null,17263,6002622,278950,3,6002622,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",17263,6002622,278950,3,6002622,"D2_PECELL",null,null,"MV_80_E",1,null,2012,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5045921,8000278412,"UMS","Maintenance","Closed","WP205749   MINOR   Complete tasks as per",170,"GILBERT","ST","LATROBE",7307,"Latrobe","2014-06-25T11:12:50.067",null,16997,5244736,280830,6,5244736,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",16997,5244736,280830,6,5244736,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5045954,8000278412,"UMS","Maintenance","Closed","WP205749   MINOR   Complete tasks as per",170,"GILBERT","ST","LATROBE",7307,"Latrobe","2014-06-25T11:12:55.367",null,17060,5307288,280338,"7AA",5307288,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","SERVICE","WOOD-TREATED","####",17060,5307288,280338,"7AA",5307288,"D2_PECELL",null,null,"CFL_42",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"URBAN","SYLCFL","AURORA",null,"SERVICE","WOOD-TREATED",1,0,0,0,1,1,1,1]
[5046007,8000278412,"UMS","Maintenance","Closed","WP205749   MINOR   Complete tasks as per",170,"GILBERT","ST","LATROBE",7307,"Latrobe","2014-06-25T11:27:15.303",null,16962,5263954,280486,17,5263954,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",16962,5263954,280486,17,5263954,"D2_PECELL",null,null,"CFL_42",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,0,1,1,1,1]
[5046088,8000278412,"UMS","Maintenance","Closed","WP205749   MINOR   Complete tasks as per",170,"GILBERT","ST","LATROBE",7307,"Latrobe","2014-06-25T11:27:28.033",null,17266,5849429,372853,4,5849429,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",17266,5849429,372853,4,5849429,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5046123,8000278411,"UMS","Maintenance","Closed","WP205766 MINOR   Complete tasks as per B","NULL","SPRING","ST","SHEFFIELD",7306,"Sheffield","2014-06-25T11:28:40.490",null,16840,75165772,374728,4,75165772,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",16840,75165772,374728,4,75165772,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5046169,8000278411,"UMS","Maintenance","Closed","WP205766 MINOR   Complete tasks as per B","NULL","SPRING","ST","SHEFFIELD",7306,"Sheffield","2014-06-25T11:28:47.670",null,16711,5448604,284112,11,5448604,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",16711,5448604,284112,11,5448604,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5046202,8000278411,"UMS","Maintenance","Closed","WP205766 MINOR   Complete tasks as per B","NULL","SPRING","ST","SHEFFIELD",7306,"Sheffield","2014-06-25T11:28:52.083",null,16563,6017090,288027,4,6017090,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",16563,6017090,288027,4,6017090,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5046251,8000278411,"UMS","Maintenance","Closed","WP205766 MINOR   Complete tasks as per B","NULL","SPRING","ST","SHEFFIELD",7306,"Sheffield","2014-06-25T11:28:59.707",null,16815,5734605,371412,6,5734605,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",16815,5734605,371412,6,5734605,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5059790,8000293745,"UMS","Maintenance","Closed","WP219857   MINOR   Complete tasks as per",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-08-08T13:31:03.397",null,50418,5996214,356665,12,5996214,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",50418,5996214,356665,12,5996214,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1998,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5059840,8000293745,"UMS","Maintenance","Closed","WP219857   MINOR   Complete tasks as per",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-08-08T13:31:10.923",null,50330,5174038,192058,7,5174038,"NULL","NULL","NULL","MV_50_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BATH","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",50330,5174038,192058,7,5174038,"D2_PECELL","IPD_16A_FUSE_LNK","NA","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BATH","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,1,1]
[5059875,8000278463,"UMS","Maintenance","Closed","WP219857   MINOR   Complete tasks as per",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-08-08T13:31:16.407",null,19727,5038959,195706,3,5038959,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",19727,5038959,195706,3,5038959,"D2_PECELL","IPD_16A_FUSE_LNK","R4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,1,1]
[5059905,8000278463,"UMS","Maintenance","Closed","WP219857   MINOR   Complete tasks as per",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-08-08T13:31:21.433",null,19725,5901439,358956,21,5901439,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19725,5901439,358956,21,5901439,"SWITCHWIRE","HENLEY","T4","MV_80_E",1,null,2003,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5059956,8000278463,"UMS","Maintenance","Closed","WP219856   MAJOR   Complete tasks as per",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-08-08T13:31:30.483",null,20007,6155336,222568,15,6155336,"NULL","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20007,6155336,222568,15,6155336,"NEMA_PECELL","IPD_16A_FUSE_LNK","R5","HPS_150_T",1,null,2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"OPTISPAN","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,1,1]
[5060043,8000278463,"UMS","Maintenance","Closed","WP219861   MINOR   Complete tasks as per",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-08-08T13:40:59.373",null,19877,5869116,408701,2,5869116,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",19877,5869116,408701,2,5869116,null,null,"R4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5060076,8000278463,"UMS","Maintenance","Closed","WP219861   MINOR   Complete tasks as per",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-08-08T13:41:03.957",null,19999,5093613,197780,11,5093613,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",19999,5093613,197780,11,5093613,null,null,"R4","MV_80_E",1,null,2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5060125,8000278463,"UMS","Maintenance","Closed","WP219861   MINOR   Complete tasks as per",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-08-08T13:41:10.947",null,19878,5761664,184551,"1A",5761664,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",1,"NULL","B2224","SYLMV","AURORA","NULL","SERVICE","WOOD-TREATED","####",19878,5761664,184551,"1A",5761664,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,1,null,"B2224","SYLMV","AURORA",null,"SERVICE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5060184,8000278463,"UMS","Maintenance","Closed","WP219866   MINOR   Complete tasks as per",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-08-08T13:55:35.137",null,19986,5873361,377661,5,5873361,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",19986,5873361,377661,5,5873361,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2014,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,1,1,1,1,1]
[5060214,8000278467,"UMS","Maintenance","Closed","WP219866   MINOR   Complete tasks as per",0,"CYPRESS","PL","KINGSTON",7050,"Kingston","2014-08-08T13:55:40.070",null,20687,6066795,222585,2,6066795,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,29,"SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",20687,6066795,222585,2,6066795,null,null,"T3","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,29,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5060248,8000278463,"UMS","Maintenance","Closed","WP219866   MINOR   Complete tasks as per",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-08-08T13:55:45.723","new ID 36990610 - Completed under SOM ID 5152562",20523,5100340,195949,4,5100340,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA",8,"STREETLIGHT","STEEL-OTHER","####",20523,5100340,195949,4,5100340,"D2_PECELL","IPD_16A_FUSE_LNK","R4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",8,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5060330,8000293745,"UMS","Maintenance","Closed","WP219866   MINOR   Complete tasks as per",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-08-08T13:55:58.893",null,50134,5982158,367144,2,5982158,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",1,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",50134,5982158,367144,2,5982158,"D2_PECELL",null,"R4","CFL_42",1,null,2014,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,1,null,"SUB_ECO","SYLCFL","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,0,0,0,1,1,0,1]
[5060379,8000293745,"UMS","Maintenance","Closed","WP219866   MINOR   Complete tasks as per",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-08-08T13:56:06.997",null,50045,5116866,195908,5,5116866,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",50045,5116866,195908,5,5116866,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5060397,8000293745,"UMS","Maintenance","Closed","WP219866   MINOR   Complete tasks as per",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-08-08T13:56:10.010",null,50407,5710761,195906,7,5710761,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",50407,5710761,195906,7,5710761,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5060444,8000278463,"UMS","Maintenance","Closed","WP219866   MINOR   Complete tasks as per",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston","2014-08-08T13:56:18.203",null,20231,5839576,376248,1,5839576,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20231,5839576,376248,1,5839576,"D2_PECELL",null,"R4","MV_80_E",1,null,2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5069878,8000278489,"UMS","Maintenance","Closed","WP219799   MINOR   Complete tasks as per","NULL","CIRCLE","ST","NEW NORFOLK",7140,"New Norfolk","2014-09-09T12:18:20.477",null,22122,5441442,385991,12,5441442,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",22122,5441442,385991,12,5441442,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,0,1,0,1]
[5069963,8000278489,"UMS","Maintenance","Closed","WP219799   MINOR   Complete tasks as per","NULL","CIRCLE","ST","NEW NORFOLK",7140,"New Norfolk","2014-09-09T12:18:30.470",null,22106,5437603,418816,2,5437603,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",22106,5437603,418816,2,5437603,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5070018,8000278578,"UMS","Maintenance","Closed","WP219807   MINOR   Complete tasks as per",40,"MAIN","ST","HUONVILLE",7109,"Huonville","2014-09-09T12:28:27.123",null,40733,6141866,320269,132,6141866,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",40733,6141866,320269,132,6141866,null,null,null,"CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,1,1,0,0]
[5070060,8000278578,"UMS","Maintenance","Closed","WP219807   MINOR   Complete tasks as per",40,"MAIN","ST","HUONVILLE",7109,"Huonville","2014-09-09T12:28:34.153",null,40556,5702596,255002,4,5702596,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",40556,5702596,255002,4,5702596,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5070098,8000278578,"UMS","Maintenance","Closed","WP219807   MINOR   Complete tasks as per",40,"MAIN","ST","HUONVILLE",7109,"Huonville","2014-09-09T12:28:39.953",null,40687,5930991,198365,"8A",5930991,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","STAY","WOOD-TREATED","####",40687,5930991,198365,"8A",5930991,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"BETA","SYLMV","AURORA",null,"STAY","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5070535,8000293777,"UMS","Maintenance","Closed","WP220103   MAJOR   Complete tasks as per",26,"LYALL","ST","WESTBURY",7303,"Westbury","2014-09-10T10:27:39.267",null,53553,5160769,137873,29,5160769,"NULL","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","HV&LV_POLE","STEEL_&_CONC","####",53553,5160769,137873,29,5160769,null,null,null,"HPS_250_T",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"ROAD","SYLHPS","AURORA",null,"HV&LV_POLE","STEEL_&_CONC",1,1,0,0,0,1,1,0]
[5070629,8000293777,"UMS","Maintenance","Closed","WP220104   MINOR   Complete tasks as per",26,"LYALL","ST","WESTBURY",7303,"Westbury","2014-09-10T10:46:15.080",null,53316,5546696,136704,14,5546696,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",53316,5546696,136704,14,5546696,null,null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5070678,8000293777,"UMS","Maintenance","Closed","WP220104   MINOR   Complete tasks as per",26,"LYALL","ST","WESTBURY",7303,"Westbury","2014-09-10T10:46:22.550",null,53580,5786217,135124,1,5786217,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",53580,5786217,135124,1,5786217,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1999,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5070712,8000293777,"UMS","Maintenance","Closed","WP220104   MINOR   Complete tasks as per",26,"LYALL","ST","WESTBURY",7303,"Westbury","2014-09-10T10:46:27.477",null,53387,5439096,135948,11,5439096,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",53387,5439096,135948,11,5439096,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5070745,8000293777,"UMS","Maintenance","Closed","WP220104   MINOR   Complete tasks as per",26,"LYALL","ST","WESTBURY",7303,"Westbury","2014-09-10T10:46:32.497",null,53306,5587165,140461,4,5587165,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",53306,5587165,140461,4,5587165,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5070791,8000293777,"UMS","Maintenance","Closed","WP220104   MINOR   Complete tasks as per",26,"LYALL","ST","WESTBURY",7303,"Westbury","2014-09-10T10:46:39.640",null,53395,5194786,137863,1,5194786,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,22,"BETA","SYLMV","AURORA","NULL","SERVICE","WOOD-TREATED","####",53395,5194786,137863,1,5194786,null,null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,22,"BETA","SYLMV","AURORA",null,"SERVICE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5070834,8000293773,"UMS","Maintenance","Closed","WP220017   MINOR   Complete tasks as per",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-09-10T10:59:09.720",null,52911,5144317,347559,10,5144317,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",52911,5144317,347559,10,5144317,"D2_PECELL","IPD_16A_FUSE_LNK",null,"CFL_42",1,"ELEV_WORK_PLAT",2014,"head",null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,1,1,1,1]
[5070916,8000293773,"UMS","Maintenance","Closed","WP220017   MINOR   Complete tasks as per",13,"SMITH","ST","LONGFORD",7301,"Longford","2014-09-10T10:59:23.227",null,52890,5116118,345940,3,5116118,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",52890,5116118,345940,3,5116118,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5070971,8000278410,"UMS","Maintenance","Closed","WP219973   MAJOR   Complete tasks as per",44,"BEST","ST","DEVONPORT",7310,"Devonport","2014-09-10T11:06:20.760",null,15797,5498683,375575,"NN",5498683,"NULL","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","GEN_UNK","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",15797,5498683,375575,"NN",5498683,null,null,null,"HPS_150_T",1,null,2007,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"GEN_UNK","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5071009,8000278410,"UMS","Maintenance","Closed","WP219975   MINOR   Complete tasks as per",44,"BEST","ST","DEVONPORT",7310,"Devonport","2014-09-10T11:11:33.037",null,15059,5451352,276125,1,5451352,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",15059,5451352,276125,1,5451352,null,null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5071058,8000278410,"UMS","Maintenance","Closed","WP219975   MINOR   Complete tasks as per",44,"BEST","ST","DEVONPORT",7310,"Devonport","2014-09-10T11:11:40.737",null,14189,6041615,275508,15,6041615,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",14189,6041615,275508,15,6041615,"D2_PECELL",null,null,"CFL_42",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,1,1,1,0,1]
[5071103,8000278410,"UMS","Maintenance","Closed","WP219975   MINOR   Complete tasks as per",44,"BEST","ST","DEVONPORT",7310,"Devonport","2014-09-10T11:11:47.967",null,13805,5466750,156484,24,5466750,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",13805,5466750,156484,24,5466750,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,0,1]
[5071171,8000278410,"UMS","Maintenance","Closed","WP219975   MINOR   Complete tasks as per",44,"BEST","ST","DEVONPORT",7310,"Devonport","2014-09-10T11:11:58.577",null,13752,5861329,273962,1,5861329,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",13752,5861329,273962,1,5861329,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2013,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5071229,8000278419,"UMS","Maintenance","Closed","WP219981   MAJOR   Complete tasks as per",0,"BASS","HWY","LATROBE",7307,"Latrobe","2014-09-10T11:19:18.130",null,17407,5689678,125274,13,5689678,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",17407,5689678,125274,13,5689678,"SWITCHWIRE",null,null,"HPS_250_T",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,0,0,null,"ROAD","GEHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5071262,8000278410,"UMS","Maintenance","Closed","WP219981   MAJOR   Complete tasks as per",44,"BEST","ST","DEVONPORT",7310,"Devonport","2014-09-10T11:19:22.537",null,13310,5081822,276979,14,5081822,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",13310,5081822,276979,14,5081822,"SWITCHWIRE",null,null,"HPS_150_T",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5071308,8000278412,"UMS","Maintenance","Closed","WP219982   MINOR   Complete tasks as per",170,"GILBERT","ST","LATROBE",7307,"Latrobe","2014-09-10T11:26:12.077",null,16976,5768219,283959,7,5768219,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",16976,5768219,283959,7,5768219,null,null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5071357,8000278410,"UMS","Maintenance","Closed","WP219982   MINOR   Complete tasks as per",44,"BEST","ST","DEVONPORT",7310,"Devonport","2014-09-10T11:26:19.830",null,15119,5861925,278627,31,5861925,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",15119,5861925,278627,31,5861925,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,"ELEV_WORK_PLAT",2005,"head",null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5071418,8000278410,"UMS","Maintenance","Closed","WP219982   MINOR   Complete tasks as per",44,"BEST","ST","DEVONPORT",7310,"Devonport","2014-09-10T11:26:28.283",null,15154,5152334,275626,2,5152334,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV_POLE","WOOD-TREATED","####",15154,5152334,275626,2,5152334,"D2_PECELL",null,null,"MV_80_E",1,null,2005,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5071848,8000278489,"UMS","Maintenance","Closed","WP219801   MINOR   Complete tasks as per","NULL","CIRCLE","ST","NEW NORFOLK",7140,"New Norfolk","2014-09-10T12:31:21.847",null,21833,5764994,354321,"4A",5764994,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",21833,5764994,354321,"4A",5764994,"SWITCHWIRE",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","STEEL_&_CONC",1,1,0,0,0,1,0,0]
[5071893,8000278489,"UMS","Maintenance","Closed","WP219801   MINOR   Complete tasks as per","NULL","CIRCLE","ST","NEW NORFOLK",7140,"New Norfolk","2014-09-10T12:31:28.890",null,21904,5384690,382767,2,5384690,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",21904,5384690,382767,2,5384690,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5071930,8000278644,"UMS","Maintenance","Closed","WP219976   MAJOR   Complete tasks as per",0,"BASS","HWY","EAST DEVONPORT",7310,"East Devonport","2014-09-10T12:35:25.170",null,46643,5981478,506387,"NN",5981478,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",46643,5981478,506387,"NN",5981478,"SWITCHWIRE",null,null,"HPS_150_T",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,0,0,null,"OPTISPAN","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5071985,8000278410,"UMS","Maintenance","Closed","WP219976   MAJOR   Complete tasks as per",44,"BEST","ST","DEVONPORT",7310,"Devonport","2014-09-10T12:35:34.147",null,14354,6184632,275560,30,6184632,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",14354,6184632,275560,30,6184632,"SWITCHWIRE",null,null,"HPS_150_T",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,0,0,null,"ROAD","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5072021,8000278410,"UMS","Maintenance","Closed","WP219976   MAJOR   Complete tasks as per",44,"BEST","ST","DEVONPORT",7310,"Devonport","2014-09-10T12:35:40.043",null,15830,75172175,375556,"nn",75172175,"NULL","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",1,"nn","GEN_UNK","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",15830,75172175,375556,"nn",75172175,null,null,null,"HPS_150_T",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,1,"nn","GEN_UNK","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,0,1,0,0]
[5072148,8000278410,"UMS","Maintenance","Closed","WP219978   MINOR   Complete tasks as per",44,"BEST","ST","DEVONPORT",7310,"Devonport","2014-09-10T12:42:27.437",null,14144,5656586,276242,1,5656586,"D2_PECELL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",14144,5656586,276242,1,5656586,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5072211,8000278410,"UMS","Maintenance","Closed","WP219978   MINOR   Complete tasks as per",44,"BEST","ST","DEVONPORT",7310,"Devonport","2014-09-10T12:42:36.830",null,13499,5599511,271918,"NN",5599511,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",13499,5599511,271918,"NN",5599511,null,null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5072248,8000278565,"UMS","Maintenance","Closed","WP219874   MAJOR   Complete tasks as per","NULL","SOUTH ARM","HWY","HOWRAH",7018,"Howrah","2014-09-10T12:51:37.440",null,37159,5478651,117796,5,5478651,"SWITCHWIRE","NULL","NULL","HPS_400_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","Blue plase","NULL",0,"NULL",0,"NULL","FLOOD_UNK","SYLHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",37159,5478651,117796,5,5478651,"SWITCHWIRE",null,null,"HPS_400_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL","Blue plase",1,0,1,0,null,"FLOOD_UNK","SYLHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5072297,8000278558,"UMS","Maintenance","Closed","WP219874   MAJOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-10T12:51:44.223",null,33323,5926352,117997,9,5926352,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",33323,5926352,117997,9,5926352,"SWITCHWIRE",null,null,"HPS_150_T",1,null,2002,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"OPTISPAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5072332,8000278558,"UMS","Maintenance","Closed","WP219875   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-10T12:56:55.880",null,35159,5765900,508220,1,5765900,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",35159,5765900,508220,1,5765900,"D2_PECELL",null,"T4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5072376,8000278558,"UMS","Maintenance","Closed","WP219875   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-10T12:57:01.583","incorrect pole number according to webmap on poles",34139,5108200,383483,4,5108200,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",34139,5108200,383483,4,5108200,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5072462,8000278558,"UMS","Maintenance","Closed","WP219875   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-10T12:57:14.550",null,32990,5186542,114650,1,5186542,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",32990,5186542,114650,1,5186542,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","STEEL_&_CONC",1,1,0,1,0,1,1,1]
[5072495,8000278558,"UMS","Maintenance","Closed","WP219875   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-10T12:57:19.603",null,36748,5222734,117786,1,5222734,"SWITCHWIRE","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,9,"SUB_ECO","SYLCFL","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",36748,5222734,117786,1,5222734,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2012,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,9,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","STEEL_&_CONC",1,1,0,1,0,1,1,1]
[5072545,8000278558,"UMS","Maintenance","Closed","WP219875   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-10T12:57:26.407",null,35685,5991017,324389,1,5991017,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",35685,5991017,324389,1,5991017,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SEA_CONT","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5072587,8000278489,"UMS","Maintenance","Closed","WP219803   MINOR   Complete tasks as per","NULL","CIRCLE","ST","NEW NORFOLK",7140,"New Norfolk","2014-09-10T13:07:18.410",null,21954,5720290,506765,21,5720290,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","STEEL_&_CONC","####",21954,5720290,506765,21,5720290,"SWITCHWIRE",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","STEEL_&_CONC",1,1,0,0,0,1,0,0]
[5072669,8000278489,"UMS","Maintenance","Closed","WP219803   MINOR   Complete tasks as per","NULL","CIRCLE","ST","NEW NORFOLK",7140,"New Norfolk","2014-09-10T13:07:29.977",null,22304,5674540,412676,8,5674540,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",1,6,"SUBURB","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",22304,5674540,412676,8,5674540,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,1,6,"SUBURB","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5072676,8000278489,"UMS","Maintenance","Closed","WP219803   MINOR   Complete tasks as per","NULL","CIRCLE","ST","NEW NORFOLK",7140,"New Norfolk","2014-09-10T13:07:30.960",null,22302,5617748,402106,7,5617748,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",22302,5617748,402106,7,5617748,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5072750,8000278489,"UMS","Maintenance","Closed","WP219803   MINOR   Complete tasks as per","NULL","CIRCLE","ST","NEW NORFOLK",7140,"New Norfolk","2014-09-10T13:07:41.413",null,22044,5259308,329679,"NN",5259308,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",22044,5259308,329679,"NN",5259308,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,0,1,1]
[5072801,8000278489,"UMS","Maintenance","Closed","WP219803   MINOR   Complete tasks as per","NULL","CIRCLE","ST","NEW NORFOLK",7140,"New Norfolk","2014-09-10T13:15:56.950",null,21779,5438071,339238,19,5438071,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",21779,5438071,339238,19,5438071,"SWITCHWIRE",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5072862,8000278371,"UMS","Maintenance","Closed","WP220116   MAJOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-10T13:22:03.437",null,5561,5419878,237124,24,5419878,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",5561,5419878,237124,24,5419878,"SWITCHWIRE","IPD_16A_FUSE_LNK",null,"HPS_250_T",1,"ELEV_WORK_PLAT","NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"OPTISPAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5072897,8000278371,"UMS","Maintenance","Closed","WP220116   MAJOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-10T13:22:09.097",null,7602,5888986,235482,62,5888986,"NULL","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",1,61,"ROAD","GEHPS","AURORA","NULL","LV_POLE","WOOD-TREATED","####",7602,5888986,235482,62,5888986,null,null,null,"HPS_150_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,1,61,"ROAD","GEHPS","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5072950,8000278371,"UMS","Maintenance","Closed","WP220114   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-10T13:29:00.323",null,11205,5196587,251720,4,5196587,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","LV_POLE","WOOD-TREATED","####",11205,5196587,251720,4,5196587,null,null,null,"CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5073006,8000278371,"UMS","Maintenance","Closed","WP220114   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-10T13:29:09.700",null,11181,5793127,235254,"7B",5793127,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","STAY","WOOD-TREATED","####",11181,5793127,235254,"7B",5793127,null,null,null,"CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"STAY","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5073064,8000278371,"UMS","Maintenance","Closed","WP220114   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-10T13:29:18.790",null,6152,5861202,375226,6,5861202,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",6152,5861202,375226,6,5861202,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5073117,8000278371,"UMS","Maintenance","Closed","WP220114   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-10T13:29:26.927",null,10200,5349297,237436,15,5349297,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",10200,5349297,237436,15,5349297,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5073150,8000278371,"UMS","Maintenance","Closed","WP220114   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-10T13:29:31.830",null,11137,5699210,327042,1,5699210,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","LV_POLE","WOOD-TREATED","####",11137,5699210,327042,1,5699210,"D2_PECELL",null,null,"MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,1,1,1,1]
[5073217,8000278558,"UMS","Maintenance","Closed","WP219871   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-10T13:37:23.370",null,36658,6033161,504921,4,6033161,"SWITCHWIRE","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","PVT_LABELLED","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",36658,6033161,504921,4,6033161,"SWITCHWIRE",null,"T4","CFL_42",1,null,2011,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","PVT_LABELLED",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5073316,8000278558,"UMS","Maintenance","Closed","WP219871   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-10T13:37:39.747",null,33003,5200517,508010,37,5200517,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","Fuse in St'd 114999 Annabelle St","NULL",0,"NULL",0,10,"BETA","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",33003,5200517,508010,37,5200517,null,null,"TB","MV_80_E",1,null,2005,null,null,"PUBLIC",0,"POLE","PECELL","NULL","Fuse in St'd 114999 Annabelle St",0,0,0,0,10,"BETA","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5073339,8000278558,"UMS","Maintenance","Closed","WP219871   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-10T13:37:43.290",null,35256,6158889,504154,12,6158889,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",35256,6158889,504154,12,6158889,"D2_PECELL",null,"T4","CFL_42",1,null,2014,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,0,0,0,1,1,0,1]
[5073397,8000278558,"UMS","Maintenance","Closed","WP219871   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-10T13:37:52.790",null,35164,5875607,114329,3,5875607,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",35164,5875607,114329,3,5875607,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5073430,8000278558,"UMS","Maintenance","Closed","WP219871   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-10T13:37:58.133",null,34059,5090729,116303,3,5090729,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",34059,5090729,116303,3,5090729,"D2_PECELL",null,"T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5073522,8000294706,"UMS","Maintenance","Closed","WP219804   MINOR   Complete tasks as per","NULL","TARLETON","ST","HAMILTON",7140,"Hamilton","2014-09-10T13:48:24.177",null,54026,5321800,412146,1,5321800,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",54026,5321800,412146,1,5321800,null,null,null,"CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5073609,8000278578,"UMS","Maintenance","Closed","WP219819   MINOR   Complete tasks as per",40,"MAIN","ST","HUONVILLE",7109,"Huonville","2014-09-10T13:48:58.300",null,40627,5352222,405334,68,5352222,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",40627,5352222,405334,68,5352222,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5073688,8000278558,"UMS","Maintenance","Closed","WP219889   MAJOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-10T13:57:10.823",null,36577,5070916,108830,"12AA",5070916,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPEC","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",36577,5070916,108830,"12AA",5070916,"SWITCHWIRE","IPD_16A_FUSE_LNK","T5","HPS_150_T",1,null,2011,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,1,0,null,"ROAD","GEHPS","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,1,0,0,1,1,1,0]
[5073723,8000278558,"UMS","Maintenance","Closed","WP219889   MAJOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-10T13:57:16.660",null,33644,6058465,111461,1,6058465,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,3,"OPTISPAN","GEHPS","AURORA","NULL","SERVICE","WOOD-TREATED","####",33644,6058465,111461,1,6058465,"SWITCHWIRE",null,"R6","HPS_250_T",1,null,2002,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,3,"OPTISPAN","GEHPS","AURORA",null,"SERVICE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5073791,8000278371,"UMS","Maintenance","Closed","WP220117   MAJOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-10T13:58:45.750",null,9994,5671257,235121,"2A",5671257,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","LV_POLE","WOOD-TREATED","####",9994,5671257,235121,"2A",5671257,"SWITCHWIRE",null,null,"HPS_150_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,1,0,null,"ROAD","GEHPS","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5073829,8000278579,"UMS","Maintenance","Closed","WP220123   MINOR   Complete tasks as per","NULL","VICARY","ST","TRIABUNNA",7190,"Triabunna","2014-09-10T14:04:15",null,40991,5157242,353576,3,5157242,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",40991,5157242,353576,3,5157242,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5073879,8000278579,"UMS","Maintenance","Closed","WP220123   MINOR   Complete tasks as per","NULL","VICARY","ST","TRIABUNNA",7190,"Triabunna","2014-09-10T14:04:23.010",null,40965,5083615,336421,4,5083615,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",40965,5083615,336421,4,5083615,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5073960,8000278371,"UMS","Maintenance","Closed","WP220120   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-10T14:04:57.207",null,5920,5712663,210677,20,5712663,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",5920,5712663,210677,20,5712663,"D2_PECELL",null,"T3","CFL_42",1,null,2014,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,1,1,0,1]
[5074008,8000278371,"UMS","Maintenance","Closed","WP220120   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-10T14:05:03.157",null,6313,5839499,210793,8,5839499,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",6313,5839499,210793,8,5839499,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,"ELEV_WORK_PLAT",2001,"head",null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5074046,8000278371,"UMS","Maintenance","Closed","WP220130   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-10T14:13:14.483",null,6379,5763448,0,"NN",5763448,"D2_PECELL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",1,"POLE","PECELL","On Telstra pole","NULL",1,"NULL",0,2,"BETA","SYLMV","TELSTRA","NULL","SERVICE","WOOD-TREATED","####",6379,5763448,0,"NN",5763448,"D2_PECELL",null,null,"CFL_42",1,null,"NULL",null,null,"PUBLIC",1,"POLE","PECELL","NULL","On Telstra pole",1,1,1,0,2,"SUB_ECO","SYLCFL","TELSTRA",null,"SERVICE","WOOD-TREATED",1,1,0,0,1,1,0,0]
[5074079,8000278371,"UMS","Maintenance","Closed","WP220130   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-10T14:13:20.217",null,7348,5497579,251818,"25L",5497579,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",7348,5497579,251818,"25L",5497579,"D2_PECELL",null,null,"MV_80_E",1,"ELEV_WORK_PLAT",2002,"head",null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5074129,8000278371,"UMS","Maintenance","Closed","WP220130   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-10T14:13:29.423",null,6386,5029799,235846,16,5029799,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",6386,5029799,235846,16,5029799,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,"ELEV_WORK_PLAT",1997,"head",null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5074211,8000278371,"UMS","Maintenance","Closed","WP220130   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-10T14:13:43.403",null,11064,5433511,500693,"1L",5433511,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",11064,5433511,500693,"1L",5433511,"D2_PECELL",null,null,"CFL_42",1,"ELEV_WORK_PLAT",2012,"head",null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5074244,8000278371,"UMS","Maintenance","Closed","WP220130   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-10T14:13:48.823",null,9291,6033400,298845,2,6033400,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",9291,6033400,298845,2,6033400,"D2_PECELL",null,null,"MV_80_E",1,"ELEV_WORK_PLAT",2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5074320,8000278577,"UMS","Maintenance","Closed","WP219926   MAJOR   Complete tasks as per",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone","2014-09-10T14:24:53.970",null,40324,5342879,133867,3,5342879,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","LV_POLE","WOOD-TREATED","####",40324,5342879,133867,3,5342879,"NEMA_PECELL","IPD_16A_FUSE_LNK","T4","HPS_250_T",1,null,2010,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"ROAD","GEHPS","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5074356,8000278577,"UMS","Maintenance","Closed","WP219926   MAJOR   Complete tasks as per",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone","2014-09-10T14:24:59.697",null,39585,5876101,152861,8,5876101,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","LV_POLE","WOOD-TREATED","####",39585,5876101,152861,8,5876101,"SWITCHWIRE","IPD_16A_FUSE_LNK","T5","HPS_150_T",1,null,2006,null,"LAMP","PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,1,0,null,"ROAD","GEHPS","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5074470,8000278577,"UMS","Maintenance","Closed","WP219929   MINOR   Complete tasks as per",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone","2014-09-10T14:25:51.373",null,39245,5121079,159905,7,5121079,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",39245,5121079,159905,7,5121079,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2014,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,1,1,1,1]
[5074573,8000278371,"UMS","Maintenance","Closed","WP220129   MAJOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-10T14:45:22.757",null,11479,75313923,323415,53,75313923,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",11479,75313923,323415,53,75313923,"SWITCHWIRE","IPD_16A_FUSE_LNK",null,"HPS_150_T",1,"ELEV_WORK_PLAT",2010,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"ROAD","GEHPS","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,0,0,0,0,1,1,0]
[5074606,8000278371,"UMS","Maintenance","Closed","WP220129   MAJOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-10T14:45:26.793",null,7624,6175264,239896,97,6175264,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",7624,6175264,239896,97,6175264,"SWITCHWIRE",null,null,"HPS_250_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,0,0,null,"OPTISPAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5074656,8000278371,"UMS","Maintenance","Closed","WP220132   MAJOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-10T14:45:51.123",null,11220,6168715,235781,106,6168715,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",11220,6168715,235781,106,6168715,"SWITCHWIRE","IPD_16A_FUSE_LNK",null,"HPS_150_T",1,"ELEV_WORK_PLAT",2011,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,0,0,null,"ROAD","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5074673,8000278371,"UMS","Maintenance","Closed","WP220132   MAJOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-10T14:45:55.197",null,8654,5192214,239689,"L4",5192214,"NULL","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",8654,5192214,239689,"L4",5192214,null,null,null,"HPS_250_T",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"OPTISPAN","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5075892,8000278558,"UMS","Maintenance","Closed","WP219900   MAJOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-15T16:01:23.090",null,36248,5623663,163081,31,5623663,"NULL","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA",12,"HV&LV_POLE","WOOD-TREATED","####",36248,5623663,163081,31,5623663,"NEMA_PECELL","IPD_16A_FUSE_LNK","T5","HPS_250_T",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"ROAD","GEHPS","AURORA",12,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5075942,8000278555,"UMS","Maintenance","Closed","WP219900   MAJOR   Complete tasks as per","NULL","EAST DERWENT","HWY","OTAGO",7017,"Otago","2014-09-15T16:01:31.310",null,32704,5130721,112254,9,5130721,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",32704,5130721,112254,9,5130721,"SWITCHWIRE",null,"R6","HPS_250_T",1,null,2004,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,0,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,1,1,0,1]
[5076025,8000278536,"UMS","Maintenance","Closed","WP219900   MAJOR   Complete tasks as per","NULL","EAST DERWENT","HWY","RISDON VALE",7016,"Risdon Vale","2014-09-15T16:01:44.137",null,32432,5409270,112467,"3A",5409270,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",32432,5409270,112467,"3A",5409270,"SWITCHWIRE","IPD_16A_FUSE_LNK","T3","HPS_250_T",1,null,1994,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,1,0,null,"OPTISPAN","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,0,0,0,0,1,1,0]
[5076139,8000278410,"UMS","Maintenance","Closed","WP219920   MINOR   Complete tasks as per",44,"BEST","ST","DEVONPORT",7310,"Devonport","2014-09-16T07:26:55.730",null,15970,5051670,156791,89,5051670,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",15970,5051670,156791,89,5051670,null,"IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2009,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5076185,8000278410,"UMS","Maintenance","Closed","WP219920   MINOR   Complete tasks as per",44,"BEST","ST","DEVONPORT",7310,"Devonport","2014-09-16T07:27:02.260",null,14520,5876466,156782,3,5876466,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",14520,5876466,156782,3,5876466,null,null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5076224,8000278410,"UMS","Maintenance","Closed","WP219920   MINOR   Complete tasks as per",44,"BEST","ST","DEVONPORT",7310,"Devonport","2014-09-16T07:27:08.383",null,14407,6081105,273218,1,6081105,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",14407,6081105,273218,1,6081105,null,"IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1995,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5076290,8000278558,"UMS","Maintenance","Closed","WP219901   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-16T07:35:15.107",null,36191,6067469,503398,"7A",6067469,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",36191,6067469,503398,"7A",6067469,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"LV_POLE","STEEL_&_CONC",1,1,0,0,0,0,1,1]
[5076371,8000278558,"UMS","Maintenance","Closed","WP219901   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-16T07:35:32.023",null,34944,5846077,111199,4,5846077,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",34944,5846077,111199,4,5846077,null,null,"T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","STEEL_&_CONC",1,1,0,0,0,1,1,0]
[5076420,8000278558,"UMS","Maintenance","Closed","WP219901   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-16T07:35:40.243",null,34320,5437067,503490,5,5437067,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",34320,5437067,503490,5,5437067,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"LV_POLE","STEEL_&_CONC",1,1,0,0,0,0,1,1]
[5076453,8000278558,"UMS","Maintenance","Closed","WP219901   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-16T07:35:45.580",null,34365,5201849,503428,23,5201849,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",34365,5201849,503428,23,5201849,null,null,"T4","MV_80_E",1,null,1996,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","STEEL_&_CONC",1,1,0,0,0,1,0,0]
[5076486,8000278558,"UMS","Maintenance","Closed","WP219891   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-16T07:43:02.327",null,36409,5624308,503339,1,5624308,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","HV&LV_POLE","STEEL_&_CONC","####",36409,5624308,503339,1,5624308,null,"IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2011,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","STEEL_&_CONC",1,1,0,0,0,1,1,0]
[5076532,8000278558,"UMS","Maintenance","Closed","WP219891   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-16T07:43:09.733",null,34039,5633170,262879,13,5633170,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",34039,5633170,262879,13,5633170,"D2_PECELL",null,"T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5076618,8000278558,"UMS","Maintenance","Closed","WP219891   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-16T07:43:23.840","had been entered as switchwire but was actually fe",34377,5686673,220934,3,5686673,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,6,"B2224","SYLMV","PVT_LABELLED","NULL","LV_POLE","WOOD-TREATED","####",34377,5686673,220934,3,5686673,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,6,"B2224","SYLMV","PVT_LABELLED",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5076653,8000278558,"UMS","Maintenance","Closed","WP219891   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-16T07:43:29.640",null,35362,5274999,111345,4,5274999,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",35362,5274999,111345,4,5274999,null,"IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2014,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,0,1,1,1,1]
[5076703,8000278558,"UMS","Maintenance","Closed","WP219894   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-16T07:51:18.383",null,35625,5081037,111914,11,5081037,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",35625,5081037,111914,11,5081037,"D2_PECELL",null,"T3","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,0,1]
[5076736,8000278558,"UMS","Maintenance","Closed","WP219894   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-16T07:51:22.890",null,33517,5508282,113357,6,5508282,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",33517,5508282,113357,6,5508282,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","STEEL_&_CONC",1,1,0,1,0,1,1,1]
[5076785,8000278558,"UMS","Maintenance","Closed","WP219894   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-16T07:51:29.470",null,33642,5045036,357586,4,5045036,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",33642,5045036,357586,4,5045036,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,0,1,1]
[5076829,8000278558,"UMS","Maintenance","Closed","WP219894   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-09-16T07:51:35.677",null,36630,5823523,113362,3,5823523,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","LV_POLE","WOOD-TREATED","####",36630,5823523,113362,3,5823523,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,1,1,1,1]
[5076898,8000278371,"UMS","Maintenance","Closed","WP220133   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-16T07:59:22.383",null,9715,5551835,251164,36,5551835,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",9715,5551835,251164,36,5551835,null,null,null,"MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5076947,8000278371,"UMS","Maintenance","Closed","WP220133   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-16T07:59:30.450",null,9364,6168651,387271,21,6168651,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",9364,6168651,387271,21,6168651,null,null,null,"MV_80_E",1,null,2005,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5076980,8000278371,"UMS","Maintenance","Closed","WP220133   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-16T07:59:35.673",null,6249,6153389,239764,56,6153389,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",6249,6153389,239764,56,6153389,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5077029,8000278371,"UMS","Maintenance","Closed","WP220133   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2014-09-16T07:59:44.093",null,10993,5657840,239933,"2L",5657840,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",10993,5657840,239933,"2L",5657840,null,null,null,"CFL_42",1,null,2012,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5084233,8000278558,"UMS","Maintenance","Closed","WP219872   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-10-06T13:14:43.633",null,35437,5413088,112396,9,5413088,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",35437,5413088,112396,9,5413088,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","STEEL_&_CONC",1,1,0,1,0,0,1,1]
[5084288,8000278558,"UMS","Maintenance","Closed","WP219872   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-10-06T13:14:52.993",null,34846,6039754,115713,2,6039754,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",34846,6039754,115713,2,6039754,"D2_PECELL",null,"T4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","STEEL_&_CONC",1,1,0,0,0,0,0,1]
[5084344,8000278558,"UMS","Maintenance","Closed","WP222340   MAJOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-10-06T13:22:11.110",null,36901,5552525,112690,1,5552525,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,35,"ROAD","GEHPS","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",36901,5552525,112690,1,5552525,"SWITCHWIRE",null,null,"HPS_150_T",1,null,2011,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,35,"ROAD","GEHPS","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5084377,8000278558,"UMS","Maintenance","Closed","WP222340   MAJOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-10-06T13:22:16.710",null,36549,5276533,116507,43,5276533,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","LV_POLE","WOOD-TREATED","####",36549,5276533,116507,43,5276533,"SWITCHWIRE",null,null,"HPS_150_T",1,null,2011,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5084410,8000278558,"UMS","Maintenance","Closed","WP219872   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2014-10-06T13:22:21.847",null,34857,5984096,116513,2,5984096,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",34857,5984096,116513,2,5984096,"D2_PECELL",null,"T4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","STEEL_&_CONC",1,1,0,0,0,1,0,1]
[5087536,8000293741,"UMS","Maintenance","Closed","WP219888   MAJOR   Complete tasks as per",33,"GOLDIE","ST","SMITHTON",7330,"Smithton","2014-10-17T14:45:06.377",null,49748,5736769,290888,21,5736769,"NULL","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","LV_POLE","WOOD-TREATED","####",49748,5736769,290888,21,5736769,null,null,null,"HPS_150_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"ROAD","GEHPS","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5087650,8000293741,"UMS","Maintenance","Closed","WP219890   MINOR   Complete tasks as per",33,"GOLDIE","ST","SMITHTON",7330,"Smithton","2014-10-17T15:25:58.067",null,49766,5288182,213195,2,5288182,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",49766,5288182,213195,2,5288182,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,1]
[5087801,8000278575,"UMS","Maintenance","Closed","WP220004   MINOR   Complete tasks as per",11,"STICHT","ST","QUEENSTOWN",7467,"Queenstown","2014-10-17T15:36:31.200",null,37768,5131376,213670,2,5131376,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",37768,5131376,213670,2,5131376,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5087839,8000278444,"UMS","Maintenance","Closed","WP219890   MINOR   Complete tasks as per",33,"GOLDIE","ST","SMITHTON",7330,"Smithton","2014-10-17T15:41:39.310",null,19049,5934092,215232,110,5934092,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19049,5934092,215232,110,5934092,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5087873,8000293741,"UMS","Maintenance","Closed","WP219890   MINOR   Complete tasks as per",33,"GOLDIE","ST","SMITHTON",7330,"Smithton","2014-10-17T15:41:44.813",null,49752,5441446,290861,6,5441446,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",1,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",49752,5441446,397302,7,5441446,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,1,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,0,0,0,0,0]
[5087999,8000278444,"UMS","Maintenance","Closed","WP219999   MINOR   Complete tasks as per",33,"GOLDIE","ST","SMITHTON",7330,"Smithton","2014-10-17T15:52:31.503",null,19052,5542103,211021,6,5542103,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19052,5542103,211021,6,5542103,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5088032,8000278444,"UMS","Maintenance","Closed","WP219999   MINOR   Complete tasks as per",33,"GOLDIE","ST","SMITHTON",7330,"Smithton","2014-10-17T15:52:37.297",null,19275,5791263,214598,1,5791263,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","LV_POLE","WOOD-TREATED","####",19275,5791263,214598,1,5791263,null,null,null,"CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5088124,8000278444,"UMS","Maintenance","Closed","WP219999   MINOR   Complete tasks as per",33,"GOLDIE","ST","SMITHTON",7330,"Smithton","2014-10-17T15:58:19.503",null,19318,6138942,216222,"39A",6138942,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19318,6138942,216222,"39A",6138942,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5088576,8000293755,"UMS","Maintenance","Closed","WP219956   MINOR   Complete tasks as per",11,"STICHT","ST","QUEENSTOWN",7467,"Queenstown","2014-10-20T14:43:57.473",null,51365,6177420,297707,19,6177420,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",51365,6177420,297707,19,6177420,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","STEEL_&_CONC",1,1,0,0,0,0,1,0]
[5088609,8000293755,"UMS","Maintenance","Closed","WP219956   MINOR   Complete tasks as per",11,"STICHT","ST","QUEENSTOWN",7467,"Queenstown","2014-10-20T14:44:01.650",null,51615,5257286,379899,"NN",5257286,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",1,4,"BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",51615,5257286,379899,"NN",5257286,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,1,4,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,0,1,0]
[5088662,8000293755,"UMS","Maintenance","Closed","WP219956   MINOR   Complete tasks as per",11,"STICHT","ST","QUEENSTOWN",7467,"Queenstown","2014-10-20T14:53:47.220",null,51378,5588419,212845,18,5588419,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",51378,5588419,212845,18,5588419,null,"IPD_16A_FUSE_LNK",null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5088695,8000293755,"UMS","Maintenance","Closed","WP219956   MINOR   Complete tasks as per",11,"STICHT","ST","QUEENSTOWN",7467,"Queenstown","2014-10-20T14:53:52.407",null,51298,5868195,213566,6,5868195,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",51298,5868195,213566,6,5868195,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5113951,8000293752,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-01-23T12:38:39.970",null,51100,5715379,100302,3,5715379,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",51100,5715379,100302,3,5715379,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5114004,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-01-23T12:38:48.453",null,31037,5973021,101799,"50A",5973021,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","STAY","WOOD-TREATED","####",31037,5973021,101799,"50A",5973021,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"STAY","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5114032,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-01-23T12:38:52.543",null,31103,5166271,101508,"2A",5166271,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",31103,5166271,101508,"2A",5166271,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,0,1,1,1,1]
[5114081,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-01-23T12:39:00.580",null,31140,5344161,101693,1,5344161,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",31140,5344161,101693,1,5344161,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,1,1,1,1]
[5115876,8000278581,"UMS","Maintenance","Closed","WP219903   MAJOR   Complete tasks as per","NULL","GEORGES BAY","ESP","ST HELENS",7216,"St Helens","2015-01-30T14:07:04.533",null,42494,5737323,292190,214,5737323,"NULL","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","URBAN","GEHPS","AURORA","NULL","HV_POLE","WOOD-TREATED","####",42494,5737323,292190,214,5737323,null,null,null,"HPS_100_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"URBAN","GEHPS","AURORA",null,"HV_POLE","WOOD-TREATED",0,0,0,0,1,1,0,0]
[5115964,8000293773,"UMS","Maintenance","Closed","WP219884   MINOR   Complete tasks as per",13,"SMITH","ST","LONGFORD",7301,"Longford","2015-01-30T14:09:59.380",null,52939,6181359,205223,5,6181359,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",52939,6181359,205223,5,6181359,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5116014,8000278582,"UMS","Maintenance","Closed","WP219886   MINOR   Complete tasks as per",3,"ELLENOR","ST","SCOTTSDALE",7260,"Scottsdale","2015-01-30T14:11:03.230",null,42625,5574153,260592,213,5574153,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",42625,5574153,260592,213,5574153,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,1,1,1,1]
[5116020,8000278582,"UMS","Maintenance","Closed","WP219886   MINOR   Complete tasks as per",3,"ELLENOR","ST","SCOTTSDALE",7260,"Scottsdale","2015-01-30T14:11:04.427",null,42865,5757980,260308,3,5757980,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",42865,5757980,260308,3,5757980,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,1,0,1,0]
[5116079,8000278582,"UMS","Maintenance","Closed","WP219886   MINOR   Complete tasks as per",3,"ELLENOR","ST","SCOTTSDALE",7260,"Scottsdale","2015-01-30T14:11:13.833",null,42937,5142788,260495,7,5142788,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",42937,5142788,260495,7,5142788,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5116128,8000278582,"UMS","Maintenance","Closed","WP219886   MINOR   Complete tasks as per",3,"ELLENOR","ST","SCOTTSDALE",7260,"Scottsdale","2015-01-30T14:11:21.570",null,42770,6179378,260424,7,6179378,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",42770,6179378,260424,7,6179378,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2011,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,1,1,1,1]
[5116165,8000278582,"UMS","Maintenance","Closed","WP219913   MINOR   Complete tasks as per",3,"ELLENOR","ST","SCOTTSDALE",7260,"Scottsdale","2015-01-30T14:18:51.473",null,42729,6031639,307112,8,6031639,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","LV_POLE","WOOD-TREATED","####",42729,6031639,307112,8,6031639,null,null,null,"CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5116214,8000278582,"UMS","Maintenance","Closed","WP219913   MINOR   Complete tasks as per",3,"ELLENOR","ST","SCOTTSDALE",7260,"Scottsdale","2015-01-30T14:18:56.600",null,42757,5438531,301182,2,5438531,"D2_PECELL","STANGER_BROWN","T4","MV_80_E",1,"NULL",1994,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",42757,5438531,301182,2,5438531,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2014,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,1,1,1,0]
[5116282,8000278582,"UMS","Maintenance","Closed","WP219913   MINOR   Complete tasks as per",3,"ELLENOR","ST","SCOTTSDALE",7260,"Scottsdale","2015-01-30T14:19:03.727",null,42748,6078825,249372,7,6078825,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"NULL",2010,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",42748,6078825,249372,7,6078825,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,1,1,0,0]
[5116330,8000278581,"UMS","Maintenance","Closed","WP219907   MINOR   Complete tasks as per","NULL","GEORGES BAY","ESP","ST HELENS",7216,"St Helens","2015-01-30T14:21:06.950",null,42402,5585985,313598,95,5585985,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-NAT","####",42402,5585985,313598,95,5585985,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-NAT",0,0,0,0,0,0,0,0]
[5116383,8000278581,"UMS","Maintenance","Closed","WP219907   MINOR   Complete tasks as per","NULL","GEORGES BAY","ESP","ST HELENS",7216,"St Helens","2015-01-30T14:21:15.873",null,42350,5402462,313550,2,5402462,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",1,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",42350,5402462,313550,2,5402462,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,1,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5116437,8000278581,"UMS","Maintenance","Closed","WP219907   MINOR   Complete tasks as per","NULL","GEORGES BAY","ESP","ST HELENS",7216,"St Helens","2015-01-30T14:21:25.010",null,42119,5903868,292095,258,5903868,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-NAT","####",42119,5903868,292095,258,5903868,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-NAT",0,0,0,0,1,1,0,0]
[5116504,8000278581,"UMS","Maintenance","Closed","WP219907   MINOR   Complete tasks as per","NULL","GEORGES BAY","ESP","ST HELENS",7216,"St Helens","2015-01-30T14:21:35.723",null,42353,5719622,313877,1,5719622,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",42353,5719622,313877,1,5719622,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5116632,8000278581,"UMS","Maintenance","Closed","WP219899   MINOR   Complete tasks as per","NULL","GEORGES BAY","ESP","ST HELENS",7216,"St Helens","2015-01-30T14:28:47.677",null,42476,5620566,294911,1,5620566,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-NAT","####",42476,5620566,294911,1,5620566,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-NAT",1,1,0,0,1,0,0,0]
[5116668,8000278581,"UMS","Maintenance","Closed","WP219899   MINOR   Complete tasks as per","NULL","GEORGES BAY","ESP","ST HELENS",7216,"St Helens","2015-01-30T14:28:51.717",null,42226,5162817,294937,3,5162817,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",42226,5162817,294937,3,5162817,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5116713,8000278581,"UMS","Maintenance","Closed","WP219899   MINOR   Complete tasks as per","NULL","GEORGES BAY","ESP","ST HELENS",7216,"St Helens","2015-01-30T14:28:56.387",null,42222,6149520,294612,10,6149520,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",1,"NULL","BETA","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",42222,6149520,294612,10,6149520,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,1,null,"BETA","SYLMV","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5116748,8000278581,"UMS","Maintenance","Closed","WP219899   MINOR   Complete tasks as per","NULL","GEORGES BAY","ESP","ST HELENS",7216,"St Helens","2015-01-30T14:29:00.163",null,42489,5765971,201689,2,5765971,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",42489,5765971,201689,2,5765971,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,1,0,0]
[5119156,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-09T07:49:49.847",null,30941,5047311,385432,2,5047311,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","STEEL_&_CONC","####",30941,5047311,385432,2,5047311,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2014,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","STEEL_&_CONC",0,0,0,1,1,1,1,1]
[5119211,8000293752,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-09T07:57:29.930",null,50959,5020184,100550,2,5020184,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","STEEL_&_CONC","####",50959,5020184,100550,2,5020184,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","STEEL_&_CONC",0,0,0,1,1,1,1,1]
[5119244,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-09T07:57:35.237",null,29086,5490325,324225,7,5490325,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",29086,5490325,324225,7,5490325,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2014,null,null,"PRIVATE",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,1,1,1,1,1]
[5119292,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-09T08:08:50.917",null,31413,5317828,504614,"75G",5317828,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",31413,5317828,504614,"75G",5317828,"D2_PECELL","IPD_16A_FUSE_LNK",null,"LED_18",1,null,2014,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,1,1,1,1]
[5119326,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-09T08:08:56.133",null,30349,5193090,374054,2,5193090,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",30349,5193090,374054,2,5193090,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2014,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5119359,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-09T08:09:01.407",null,28685,5572407,102774,2,5572407,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",28685,5572407,102774,2,5572407,"D2_PECELL","IPD_16A_FUSE_LNK","T5","LED_18",1,null,2014,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,0,1,1,1,1]
[5119412,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-09T08:15:38.797",null,30324,5302730,101144,20,5302730,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"NULL",2013,"NULL","CONTROL_GEAR","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",30324,5302730,101144,20,5302730,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2014,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,0,1,1,0,1]
[5119494,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-09T08:15:52.187",null,30827,6142441,101081,7,6142441,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",30827,6142441,101081,7,6142441,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2014,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,0,1,1,1,1]
[5119533,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-09T08:22:42.200",null,30942,6181962,101329,3,6181962,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",30942,6181962,101329,3,6181962,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5119596,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-09T08:22:51.973",null,31139,5512809,102143,2,5512809,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",31139,5512809,102143,2,5512809,"D2_PECELL","IPD_16A_FUSE_LNK",null,"LED_18",1,null,2014,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,1,1,1,1]
[5119614,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-09T08:22:53.973",null,30963,5264568,386503,2,5264568,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",30963,5264568,386503,2,5264568,"D2_PECELL","IPD_16A_FUSE_LNK",null,"LED_18",1,null,2014,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,1,1,1,1]
[5122110,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-16T14:38:59.960",null,29195,5438611,106644,1,5438611,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",29195,5438611,106644,1,5438611,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5122204,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-16T14:55:29.920",null,30566,5649549,107426,8,5649549,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",1,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",30566,5649549,107426,8,5649549,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,1,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5122237,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-16T14:55:35.647",null,29677,5141370,107014,15,5141370,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",29677,5141370,107014,15,5141370,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,1,1,1,1,1]
[5122286,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-16T14:55:43.990",null,29303,5814170,106570,4,5814170,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",29303,5814170,106570,4,5814170,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5122388,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-17T06:39:37.717",null,30376,6150579,103283,5,6150579,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",30376,6150579,103283,5,6150579,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2015,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5122406,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-17T06:39:40.870",null,28572,5935213,104081,4,5935213,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",28572,5935213,104081,4,5935213,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,0,1,1,1,1]
[5122487,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-17T06:48:20.317",null,30021,5699207,502319,8,5699207,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",30021,5699207,502319,8,5699207,"D2_PECELL","IPD_16A_FUSE_LNK",null,"LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,1,1,1,1]
[5122520,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-17T06:48:26.333",null,30395,5020585,105107,2,5020585,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",30395,5020585,105107,2,5020585,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5122569,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-17T06:48:33.550",null,30424,5449996,104772,3,5449996,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",30424,5449996,104772,3,5449996,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,1,1,1,1,1]
[5122599,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-17T06:48:38.673",null,30454,6087400,103078,3,6087400,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",30454,6087400,103078,3,6087400,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,1,1,1,1,1]
[5122634,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-17T06:48:44.227",null,29028,5103763,103090,7,5103763,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",29028,5103763,103090,7,5103763,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,1,1,1,1,1]
[5122683,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-17T06:58:46.690",null,31518,5953971,395235,44,5953971,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",31518,5953971,395235,44,5953971,"D2_PECELL","IPD_16A_FUSE_LNK","TB","LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5122764,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-17T06:58:57.293",null,31492,6002683,108081,11,6002683,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",31492,6002683,108081,11,6002683,null,"IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5122813,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-17T06:59:04.597",null,31450,5945056,108563,5,5945056,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",31450,5945056,108563,5,5945056,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5122846,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-17T06:59:09.473",null,28499,5407828,110512,8,5407828,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",28499,5407828,110512,8,5407828,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,1,1,1,1,1]
[5122892,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-17T07:15:16.110",null,30030,6003542,106205,35,6003542,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",30030,6003542,106205,35,6003542,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5122927,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-17T07:15:21.993",null,28778,5790323,106760,22,5790323,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","STEEL_&_CONC","####",28778,5790323,106760,22,5790323,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","STEEL_&_CONC",0,0,0,1,1,1,1,1]
[5123008,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-17T07:15:34.460",null,30056,5998795,106229,52,5998795,"NULL","NULL","NULL","MV_50_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SYL_UNK","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",30056,5998795,106229,52,5998795,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5123041,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-17T07:15:38.737",null,29663,6186650,103421,25,6186650,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",29663,6186650,103421,25,6186650,"D2_PECELL","IPD_16A_FUSE_LNK",null,"LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,1,1,1,1]
[5123090,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-17T07:15:45.950",null,30701,5783750,107815,1,5783750,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",30701,5783750,107815,1,5783750,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5123123,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-02-17T07:15:50.537",null,28598,5945314,104121,2,5945314,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",28598,5945314,104121,2,5945314,"D2_PECELL","IPD_16A_FUSE_LNK",null,"LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,1,1,0,0]
[5127336,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-02T09:59:20.493",null,27106,6046279,167992,5,6046279,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",27106,6046279,167992,5,6046279,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5127412,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-03-02T10:04:35.727",null,29000,5013515,398846,11,5013515,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",29000,5013515,398846,11,5013515,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5127450,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-03-02T10:10:06.080",null,31394,5420612,109994,"20G",5420612,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",31394,5420612,109994,"20G",5420612,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,1,1,1,1,1]
[5127514,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-03-02T10:25:25.533",null,32050,5190921,108201,"13G",5190921,"SWITCHWIRE","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",32050,5190921,108201,"13G",5190921,"D2_PECELL","IPD_16A_FUSE_LNK",null,"LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,1,1,1,1,1]
[5127547,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-03-02T10:25:30.990",null,28446,5609843,108456,2,5609843,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",28446,5609843,108456,2,5609843,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5127596,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-03-02T10:25:38.930",null,30777,5615058,316171,4,5615058,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",30777,5615058,316171,4,5615058,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5127670,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-03-02T10:52:43.740",null,29769,5883812,108211,"3G",5883812,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",29769,5883812,108211,"3G",5883812,"D2_PECELL","IPD_16A_FUSE_LNK",null,"LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,1,1,1,1,1]
[5127733,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-02T11:02:45.130","tightened bracket.",26173,5088916,0,"NN",5088916,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",1,"NULL",0,18,"BETA","SYLMV","TELSTRA","NULL","SERVICE","WOOD-TREATED","####",26173,5088916,0,"NN",5088916,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,1,0,0,18,"SYL_STREET_LED","SYLLED","TELSTRA",null,"SERVICE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5127782,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-02T11:02:51.437",null,27050,5876903,197500,1,5876903,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",27050,5876903,197500,1,5876903,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5127815,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-02T11:02:55.610",null,27066,5590245,165629,4,5590245,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",27066,5590245,165629,4,5590245,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,0,1,1,1,1]
[5127850,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-02T11:02:59.697",null,27022,5606111,168571,18,5606111,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",27022,5606111,168571,18,5606111,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5127912,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-02T11:22:48.583",null,27601,5197364,109655,8,5197364,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","STREETLIGHT","STEEL-OTHER","####",27601,5197364,109655,8,5197364,"D2_PECELL",null,"R5","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,1,1,0,1]
[5127985,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-02T11:22:57",null,26007,5541138,106632,16,5541138,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",26007,5541138,106632,16,5541138,"NEMA_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5128054,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-03-02T11:33:45.863",null,29409,5037683,110146,6,5037683,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",29409,5037683,110146,6,5037683,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,1,1,1,1]
[5128087,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-03-02T11:33:49.193",null,28434,5537461,110468,46,5537461,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",1,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","STEEL_&_CONC","####",28434,5537461,110468,46,5537461,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",1,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","STEEL_&_CONC",0,0,0,1,1,1,1,1]
[5128120,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-03-02T11:33:52.567",null,30422,5479351,169906,7,5479351,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",30422,5479351,169906,7,5479351,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5128169,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-03-02T11:33:57.253",null,30345,5610077,109782,18,5610077,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",1,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",30345,5610077,109782,18,5610077,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",1,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5128250,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-03-02T11:34:05.403",null,30954,5017355,107087,27,5017355,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",30954,5017355,107087,27,5017355,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5128325,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-02T12:23:31.820",null,24373,5940452,170902,32,5940452,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","SERVICE","WOOD-TREATED","####",24373,5940452,170902,32,5940452,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"SERVICE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5128370,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-02T12:23:39.020",null,26134,6173751,176310,2,6173751,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",26134,6173751,176310,2,6173751,"D2_PECELL","IPD_16A_FUSE_LNK","T3","LED_18",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,0,1,1,1,1]
[5128403,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-02T12:23:44.077",null,24630,6040624,170948,3,6040624,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",1,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","STEEL_&_CONC","####",24630,6040624,170948,3,6040624,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2015,null,null,"PRIVATE",1,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","STEEL_&_CONC",0,0,0,1,1,1,1,1]
[5128452,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-02T12:23:51.457",null,25876,5910620,171900,2,5910620,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",25876,5910620,171900,2,5910620,"D2_PECELL",null,"R4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,1,1,0,1]
[5128485,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-02T12:23:56.620",null,26859,5247936,178429,37,5247936,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",1,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",26859,5247936,178429,37,5247936,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2015,null,null,"PRIVATE",1,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5128546,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-03-02T12:31:49.927",null,30173,5854495,108100,2,5854495,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",30173,5854495,108100,2,5854495,"D2_PECELL","IPD_16A_FUSE_LNK","T3","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,1,1,1,1,1]
[5128619,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-03-02T12:32:00.283",null,28422,5542072,109251,3,5542072,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",28422,5542072,109251,3,5542072,"D2_PECELL","IPD_16A_FUSE_LNK","T3","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5128652,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-03-02T12:32:04.867",null,29223,5197713,109166,2,5197713,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",29223,5197713,109166,2,5197713,"D2_PECELL","IPD_16A_FUSE_LNK","T3","LED_18",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5128701,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-03-02T12:32:11.417",null,30233,5995972,110278,11,5995972,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"ELEV_WORK_PLAT","NULL","NULL","LAMP","PUBLIC",0,"POLE","SWITCHWIRE","small ewp tight st",0,0,0,0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",30233,5995972,110278,11,5995972,"D2_PECELL","IPD_16A_FUSE_LNK","T3","LED_18",1,"ELEV_WORK_PLAT","NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL","small ewp tight st",0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5132816,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-16T14:19:57.847","tinting on lense.",25309,5539368,184437,2,5539368,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",25309,5539368,184437,2,5539368,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,0,1,1,1,1]
[5132906,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-16T14:26:46.113",null,24287,5354889,190579,1,5354889,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,24,"B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",24287,5354889,190579,1,5354889,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,24,"SYL_STREET_LED","SYLLED","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5132925,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-16T14:26:49.447",null,26147,5096290,186614,5,5096290,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",26147,5096290,186614,5,5096290,"D2_PECELL","IPD_16A_FUSE_LNK","T5","LED_18",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5132988,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-16T14:26:59.760",null,25804,5615245,335339,4,5615245,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","STEEL_&_CONC","####",25804,5615245,335339,4,5615245,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","STEEL_&_CONC",0,0,0,0,1,1,1,1]
[5133021,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-16T14:27:04.633",null,26988,5887966,183871,6,5887966,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",26988,5887966,183871,6,5887966,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5133070,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-16T14:27:11.880",null,26731,6052847,257549,21,6052847,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",26731,6052847,257549,21,6052847,"D2_PECELL","IPD_16A_FUSE_LNK","T3","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5133216,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T07:03:12.243",null,26009,5992069,383732,8,5992069,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","STEEL_&_CONC","####",26009,5992069,383732,8,5992069,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","STEEL_&_CONC",0,0,0,0,1,1,1,1]
[5133217,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T07:03:12.357",null,26514,6109340,355521,6,6109340,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","STEEL_&_CONC","####",26514,6109340,355521,6,6109340,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","STEEL_&_CONC",0,0,0,0,1,1,1,1]
[5133284,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T07:12:51.533",null,26355,6010681,335479,1,6010681,"SWITCHWIRE","NULL","NULL","MV_50_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","SYL_UNK","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",26355,6010681,335479,1,6010681,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,1,1,1,1,1]
[5133344,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T07:39:02.540",null,27650,5175231,171878,1,5175231,"NULL","NULL","NULL","MV_80_E",1,"ELEV_WORK_PLAT","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",27650,5175231,171878,1,5175231,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,"ELEV_WORK_PLAT",2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5133395,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T07:47:46.027",null,24086,5746842,186023,3,5746842,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",24086,5746842,186023,3,5746842,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5133493,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T09:08:50.293",null,26336,5838735,179628,4,5838735,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",26336,5838735,179628,4,5838735,"D2_PECELL",null,null,"LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","PVT_NOT_LABELLED",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,1,1,0,1]
[5133542,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T09:08:55.213",null,26854,5260109,181384,11,5260109,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",26854,5260109,181384,11,5260109,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,1,1,1,1]
[5133634,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T09:16:36.580",null,23855,5422947,182609,"71A",5422947,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"NULL",1998,"NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL",0,0,1,0,"NULL","BETA","SYLMV","AURORA","NULL","STAY","WOOD-TREATED","####",23855,5422947,182609,"71A",5422947,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,1998,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"STAY","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5133669,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T09:16:42.147","traffic needed",25594,5349957,186894,107,5349957,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"NULL",2007,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",25594,5349957,186894,107,5349957,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2007,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5133716,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T09:16:49.750",null,24201,5377384,195164,2,5377384,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"NULL",2003,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",24201,5377384,195164,2,5377384,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2003,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5133761,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T09:24:31.497",null,24678,5892350,176281,1,5892350,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",24678,5892350,176281,1,5892350,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5133854,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T09:24:44.843",null,25918,5897281,191933,28,5897281,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",25918,5897281,191933,28,5897281,"D2_PECELL","IPD_16A_FUSE_LNK","T3","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5133904,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T09:24:49.633",null,25223,5146927,362006,12,5146927,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",1,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","STEEL_&_CONC","####",25223,5146927,362006,12,5146927,"SWITCHWIRE",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",1,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","STEEL_&_CONC",0,0,0,0,0,0,0,0]
[5133951,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T09:32:33.917",null,24428,5538188,171569,3,5538188,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",24428,5538188,171569,3,5538188,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5133997,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T09:32:39.563","pole in walkway, no access for truck. ladder requi",25800,5189544,172481,1,5189544,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,5,"B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",25800,5189544,172481,1,5189544,null,null,null,"MV_80_E",1,"LADDER","NULL",null,null,"PRIVATE",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,5,"SYL_FLOOD","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5134043,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T09:42:59.667",null,24761,6069766,170989,2,6069766,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",24761,6069766,170989,2,6069766,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,1,1,1,1,1]
[5134130,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T09:53:42.110",null,26557,5770728,177902,2,5770728,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",26557,5770728,177902,2,5770728,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5134131,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T09:53:42.220",null,26558,5123018,177901,3,5123018,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",26558,5123018,177901,3,5123018,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,1,1,1,1,1]
[5134216,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T09:58:00.320",null,24661,5873588,180550,6,5873588,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",24661,5873588,180550,6,5873588,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,1,1,1,1,1]
[5134276,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T09:58:09.667",null,25155,5920053,181451,5,5920053,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","SERVICE","WOOD-TREATED","####",25155,5920053,181451,5,5920053,"D2_PECELL","STANGER_BROWN","T4","LED_18",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"SERVICE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5134298,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T09:58:12.913",null,24731,5402279,180492,9,5402279,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA",9,"LV_POLE","WOOD-TREATED","####",24731,5402279,180492,9,5402279,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",9,"LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5134340,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T10:04:42.800",null,23973,6179980,179962,14,6179980,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",23973,6179980,179962,14,6179980,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5134390,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T10:04:47.940",null,23872,5712269,184354,2,5712269,"NULL","NULL","NULL","MV_80_E",1,"NULL",1994,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",23872,5712269,184354,2,5712269,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,1994,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5134478,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T10:11:40.647",null,24196,5795755,186660,10,5795755,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",24196,5795755,186660,10,5795755,"D2_PECELL","IPD_16A_FUSE_LNK","T3","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5134511,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T10:11:45.567",null,23847,5952909,184098,1,5952909,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",23847,5952909,184098,1,5952909,"D2_PECELL","IPD_16A_FUSE_LNK","T3","LED_18",1,"ELEV_WORK_PLAT","NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5134540,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-03-17T10:11:49.723",null,25159,5909392,195179,6,5909392,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","STEEL_&_CONC","####",25159,5909392,195179,6,5909392,"D2_PECELL","IPD_16A_FUSE_LNK",null,"LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLHPS","AURORA",null,"HV&LV_POLE","STEEL_&_CONC",0,0,0,1,1,1,1,1]
[5137538,8000278558,"UMS","Maintenance","Closed","WP219878   MAJOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2015-03-26T08:39:43.823",null,36370,5090585,108858,"24A",5090585,"NULL","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","Shade added to shield 138 1/8/12","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","SERVICE","WOOD-TREATED","####",36370,5090585,108858,"24A",5090585,null,null,null,"HPS_150_T",1,null,2011,null,null,"PUBLIC",0,"POLE","PECELL","NULL","Shade added to shield 138 1/8/12",0,0,0,0,null,"ROAD","GEHPS","AURORA",null,"SERVICE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5137622,8000278558,"UMS","Maintenance","Closed","WP219880   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2015-03-26T08:47:29.483",null,36361,5899008,112550,8,5899008,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",36361,5899008,112550,8,5899008,"D2_PECELL","HENLEY","T4","CFL_42",1,null,2011,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5137801,8000278558,"UMS","Maintenance","Closed","WP219877   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2015-03-26T09:10:01.220",null,34747,5040032,114223,"5A",5040032,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",34747,5040032,114223,"5A",5040032,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5137834,8000278558,"UMS","Maintenance","Closed","WP219877   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2015-03-26T09:10:04.923",null,36822,5939697,114793,17,5939697,"SWITCHWIRE","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","LV_POLE","WOOD-TREATED","####",36822,5939697,114793,17,5939697,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2012,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5137883,8000278558,"UMS","Maintenance","Closed","WP219877   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2015-03-26T09:10:10.287",null,35521,5558973,114817,2,5558973,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",35521,5558973,114817,2,5558973,null,null,null,"MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5137912,8000278558,"UMS","Maintenance","Closed","WP219877   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2015-03-26T09:10:13.360",null,34737,5302826,114805,"NN",5302826,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",34737,5302826,114805,"NN",5302826,null,null,null,"MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5138001,8000278558,"UMS","Maintenance","Closed","WP219877   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2015-03-26T09:20:24.427",null,36736,5309692,114207,1,5309692,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",36736,5309692,114207,1,5309692,null,null,"T4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5138002,8000278558,"UMS","Maintenance","Closed","WP219877   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2015-03-26T09:20:24.543",null,36738,5442813,114773,1,5442813,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",36738,5442813,114773,1,5442813,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"LV_POLE","STEEL_&_CONC",1,1,0,1,0,1,1,1]
[5138084,8000278558,"UMS","Maintenance","Closed","WP219877   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2015-03-26T09:20:34.520",null,35993,5015645,115830,"4A",5015645,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",35993,5015645,115830,"4A",5015645,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1998,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"LV_POLE","STEEL_&_CONC",1,1,0,1,0,1,1,1]
[5138138,8000278557,"UMS","Maintenance","Closed","WP219867   MAJOR   Complete tasks as per","NULL","TASMAN","HWY","ROSNY",7018,"Rosny","2015-03-26T09:27:28.810","glass broken and missing. will require anther glas",32806,5046474,163409,11,5046474,"SWITCHWIRE","NULL","NULL","HPS_400_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","2x400SV fitting","NULL",0,"NULL",0,"NULL","FLOOD_UNK","SYLHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",32806,5046474,163409,11,5046474,"SWITCHWIRE",null,"OTHER","HPS_400_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL","2x400SV fitting",1,0,1,0,null,"FLOOD_UNK","SYLHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5138173,8000278558,"UMS","Maintenance","Closed","WP219867   MAJOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2015-03-26T09:27:33.790",null,36518,5255944,112986,"1A",5255944,"NULL","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,93,"ROAD","GEHPS","AURORA","NULL","LV_POLE","WOOD-TREATED","####",36518,5255944,112986,"1A",5255944,null,null,"T1","HPS_150_T",1,null,2011,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,93,"ROAD","GEHPS","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5138225,8000278557,"UMS","Maintenance","Closed","WP219867   MAJOR   Complete tasks as per","NULL","TASMAN","HWY","ROSNY",7018,"Rosny","2015-03-26T09:27:40.610",null,32811,5289871,163422,7,5289871,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",32811,5289871,163422,7,5289871,"SWITCHWIRE",null,"R7","HPS_150_T",1,null,2014,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,1,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,1,1,0,0]
[5138274,8000278558,"UMS","Maintenance","Closed","WP219869   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2015-03-26T09:36:23.420",null,33980,6048925,163719,"2B",6048925,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",1,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",33980,6048925,163719,"2B",6048925,null,null,null,"MV_80_E",1,null,2013,null,null,"PUBLIC",1,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5138357,8000278558,"UMS","Maintenance","Closed","WP219869   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2015-03-26T09:36:34.420",null,36275,5404292,117889,1,5404292,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",36275,5404292,117889,1,5404292,null,null,"R4","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5138406,8000278558,"UMS","Maintenance","Closed","WP219869   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2015-03-26T09:36:40.630",null,34449,5394656,163251,4,5394656,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",34449,5394656,163251,4,5394656,null,null,null,"MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5138544,8000278558,"UMS","Maintenance","Closed","WP219882   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2015-03-26T09:47:44.523",null,35058,6063345,117221,5,6063345,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",35058,6063345,117221,5,6063345,"SWITCHWIRE",null,null,"MV_80_E",1,null,2003,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5138603,8000278558,"UMS","Maintenance","Closed","WP219882   MINOR   Complete tasks as per",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park","2015-03-26T09:47:50.337",null,36466,6170536,117162,16,6170536,"SWITCHWIRE","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",36466,6170536,117162,16,6170536,"SWITCHWIRE",null,null,"CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,0,0,0,0,0]
[5144969,8000278501,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins","NULL","MACQUARIE","ST","HOBART",7000,"Hobart","2015-04-16T07:34:10.823",null,26608,5196780,169609,3,5196780,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",26608,5196780,169609,3,5196780,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,1,1,1,1,1]
[5145042,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-04-16T07:40:51.373",null,28850,6139076,102952,6,6139076,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",28850,6139076,102952,6,6139076,"D2_PECELL","IPD_16A_FUSE_LNK","T3","LED_18",1,"ELEV_WORK_PLAT","NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,1,1,1,1,1]
[5145075,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-04-16T07:40:57.480",null,28848,5112060,102962,3,5112060,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",28848,5112060,102962,3,5112060,"D2_PECELL","IPD_16A_FUSE_LNK","T3","LED_18",1,"ELEV_WORK_PLAT","NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,1,1,1,1,1]
[5145124,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-04-16T07:41:05.803",null,29622,5989798,102351,6,5989798,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",29622,5989798,102351,6,5989798,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,1,1,1,1,1]
[5145157,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-04-16T07:47:55.153",null,29001,5228234,104194,148,5228234,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",29001,5228234,104194,148,5228234,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5145227,8000278502,"UMS","Maintenance","Closed","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-04-16T07:48:06.373",null,29569,6078412,102311,4,6078412,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",29569,6078412,102311,4,6078412,"D2_PECELL","IPD_16A_FUSE_LNK","T5","LED_18",1,null,2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,1,1,1,1,1]
[5145238,8000278502,"UMS","Maintenance","Inprogress","HCCGCC Project   Install as per work ins",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy","2015-04-16T07:48:07.857","job listed twice. job is complete",31555,5544558,103683,16,5544558,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",31555,5544558,103683,16,5544558,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5158725,8000278371,"UMS","Maintenance","Closed","WP220109   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2015-05-25T13:24:41.920",null,7533,5797153,239360,"10L",5797153,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",7533,5797153,239360,"10L",5797153,null,null,null,"MV_80_E",1,null,2000,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5158794,8000278371,"UMS","Maintenance","Closed","WP220109   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2015-05-25T13:24:53.500",null,5627,5123435,235538,"5L",5123435,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",1,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",5627,5123435,235538,"5L",5123435,null,null,"R4","MV_80_E",1,null,2000,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,1,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5158986,8000278371,"UMS","Maintenance","Closed","WP220021   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2015-05-25T13:49:36.033",null,10608,5105643,235361,"5BB",5105643,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","SERVICE","WOOD-TREATED","####",10608,5105643,235361,"5BB",5105643,"SWITCHWIRE",null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"SERVICE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5159062,8000278371,"UMS","Maintenance","Closed","WP220021   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2015-05-25T13:49:49.020",null,8879,5550816,235937,2,5550816,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","FLI_ENC","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","OTHER","####",8879,5550816,235937,2,5550816,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"FLI_ENC","SYLMV","PVT_LABELLED",null,"STREETLIGHT","OTHER",1,1,0,0,0,1,0,0]
[5171158,8000278371,"UMS","Maintenance","Closed","WP220023   MINOR   Complete tasks as per","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston","2015-06-25T09:40:44.487",null,7788,6187461,253064,13,6187461,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",7788,6187461,253064,13,6187461,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5006812,8000278558,"UMS","fault","Closed","reported 10/03/14 STREET LIGHT OUT Mr Ho",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",41718.330305636577,"Retro - Closed by Ang Trewin - Done - Jack Radclif",35416,5035217,117954,2,5035217,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",35416,5035217,117954,2,5035217,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,0,0,0,0,0]
[5010599,8000278583,"UMS","fault","Closed","REPORTED 20/03/14 FAULT Ron Pearce, @291",26,"LYALL","ST","WESTBURY",7303,"Westbury",41725.537125925926,null,43915,5565354,291393,1,5565354,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",43915,5565354,291393,1,5565354,null,null,"T4","CFL_42",1,"ELEV_WORK_PLAT","NULL",null,"PECELL","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,1,0,1,0,1]
[5012804,8000278410,"UMS","fault","Closed","reported 01/04/14 fault Grant - Goodston",44,"BEST","ST","DEVONPORT",7310,"Devonport",41731.491483912039,"changed globe",15435,5029875,160054,4,5029875,"SWITCHWIRE","NULL","NULL","HPS_400_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","SYLHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",15435,5029875,160054,4,5029875,"SWITCHWIRE",null,null,"HPS_400_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","SYLHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5013419,8000278577,"UMS","fault","Closed","REPORTED 02/04/14 FAULT Anon, P9 Ashwate",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone",41733.321521412036,"Installed globe and pe cell",40428,5259146,144945,9,5259146,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","LV_POLE","WOOD-TREATED","####",40428,5259146,144945,9,5259146,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2013,null,"CONTROL_GEAR","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5015284,8000293746,"UMS","fault","Closed","john anderson has reported item 54076 is",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston",41738.331022951388,"ST LIGHT WAS UPDATED INCORRECTLY THIS JOB IS TO CO",54076,6083954,324778,69,6083954,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",1,"POLE","SWITCHWIRE","NULL",0,0,0,0,"NULL","ROAD","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",54076,6083954,324778,69,6083954,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",1,"POLE","SWITCHWIRE","NULL","NULL",0,0,0,0,"NULL","ROAD","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED","NULL","NULL","NULL","NULL","NULL","NULL","NULL","NULL"]
[5017768,8000278410,"UMS","fault","Closed","REPORTED 14/04/14.  NO DETAILS PROVIDED,",44,"BEST","ST","DEVONPORT",7310,"Devonport",41744.376396412037,null,13695,5527056,271541,5,5527056,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",13695,5527056,271541,5,5527056,"SWITCHWIRE",null,null,"HPS_250_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5022229,8000278394,"UMS","fault","Closed","Reported 30/04/2014 STREET LIGHT IS OUT ",16,"ANNE","ST","GEORGE TOWN",7253,"George Town",41760.327686076387,null,12817,5427730,244245,2,5427730,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",12817,5427730,244245,2,5427730,"SWITCHWIRE","STANGER_BROWN","T4","MV_80_E",1,null,2006,null,"LUM_CASING","PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,0,1,1,1,0]
[5023993,8000278577,"UMS","fault","Closed","reported 02/05/14 STREET LIGHT OUT","Chant",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone",41765.33767291667,"Reconnected neutral wire to ABC. Replaced lamp.",39797,5139458,152522,66,5139458,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",39797,5139458,152522,66,5139458,"D2_PECELL","STANGER_BROWN","T4","MV_80_E",1,"ELEV_WORK_PLAT",2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1]
[5024774,8000278501,"UMS","fault","Closed","J1405060058   FAULT REPORTED 06/05/14   ","NULL","MACQUARIE","ST","HOBART",7000,"Hobart",41766.659032557873,null,26025,5002852,179893,9,5002852,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","SERVICE","WOOD-TREATED","####",26025,5002852,179893,9,5002852,"SWITCHWIRE",null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"SERVICE","WOOD-TREATED",0,0,0,0,0,1,0,0]
[5026131,8000278371,"UMS","fault","Closed","reported 11/05/14 fault Lateena Kennebur","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston",41771.307905983798,null,5768,5681630,252551,14,5681630,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",5768,5681630,252551,14,5681630,null,"IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1998,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,0,1,1,1]
[5026943,8000278371,"UMS","fault","Closed","reported 12/05/14 STREET LIGHT NOT WORKI","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston",41772.355825659724,null,5937,5376569,236701,24,5376569,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",5937,5376569,236701,24,5376569,"SWITCHWIRE","IPD_16A_FUSE_LNK",null,"MV_80_E",1,null,"NULL",null,"CONTROL_GEAR","PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,0,1,0]
[5029602,8000278410,"UMS","fault","Closed","stree light out - pole 273988 - Freda Wo",44,"BEST","ST","DEVONPORT",7310,"Devonport",41778.41289359954,"Changed globe & PE cell .light going",13650,5989222,273988,47,5989222,"NULL","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","AURORA","NULL","LV_POLE","WOOD-TREATED","####",13650,5989222,273988,47,5989222,null,null,null,"HPS_150_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"OPTISPAN","GEHPS","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5032518,8000278558,"UMS","fault","Closed","street light out pid 381063 David Barker",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",41785.490739733796,null,35450,5541754,381063,"NN",5541754,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",35450,5541754,381063,"NN",5541754,null,null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,1,1]
[5033041,8000278580,"UMS","fault","Closed","street light out pid 263021 Michelle Inn",13,"SMITH","ST","LONGFORD",7301,"Longford",41786.547969247687,null,41901,5906669,263021,4,5906669,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",41901,5906669,263021,4,5906669,null,null,null,"MV_80_E",1,"ELEV_WORK_PLAT","NULL",null,"CONTROL_GEAR","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,0,0,0]
[5033518,8000278410,"UMS","fault","Closed","street light out pid 173063 Ryan Ling 04",44,"BEST","ST","DEVONPORT",7310,"Devonport",41787.588286956016,"Found broken neutral wire.Rewired Luminair, replac",15721,5253745,173063,1,5253745,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","LV_POLE","WOOD-TREATED","####",15721,5253745,173063,1,5253745,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,"ELEV_WORK_PLAT",2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,0,0,1,1,1]
[5035253,8000278501,"UMS","fault","Closed","reported asnd fix by cole t and n mayne ","NULL","MACQUARIE","ST","HOBART",7000,"Hobart",41789.395653784719,"replaced head ",27207,5781752,170799,4,5781752,"SWITCHWIRE","NULL","NULL","HPS_400_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","SYLHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",27207,5781752,170799,4,5781752,"SWITCHWIRE","NULL","NULL","HPS_400_T",1,"NULL","NULL","NULL","CONTROL_GEAR","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL","NULL",0,"NULL",0,"NULL","ROAD","SYLHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,"NULL","NULL","NULL",1,1,"NULL","NULL"]
[5039206,8000278463,"UMS","fault","Closed","MFT 60407 - Street Light not working - P",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston",41793.648919826388,null,20172,5925858,387622,3,5925858,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",20172,5925858,387622,3,5925858,"D2_PECELL",null,null,"CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,1,0,0,1]
[5039366,8000293739,"UMS","fault","Closed","04/06/14 light out Latrobe Council 03 64",170,"GILBERT","ST","LATROBE",7307,"Latrobe",41794.44170239583,null,49206,5252926,277351,1,5252926,"NULL","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",49206,5252926,277351,1,5252926,null,null,null,"HPS_250_T",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"ROAD","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5040904,8000278582,"UMS","fault","Closed","reproted 10/06/14  - Light has been out ",3,"ELLENOR","ST","SCOTTSDALE",7260,"Scottsdale",41801.325438692133,null,42872,5767528,302181,278,5767528,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",42872,5767528,302181,278,5767528,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,0,1,1,1]
[5042112,8000278664,"UMS","fault","Closed","13/06/14 light out Linda Lovett 63319833",0,"WEST TAMAR","HWY","LEGANA",7277,"Legana",41803.614772766203,null,46832,5384499,388742,2,5384499,"NULL","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,106,"ROAD","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",46832,5384499,388742,2,5384499,null,null,null,"HPS_250_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,106,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,1,0,0,0,1,0,1]
[5043527,8000278410,"UMS","fault","Closed","street light not working pid 154479 - Ia",44,"BEST","ST","DEVONPORT",7310,"Devonport",41808.471043750003,"pe cell blown",14572,6082792,154479,6,6082792,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",14572,6082792,154479,6,6082792,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,0,0,1]
[5045389,8000293745,"UMS","fault","Closed","street light out pid 540231 Miss Roland ",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston",41814.533156018515,"Inspected light and was working correctly, by cove",50553,75335398,540231,1,75335398,"NEMA_PECELL","NULL","NULL","HPS_400_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,189,"ROAD","SYLHPS","PVT_NOT_LABELLED",18,"STREETLIGHT","STEEL-OTHER","####",50556,75335401,540231,1,75335401,"NEMA_PECELL",null,null,"HPS_400_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,189,"ROAD","SYLHPS","PVT_NOT_LABELLED",18,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5047747,8000278582,"UMS","fault","Closed","street light out pid 301179 pole 19 King",3,"ELLENOR","ST","SCOTTSDALE",7260,"Scottsdale",41820.402948958334,null,42722,6022998,301179,19,6022998,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",42722,6022998,301179,19,6022998,"D2_PECELL","HENLEY","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5048532,8000278412,"UMS","fault","Closed","Streetlight out  Nigel 64214650",170,"GILBERT","ST","LATROBE",7307,"Latrobe",41821.700863113423,"Lamp had been shot out.",17165,5082316,383153,1,5082316,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",17165,5082316,383153,1,5082316,"D2_PECELL",null,null,"MV_80_E",1,null,2004,null,"VANDALISM","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SEA_CONT","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,0,1,0,1]
[5049407,8000278576,"UMS","fault","Closed","street light out pid 128106 Robert Poke ",21,"SAUNDERS","ST","WYNYARD",7325,"Wynyard",41824.440900925925,null,38295,5657145,128106,107,5657145,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",38295,5657145,128106,107,5657145,"SWITCHWIRE",null,null,"CFL_42",1,"ELEV_WORK_PLAT","NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"SUBURB","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,1,1,0,0]
[5050124,8000278501,"UMS","fault","Closed","work performed on night audit submitted ","NULL","MACQUARIE","ST","HOBART",7000,"Hobart",41827.465231284725,null,26341,5741951,335477,43,5741951,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",1,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",26341,5741951,335477,43,5741951,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","LAMP","PUBLIC",1,"POLE","SWITCHWIRE","NULL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,"NULL","NULL","NULL","NULL",1,"NULL","NULL"]
[5050990,8000278371,"UMS","fault","Closed","street light out pid 235411 Dennis West ","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston",41829.560458414351,null,6205,5740872,235411,1,5740872,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",6205,5740872,235411,1,5740872,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,0,1,0,1]
[5052045,8000278394,"UMS","fault","Closed","street light out 244147",16,"ANNE","ST","GEORGE TOWN",7253,"George Town",41834.544944907408,null,12462,5613472,244147,3,5613472,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",12462,5613472,244147,3,5613472,"D2_PECELL","IPD_16A_FUSE_LNK","R4","MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,0,1,0,1,1]
[5053685,8000278501,"UMS","fault","Closed","street light out pid 171518 Michael Rush","NULL","MACQUARIE","ST","HOBART",7000,"Hobart",41841.400785914353,null,23626,5463209,171518,1,5463209,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA_SURCHARGE","NULL","STREETLIGHT","STEEL-OTHER","####",23626,5463209,171518,1,5463209,"SWITCHWIRE",null,null,"HPS_250_T",1,null,"NULL",null,"CONTROL_GEAR","PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","AURORA_SURCHARGE",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,1,0,0,0]
[5054791,8000278501,"UMS","fault","Closed","PID 176274 Streetlight out on Pole 55 ou","NULL","MACQUARIE","ST","HOBART",7000,"Hobart",41843.656823807869," traffic control required ",25657,5203845,176274,55,5203845,"SWITCHWIRE","NULL","NULL","MV_250_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPEC","SYLMV","AURORA_SURCHARGE","NULL","STREETLIGHT","STEEL-OTHER","####",25657,5203845,176274,55,5203845,"SWITCHWIRE",null,null,"MV_250_E",1,"ELEV_WORK_PLAT","NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,1,0,null,"OPTISPEC","SYLMV","AURORA_SURCHARGE",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5055288,8000278558,"UMS","fault","Closed","UMS Fault Russell called in to report st",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",41845.438681597225,null,33945,5169581,117243,5,5169581,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",33945,5169581,117243,5,5169581,"SWITCHWIRE",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","STEEL_&_CONC",1,0,0,0,0,1,1,0]
[5057879,8000278583,"UMS","fault","Closed","Street light not working Pole ID 219639 ",26,"LYALL","ST","WESTBURY",7303,"Westbury",41856.420781250003,null,43094,5793136,219639,4,5793136,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",43094,5793136,219637,4,5793136,"SWITCHWIRE",null,null,"MV_80_E",1,"ELEV_WORK_PLAT","NULL",null,"PECELL","PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5060704,8000278410,"UMS","fault","Closed","Street light not working. Pole ID 173196",44,"BEST","ST","DEVONPORT",7310,"Devonport",41862.462101701392,null,14749,5226256,173196,5,5226256,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",14749,5226256,173196,5,5226256,"D2_PECELL","IPD_16A_FUSE_LNK","R3","MV_80_E",1,"ELEV_WORK_PLAT",2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,0,0,1,1,1]
[5062045,8000278410,"UMS","fault","Closed","PID 162989 Street light out. Danielle Cl",44,"BEST","ST","DEVONPORT",7310,"Devonport",41865.486121030095,"changed lamp",14858,5716263,162989,20,5716263,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",14858,5716263,162989,20,5716263,"SWITCHWIRE",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,1,0,0]
[5063979,8000278371,"UMS","fault","Closed","STREET LIGHT OUT PID: 240178 ALAN JOHNSO","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston",41870.496250428238,null,6947,5797173,240178,"1L",5797173,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",6947,5797173,240178,"1L",5797173,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,0,0,0,1,0,0,0]
[5064904,8000278580,"UMS","fault","Closed","PID 383302 Customer advised she reported",13,"SMITH","ST","LONGFORD",7301,"Longford",41873.372505671294,null,41890,5109374,383302,10,5109374,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"NULL",2009,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41890,5109374,383302,10,5109374,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,1,1,0,0]
[5065309,8000278410,"UMS","fault","Closed","faults performed work due to storms on t",44,"BEST","ST","DEVONPORT",7310,"Devonport",41876.416161307869,null,16328,6002278,272382,40,6002278,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","HV&LV_POLE","STEEL_&_CONC","####",16328,6002278,272382,40,6002278,"D2_PECELL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","STEEL_&_CONC",1,1,"NULL",1,"NULL",1,"NULL",1]
[5066609,8000278463,"UMS","fault","Closed","streetlight out pid 188989 - 2 lights pe",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston",41879.48827947917,null,19429,5940770,188989,3,5940770,"NULL","NULL","NULL","HPS_70_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19429,5940770,188989,3,5940770,null,null,null,"HPS_70_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5067998,8000278410,"UMS","fault","Closed","PID 275908 Coleen Waterman 64278011",44,"BEST","ST","DEVONPORT",7310,"Devonport",41884.686814201392,"Broken wire to fuse",14355,5887546,275908,33,5887546,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",14355,5887546,275908,33,5887546,"SWITCHWIRE","IPD_16A_FUSE_LNK","T3","HPS_150_T",1,null,2004,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"ROAD","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,0,0,1,0]
[5069335,8000278501,"UMS","fault","Closed","Street light out pid 172377 Michael Rush","NULL","MACQUARIE","ST","HOBART",7000,"Hobart",41890.456784606482,null,25533,5067831,172377,24,5067831,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",25533,5067831,172377,24,5067831,"SWITCHWIRE",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,0,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","STEEL_&_CONC",1,1,0,0,0,1,0,0]
[5075323,8000278580,"UMS","fault","Closed","Street light out pid 263034 Don 63918316",13,"SMITH","ST","LONGFORD",7301,"Longford",41894.55316304398,null,41942,5015550,263034,4,5015550,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"NULL",2009,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41942,5015550,263034,4,5015550,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2009,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,1,0,1]
[5077613,8000278538,"UMS","fault","Closed","UMS Fault - street light out",0,"TASMAN","HWY","HOBART",7000,"Hobart",41899.529602662034,"changed head. 250w hps",32454,5051283,170758,22,5051283,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL",2007,"NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL",0,0,1,0,"NULL","ROAD","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",32454,5051283,170758,22,5051283,"SWITCHWIRE",null,null,"HPS_250_T",1,null,2007,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,0]
[5080225,8000278371,"UMS","fault","Closed","PID:382318 Joyce Cain 63262129 Street li","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston",41904.603144479166,null,5688,5807346,382318,4,5807346,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"NULL",1998,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",5688,5807346,382318,4,5807346,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1998,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,1,0,1,1]
[5083431,8000293770,"UMS","fault","Closed","Street light out pid 204500","NULL","VICARY","ST","TRIABUNNA",7190,"Triabunna",41914.528971099535,null,52491,5586071,204500,221,5586071,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"NULL",2003,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",52491,5586071,204500,221,5586071,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2003,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"ROAD","SYLHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,1,1,1,0]
[5086505,8000278586,"UMS","fault","Closed","PID 299581  STREET LIGHT HAS MISSING COV",0,"WEST TAMAR","HWY","BEACONSFIELD",7270,"Beaconsfield",41926.520441435183,null,44715,5137801,299581,"L6",5137801,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",44715,5137801,299581,"L6",5137801,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5088536,8000278371,"UMS","fault","Closed","Street light out pid 252215 reported by ","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston",41932.60986809028,null,7371,5873539,252215,3,5873539,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",1,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",7371,5873539,252215,3,5873539,"SWITCHWIRE",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",1,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,0,0,0]
[5092553,8000278501,"UMS","fault","Closed","Street light out pid 169952 reported by ","NULL","MACQUARIE","ST","HOBART",7000,"Hobart",41948.292401967592,null,24995,5598713,169952,4,5598713,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL",0,0,0,0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",24995,5598713,169952,4,5598713,"SWITCHWIRE","STANGER_BROWN","T3","CFL_42",1,null,2014,null,"LUM_CASING","PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,0,1,1,1,0]
[5092660,8000278463,"UMS","fault","Closed","Street light 259869 Anne emailed that Po",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston",41948.428432905093,null,19826,6093520,259869,5,6093520,"SWITCHWIRE","IPD_16A_FUSE_LNK","R4","MV_80_E",1,"NULL",1996,"NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL",0,0,0,0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",19826,6093520,259869,5,6093520,"D2_PECELL","IPD_16A_FUSE_LNK","R4","CFL_42",1,"ELEV_WORK_PLAT",2014,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,0,1,1,0,1]
[5097241,8000278558,"UMS","fault","Closed","Street light out pid 108609 pole 4 repor",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",41962.434398379628,null,33294,5651865,108609,4,5651865,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",33294,5651865,108609,4,5651865,"SWITCHWIRE",null,null,"HPS_150_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"OPTISPAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,1,0,0,0,1,0,0]
[5102909,8000278501,"UMS","fault","Closed","Street light not working - Pole ID 37395","NULL","MACQUARIE","ST","HOBART",7000,"Hobart",41983.347979166669,"globe and pe",27683,75141890,373951,1,75141890,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",27683,75141890,373951,1,75141890,"D2_PECELL",null,null,"CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,1,0,0,1]
[5105718,8000278638,"UMS","fault","Closed","*ATTENTION ADAM ARCHER - ALREADY ATTENDE","NULL","MARINE","TCE","BURNIE",7320,"Burnie",41991.377621608794,"both globes were blown x2",46430,6117083,144210,73,6117083,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",46452,5877921,144210,73,5877921,"SWITCHWIRE",null,null,"HPS_150_T",1,"ELEV_WORK_PLAT","NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,0,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,1,0,0]
[5109890,8000278565,"UMS","fault","Closed","MFT 75771 - Street light not working - P","NULL","SOUTH ARM","HWY","HOWRAH",7018,"Howrah",42013.452590393521,"WO INC. No access with truck and unable to do off ",37143,5272295,189375,1,5272295,"NULL","NULL","NULL","MV_50_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SYL_UNK","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",37143,5272295,189375,1,5272295,null,null,null,"MV_50_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_UNK","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5111031,8000278428,"UMS","fault","Closed","Street light out for about 13 months PID",80,"WILSON","ST","BURNIE",7320,"Burnie",42018.450294479167,null,18068,5415389,227677,2,5415389,"NULL","NULL","NA","MV_80_E",1,"ELEV_WORK_PLAT",2004,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","BETA","SYLMV","AURORA","NULL","STREETLIGHT","STEEL-OTHER","####",18068,5415389,227677,2,5415389,"D2_PECELL",null,"NA","CFL_42",1,"ELEV_WORK_PLAT","NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,1,1,1,1]
[5117727,8000278371,"UMS","fault","Closed","PID: 295898  NOt working JOY SANKEY 6331","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston",42038.56992627315,null,6515,5680497,295898,16,5680497,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",6515,5680497,295898,16,5680497,"SWITCHWIRE","STANGER_BROWN","T4","MV_80_E",1,"ELEV_WORK_PLAT",1998,null,"LAMP","PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5123141,8000278501,"UMS","fault","Closed","John advised large streetlight on Pole 1","NULL","MACQUARIE","ST","HOBART",7000,"Hobart",42052.310552233794,"changed head and globe, re wired and changed fuse.",26175,5482494,106406,81,5482494,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","HV&LV_POLE","STEEL_&_CONC","####",26175,5482494,106406,81,5482494,"SWITCHWIRE",null,null,"HPS_250_T",1,"ELEV_WORK_PLAT","NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,0,0,null,"ROAD","GEHPS","AURORA",null,"HV&LV_POLE","STEEL_&_CONC",0,1,0,0,1,1,1,0]
[5124532,8000278586,"UMS","fault","Closed","MOris Scoler 0419880094  POLE NN ACROPOL",0,"WEST TAMAR","HWY","BEACONSFIELD",7270,"Beaconsfield",42055.408006793979,null,44967,6036073,208352,"NN",6036073,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",44967,6036073,208352,"NN",6036073,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,1,0,0,0]
[5126682,8000278490,"UMS","fault","Closed","Streetlight Out PID 169486 FOSTER 036263",1,"TIVOLI","RD","OLD BEACH",7017,"Old Beach",42062.336801504629,null,22689,5477099,169486,8,5477099,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",22689,5477099,169486,8,5477099,"D2_PECELL",null,"T4","MV_80_E",1,"ELEV_WORK_PLAT",2007,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,1,0,1]
[5131168,8000278424,"UMS","fault","Closed","Strete light out pid 270663 pole 3B repo",24,"CHICHESTER","DR","DEVONPORT",7310,"Devonport",42074.327987615739,null,17413,5349936,270663,"3B",5349936,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",17413,5349936,270663,"3B",5349936,null,null,null,"CFL_42",1,"LADDER",2013,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,0,1,0,0]
[5132136,8000278428,"UMS","fault","Closed","Street light out pid 134692 reported by ",80,"WILSON","ST","BURNIE",7320,"Burnie",42076.382770636577,null,18937,5770531,134692,7,5770531,"D2_PECELL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","LV_POLE","WOOD-TREATED","####",18937,5770531,134692,7,5770531,"D2_PECELL","IPD_16A_FUSE_LNK",null,"CFL_42",1,null,2014,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,0,1,1,1,0]
[5136394,8000278394,"UMS","fault","Closed","Street light out pid 240950 pole 2B repo",16,"ANNE","ST","GEORGE TOWN",7253,"George Town",42086.616582719907,null,12776,5913529,240950,"2B",5913529,"D2_PECELL","STANGER_GREY","T4","MV_80_E",1,"NULL",2005,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,1,"NULL","BETA","SYLMV","PVT_LABELLED","NULL","SERVICE","WOOD-TREATED","####",12776,5913529,240950,"2B",5913529,"D2_PECELL","STANGER_GREY","T4","MV_80_E",1,"ELEV_WORK_PLAT",2005,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,1,null,"BETA","SYLMV","PVT_LABELLED",null,"SERVICE","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5142740,8000278635,"UMS","fault","Closed","Street light out pid 504531 reported  by",0,"HOBART","RD","YOUNGTOWN",7249,"Youngtown",42103.5342584838,null,46352,5599467,504531,119,5599467,"NULL","NULL","NULL","MV_80_E",1,"NULL",2002,"NULL","NULL","PUBLIC",0,"POLE","PECELL","Aurora URD in this development",0,0,1,0,"NULL","GEN_UNK","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",46352,5599467,504531,119,5599467,null,null,null,"MV_80_E",1,null,2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL","Aurora URD in this development",0,0,1,0,null,"GEN_UNK","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,0,1,0,0]
[5144774,8000278580,"UMS","fault","Closed","street light out pid 263014 pole 1 repor",13,"SMITH","ST","LONGFORD",7301,"Longford",42109.502025347225,null,41949,75223160,263014,1,75223160,"D2_PECELL","IPD_16A_FUSE_LNK","T3","MV_80_E",1,"NULL",2010,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",41949,75223160,263014,1,75223160,"D2_PECELL","IPD_16A_FUSE_LNK","T3","MV_80_E",1,null,2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,1,0,1]
[5145918,8000277972,"UMS","fault","Closed","Street light out pid 509659","NULL","MAIN","RD","GLENORCHY",7010,"Glenorchy",42114.381256944442,"to be completed under another request as cable has",46471,5657636,509659,"NN",5657636,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PRIVATE",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OTH_UNK","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",46471,5657636,509659,"NN",5657636,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PRIVATE",0,"POLE","SWITCHWIRE","NULL","NULL","NULL",0,"NULL",0,"NULL","OTH_UNK","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER","NULL","NULL","NULL","NULL","NULL","NULL","NULL","NULL"]
[5148238,8000278371,"UMS","fault","Closed","Street light out pid 294542 pole 6 repor","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston",42117.446218750003,null,7404,5386511,294542,6,5386511,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",7404,5386511,294542,6,5386511,null,null,null,"MV_80_E",1,null,"NULL",null,"PECELL","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,0,0,1]
[5148445,8000278371,"UMS","fault","Closed","street light out pid 236435 pole 13 repo","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston",42117.652997534722,null,9347,6177970,236435,13,6177970,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","LV_POLE","WOOD-TREATED","####",9347,6177970,236435,13,6177970,"SWITCHWIRE",null,null,"HPS_150_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5151246,8000278463,"UMS","fault","Closed","Street light pid 356596 pole 1 APRIL AUD",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston",42125.485961030092,null,19715,5078542,356596,1,5078542,"SWITCHWIRE","NULL","NULL","MV_250_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL",0,0,0,0,"NULL","ROAD","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",19715,5078542,356596,1,5078542,"SWITCHWIRE",null,null,"MV_250_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5151303,8000278689,"UMS","fault","Closed","Street light pid 106115 pole 14 APRIL AU","NULL","BROOKER","AVE","HOBART",7000,"Hobart",42125.548719791666,null,47370,6095183,106115,14,6095183,"NULL","NULL","NULL","HPS_400_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","ROAD","SYLHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",47370,6095183,106115,14,6095183,null,null,null,"HPS_400_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"ROAD","SYLHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,1,0,0]
[5151899,8000278501,"UMS","fault","Closed","Street light out pid 198443 pole 2","NULL","MACQUARIE","ST","HOBART",7000,"Hobart",42128.510356828701,null,26704,6183114,198443,2,6183114,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",26704,6183114,198443,2,6183114,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5152996,8000278502,"UMS","fault","Closed","PID 112045 POLE 16 OFF DERWENT PARK ROAD",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy",42131.670711493054,null,31343,6061124,112045,16,6061124,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",1,"POLE","SWITCHWIRE","NULL",0,0,1,0,"NULL","ROAD","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",31343,6061124,112045,16,6061124,"SWITCHWIRE",null,null,"HPS_150_T",1,null,"NULL",null,"LUM_CASING","PUBLIC",1,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"ROAD","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5154392,8000278580,"UMS","fault","Closed","POLE NN SAMCLAY COURT pole id  269299 st",13,"SMITH","ST","LONGFORD",7301,"Longford",42137.338701967594,null,41435,5460343,269299,"NN",5460343,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",41435,5460343,269299,"NN",5460343,"D2_PECELL","IPD_16A_FUSE_LNK","R4","MV_80_E",1,"ELEV_WORK_PLAT",1997,null,"CONTROL_GEAR","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,1,1]
[5155449,8000278428,"UMS","fault","Closed","Ron 64321698  called to report street li",80,"WILSON","ST","BURNIE",7320,"Burnie",42139.454440856483,"globe had unscrewed from vibration",17590,5959198,141425,4,5959198,"NEMA_PECELL","NULL","NULL","HPS_150_T",1,"ELEV_WORK_PLAT","NULL","NULL","CONTROL_GEAR","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","ROAD","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",17590,5959198,141425,4,5959198,"NEMA_PECELL",null,null,"HPS_150_T",1,"ELEV_WORK_PLAT","NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,1,0,0]
[5156401,8000278581,"UMS","fault","Closed","Frances 0410 338 454  advised streetligh","NULL","GEORGES BAY","ESP","ST HELENS",7216,"St Helens",42142.682023692127,null,42088,5858572,201265,11,5858572,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",42088,5858572,201265,11,5858572,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,0,1,1,0]
[5157203,8000293773,"UMS","fault","Closed","Michelle Coombes 0434 928 142  rang to r",13,"SMITH","ST","LONGFORD",7301,"Longford",42145.437106446756,null,52925,5251025,346103,348,5251025,"SWITCHWIRE","IPD_16A_FUSE_LNK","NULL","HPS_150_T",1,"NULL",2000,"NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL",1,0,1,0,"NULL","OPTISPAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",52925,5251025,346103,348,5251025,"SWITCHWIRE","IPD_16A_FUSE_LNK",null,"HPS_150_T",1,null,2000,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,1,0,null,"OPTISPAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5157295,8000278394,"UMS","fault","Closed","Bob Hillier 0400-757-472 advised streetl",16,"ANNE","ST","GEORGE TOWN",7253,"George Town",42145.544416550925,null,12476,5824281,246274,5,5824281,"D2_PECELL","IPD_16A_FUSE_LNK","NULL","MV_80_E",1,"ELEV_WORK_PLAT",2005,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",12476,5824281,246274,5,5824281,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,"ELEV_WORK_PLAT",2005,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5158033,8000278501,"UMS","fault","Closed","“APRIL AUDIT - needs TC and NR” ","NULL","MACQUARIE","ST","HOBART",7000,"Hobart",42149.432752083332,"unable to park near light, due to parked cars, wou",28296,5326668,384886,1,5326668,"SWITCHWIRE","NULL","NULL","HPS_70_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","POL_UNK","SYLHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",28296,5326668,384886,1,5326668,"SWITCHWIRE",null,null,"HPS_70_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"POL_UNK","SYLHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5160218,8000278502,"UMS","fault","Closed","pole 1 Twelwth ave Moonah  street light ",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy",42152.490987037039,null,31784,5129236,418789,1,5129236,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",31784,5129236,418789,1,5129236,"SWITCHWIRE",null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,0,0,0,0,0]
[5161770,8000278501,"UMS","fault","Closed","Robin Wall  0428 584 760  advised street","NULL","MACQUARIE","ST","HOBART",7000,"Hobart",42157.615901307872,"same as SOM 5147565 - transformer T12 2495 is isol",24650,5931236,183723,14,5931236,"NEMA_PECELL","IPD_16A_FUSE_LNK","R5","MV_250_E",1,"NULL",2012,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","OPTISPEC","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",24650,5931236,183723,14,5931236,"NEMA_PECELL","IPD_16A_FUSE_LNK","R5","MV_250_E",1,null,2012,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"OPTISPEC","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5163094,8000278558,"UMS","fault","Closed","street light out pid 114943 pole 2 repor",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",42160.626023379627,null,36119,5053275,114943,2,5053275,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","LAMP","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","SUBURB","SYLMV","PVT_LABELLED","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",36119,5053275,114943,2,5053275,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","PVT_LABELLED",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,0,1,0,0]
[5163408,8000277972,"UMS","fault","Closed","pid 509678 outside main council building","NULL","MAIN","RD","GLENORCHY",7010,"Glenorchy",42164.512720335646,null,46531,5139626,509678,"NN",5139626,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PRIVATE",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OTH_UNK","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",46502,6030895,509678,"NN",6030895,"SWITCHWIRE",null,null,"HPS_150_T",1,"ELEV_WORK_PLAT","NULL",null,"LAMP","PRIVATE",0,"POLE","SWITCHWIRE","NULL",null,1,0,0,0,null,"OTH_UNK","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,0,1,0,0]
[5163747,8000278586,"UMS","fault","Closed","MFT 78883 PID: 234051  POLE 2 OFF LEVELL",0,"WEST TAMAR","HWY","BEACONSFIELD",7270,"Beaconsfield",42165.416377164351,null,44450,5080490,234051,2,5080490,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",44450,5080490,234051,2,5080490,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,1,1,0,0]
[5164697,8000278410,"UMS","fault","Closed","street light ou tpid 156286 pole 9 ",44,"BEST","ST","DEVONPORT",7310,"Devonport",42167.375268437499,null,16164,6143813,156286,9,6143813,"NULL","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_NOT_LABELLED","NULL","LV_POLE","WOOD-TREATED","####",16164,6143813,156286,9,6143813,null,"IPD_16A_FUSE_LNK","T3","HPS_250_T",1,null,2003,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5167320,8000278558,"UMS","fault","Closed","pole 14 Quarry Road  Mornington pole id ",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",42171.698546678243,null,36654,5265144,540860,14,5265144,"D2_PECELL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",36654,5265144,540860,14,5265144,"D2_PECELL",null,null,"CFL_42",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,1,0,0]
[5168169,8000278501,"UMS","fault","Closed","fault pid 186269 pole 16 please allocate","NULL","MACQUARIE","ST","HOBART",7000,"Hobart",42174.380345520833,"completed by Anthony Steele - under Fault Job - J1",59482,5145144,186269,16,5145144,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,"NULL","NULL","NULL","NULL","PRIVATE",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","SYL_STREET_LED","SYLLED","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",59482,5145144,186269,16,5145144,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5169048,8000278428,"UMS","fault","Closed","street light out pid 132957 pole 1",80,"WILSON","ST","BURNIE",7320,"Burnie",42177.527469872686,null,18714,5613760,132957,1,5613760,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",18714,5613760,132957,1,5613760,"SWITCHWIRE","HENLEY",null,"MV_80_E",1,null,2006,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5170202,8000278463,"UMS","fault","Closed","PID:  184511 POLE  1 OFF TINGIRA ROAD BL",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston",42179.474942013891,null,19784,5577572,184511,1,5577572,"D2_PECELL","NULL","R4","MV_80_E",1,"NULL",1997,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",19784,5577572,184511,1,5577572,"D2_PECELL",null,"R4","MV_80_E",1,null,1997,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,0,0,0,0,1,0,0]
[5173577,8000278501,"UMS","fault","Closed","street light pid 179095  head broken is ","NULL","MACQUARIE","ST","HOBART",7000,"Hobart",42184.408669675926,"Needs funny Cylinder shaped heaf top mount. maybe ",23800,5465468,179095,9,5465468,"NULL","NULL","NULL","MV_50_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BATH","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",23800,5465468,179095,9,5465468,null,null,null,"MV_50_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BATH","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5176865,8000278394,"UMS","fault","Closed","street light ou tpid 244110 pole 17",16,"ANNE","ST","GEORGE TOWN",7253,"George Town",42192.651384143515,"Light was working ok when we arrived",12575,5689067,244110,17,5689067,"D2_PECELL","HENLEY","T4","MV_80_E",1,"NULL",2008,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","SUBURB","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",12575,5689067,244110,17,5689067,"D2_PECELL","HENLEY","T4","MV_80_E",1,null,2008,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5176871,8000278394,"UMS","fault","Closed","street light out pid 244116 pole 14 ",16,"ANNE","ST","GEORGE TOWN",7253,"George Town",42192.654641400462,null,12608,5613360,244116,14,5613360,"D2_PECELL","HENLEY","T4","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",12608,5613360,244116,14,5613360,"D2_PECELL","HENLEY","T4","MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,0,1,0,0]
[5176919,8000278490,"UMS","fault","Closed","street light out pid 172111 pole 2 ",1,"TIVOLI","RD","OLD BEACH",7017,"Old Beach",42193.338270752312,null,22690,5452397,172111,2,5452397,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",22690,5452397,172111,2,5452397,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,1,0,0]
[5177025,8000277566,"UMS","fault","Closed","private light car park off Archer Street",45,"STEELE","ST","DEVONPORT",7310,"Devonport",42193.439987152778,null,46255,5254219,"NULL","NULL",5254219,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PRIVATE","NULL","WALL","PECELL","NULL","NULL",1,"NULL","NULL","NULL","B2224","SYLMV","NULL","NULL","NULL","NULL","####",46255,5254219,null,null,5254219,"D2_PECELL",null,null,"MV_80_E",1,"ELEV_WORK_PLAT","NULL",null,null,"PRIVATE",0,"WALL","PECELL","NULL",null,0,1,1,0,null,"B2224","SYLMV",null,null,null,null,0,0,0,0,0,1,1,1]
[5177085,8000278558,"UMS","fault","Closed","Jo advised streetlight out on Pole G3E_F",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",42193.495050497688,null,36445,75283576,"NULL","NULL",75283576,"SWITCHWIRE","NULL","NULL","HPS_400_T",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","SWITCHWIRE","NULL","NULL",1,"NULL","NULL","NULL","FLOOD_UNK","SYLHPS","NULL","NULL","NULL","NULL","####",36445,75283576,null,null,75283576,"SWITCHWIRE",null,null,"HPS_400_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,1,0,0,null,"FLOOD_UNK","SYLHPS",null,null,null,null,0,0,0,0,0,0,0,0]
[5177112,8000278689,"UMS","fault","Closed","street light out pid 109506 pole 2 ","NULL","BROOKER","AVE","HOBART",7000,"Hobart",42193.527819791663,null,47234,5146633,109506,2,5146633,"SWITCHWIRE","NULL","NULL","HPS_400_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","SYLHPS","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",47234,5146633,109506,2,5146633,"SWITCHWIRE",null,null,"HPS_400_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","SYLHPS","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5177116,8000296679,"UMS","fault","Closed","street light out pid 511590","NULL","TAMIKA","TCE","HADSPEN",7290,"Hadspen",42193.53224641204,null,55571,75362657,511590,3,75362657,"D2_PECELL","NULL","NULL","HPS_70_E",1,"NULL","NULL","NULL","NULL","PRIVATE","NULL","NULL","PECELL","NULL","NULL","NULL","NULL","NULL","NULL","POL_UNK","SYLHPS","NULL","NULL","NULL","NULL","####",55571,75362657,511590,3,75362657,"D2_PECELL",null,null,"HPS_70_E",1,null,"NULL",null,null,"PRIVATE",0,null,"PECELL","NULL",null,0,0,0,0,null,"POL_UNK","SYLHPS",null,null,null,null,0,0,0,0,0,0,0,1]
[5177172,8000278463,"UMS","fault","Closed","street light out pid 195956",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston",42193.586009409722,"I had a certificate for my leave. Who named droppe",19977,5100360,195956,1,5100360,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",19977,5100360,195956,1,5100360,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5177180,8000293738,"UMS","fault","Closed","Fiona (devonport city council) emailed t",44,"BEST","ST","DEVONPORT",7310,"Devonport",42193.592237152778,null,49188,5483331,271621,94,5483331,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",49188,5483331,271621,94,5483331,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,"ELEV_WORK_PLAT",2014,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5177185,8000293738,"UMS","fault","Closed","Fiona (devonport city council) emailed t",44,"BEST","ST","DEVONPORT",7310,"Devonport",42193.59571736111,null,49192,6077769,270427,129,6077769,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",49192,6077769,270427,129,6077769,null,"IPD_16A_FUSE_LNK",null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,0,0,1,1]
[5177211,8000278558,"UMS","fault","Closed","Street light is out at PID 115842  refer",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",42193.627770451392,null,33552,5231330,115842,5,5231330,"D2_PECELL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","B2224","SYLMV","AURORA",11,"LV_POLE","WOOD-TREATED","####",33552,5231330,115842,5,5231330,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"ELEV_WORK_PLAT",2014,null,"LUM_CASING","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",11,"LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,0]
[5177215,8000278558,"UMS","fault","Closed","street light is out at PID 108660 this i",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",42193.631570914353,null,36346,5401187,108660,"7A",5401187,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","LUM_CASING","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","LV_POLE","WOOD-TREATED","####",36346,5401187,108660,"7A",5401187,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,"ELEV_WORK_PLAT",2014,null,"LUM_CASING","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,1,1,1,1,1]
[5177235,8000278410,"UMS","fault","Closed","street light out pid 271942 ",44,"BEST","ST","DEVONPORT",7310,"Devonport",42193.649683796299,null,14087,5417192,271942,20,5417192,"D2_PECELL","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","PECELL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","OPTISPAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",14087,5417192,271942,20,5417192,"D2_PECELL","IPD_16A_FUSE_LNK","T3","HPS_150_T",1,null,2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"OPTISPAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,0,1,1,1]
[5177236,8000278586,"UMS","fault","Closed","street light out pid 299871 pole 5 ",0,"WEST TAMAR","HWY","BEACONSFIELD",7270,"Beaconsfield",42193.650775775466,null,45903,5510505,299871,5,5510505,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",45903,5510505,299871,5,5510505,null,null,null,"CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,0,0,1,0]
[5177237,8000278410,"UMS","fault","Closed","street light out pid 275678",44,"BEST","ST","DEVONPORT",7310,"Devonport",42193.65164679398,"Broken active wire at fuse",54159,5876029,275678,"2A",5876029,"D2_PECELL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",54159,5876029,275678,"2A",5876029,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,"ELEV_WORK_PLAT",2013,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,0,1,0]
[5177333,8000293745,"UMS","fault","Closed","street light out PID 192069",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston",42194.392133831017,null,50474,5326553,192069,5,5326553,"D2_PECELL","NULL","NULL","MV_80_E",1,"NULL",1997,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",50474,5326553,192069,5,5326553,"D2_PECELL",null,null,"MV_80_E",1,null,1997,null,"PECELL","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,1,0,0,0]
[5177335,8000293745,"UMS","fault","Closed","slf @ pid 372718 LIGHTS NOT WORKING",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston",42194.393311608794,null,50056,5421667,372718,6,5421667,"D2_PECELL","NULL","NULL","MV_80_E",1,"NULL",2010,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",50056,5421667,372718,6,5421667,"D2_PECELL",null,null,"MV_80_E",1,null,2010,null,"PECELL","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,1,0,0,0]
[5177364,8000278371,"UMS","fault","Closed","street light out pid 382515 pole 37","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston",42194.425976388891,null,9308,5978484,382515,37,5978484,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","CONTROL_GEAR","PUBLIC",0,"POLE","SWITCHWIRE","NULL",0,0,0,0,"NULL","OPTISPAN","GEHPS","AURORA","NULL","LV_POLE","WOOD-TREATED","####",9308,5978484,382515,37,5978484,"SWITCHWIRE",null,null,"HPS_150_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"OPTISPAN","GEHPS","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5177368,8000293776,"UMS","fault","Closed","street light out pid 300674 pole 22",3,"ELLENOR","ST","SCOTTSDALE",7260,"Scottsdale",42194.429774849537,null,53173,5538576,300674,22,5538576,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",53173,5538576,300674,22,5538576,null,"IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2013,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,1,1,1,1]
[5177380,8000278502,"UMS","fault","Closed","STREET LIGHT OUT PID 110414 POLE 3",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy",42194.44091153935,null,58177,5842689,110414,3,5842689,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,"NULL","NULL","NULL","NULL","PRIVATE",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","SYL_STREET_LED","SYLLED","AURORA","NULL","HV&LV_POLE","STEEL_&_CONC","####",58177,5842689,110414,3,5842689,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,"LUM_CASING","PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","STEEL_&_CONC",1,0,0,0,1,0,0,0]
[5177412,8000278371,"UMS","fault","Closed","POLE 3  MELBOURNE STREET  SOUTH LAUNCEST","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston",42194.462693171299,null,8264,5568205,298664,3,5568205,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL",2007,"NULL","LAMP","PUBLIC",0,"POLE","SWITCHWIRE","NULL",0,0,0,0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",8264,5568205,298664,3,5568205,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,1,0,0,1,1]
[5177463,8000278428,"UMS","fault","Inprogress","STREET LIGHT HAS BEEN OUT FOR 3 MONTHS -",80,"WILSON","ST","BURNIE",7320,"Burnie",42194.519826770833,"Requires traffic control as stated in previous com",18603,5737065,144004,8,5737065,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",18603,5737065,144004,8,5737065,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5177529,8000278525,"UMS","fault","Inprogress","NO PID AVAILABLE - G3E_FID # 5469055, IS",40,"ALEXANDRA","ESP","BELLERIVE",7018,"Bellerive",42194.586983645837,"could not locate. Need to provide more information",32394,5469055,"NULL","NULL",5469055,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",1,"NULL","NULL","NULL","BETA","SYLMV","NULL","NULL","NULL","NULL","####",32394,5469055,null,null,5469055,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,1,0,0,null,"BETA","SYLMV",null,null,null,null,0,0,0,0,0,0,0,0]
[5177568,8000278371,"UMS","fault","Closed","POLE 50A GEORGE TOWN RD NEWNHAM - PID 25","NULL","ST JOHN","ST","LAUNCESTON",7250,"Launceston",42194.63100390046,null,55130,5680020,251453,"50A",5680020,"SWITCHWIRE","IPD_16A_FUSE_LNK","T1","HPS_250_TDA",1,"NULL",2010,"NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL",0,0,0,0,"NULL","ROAD","GEHPS","AURORA","NULL","SERVICE","WOOD-TREATED","####",55130,5680020,251453,"50A",5680020,"SWITCHWIRE","IPD_16A_FUSE_LNK","T1","HPS_250_TDA",1,null,2010,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","AURORA",null,"SERVICE","WOOD-TREATED",1,1,0,0,0,1,0,0]
[5177572,8000278502,"UMS","fault","Closed","POLE 25 GEPP PDE DERWENT PARK - PID 1070",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy",42194.632584224535,null,57298,5345713,107097,25,5345713,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,"NULL","NULL","NULL","NULL","PRIVATE",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","SYL_STREET_LED","SYLLED","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",57298,5345713,107097,25,5345713,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18_1",1,"ELEV_WORK_PLAT",2015,null,"LUM_CASING","PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,1,0,0]
[5177592,8000278502,"UMS","fault","Closed","street light out pid 105417 pole 2",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy",42194.659057175922,null,30687,5246007,105417,2,5246007,"NULL","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","ROAD","GEHPS","AURORA","NULL","LV_POLE","WOOD-TREATED","####",30687,5246007,105417,2,5246007,null,null,null,"MH_250_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"ROAD","GEMH","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,0,1,0,0]
[5177708,8000278472,"UMS","fault","Closed","street light out pid 256808 pole 67A",12,"SOMERVILLE","ST","SORELL",7172,"Sorell",42195.426287152775,null,20873,5772582,256808,"67A",5772582,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","SERVICE","WOOD-TREATED","####",20873,5772582,256808,"67A",5772582,null,null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"SERVICE","WOOD-TREATED",1,0,0,0,0,1,0,0]
[5177709,8000278472,"UMS","fault","Closed","street light out pid 256811 pole 2A",12,"SOMERVILLE","ST","SORELL",7172,"Sorell",42195.427487037035,null,21114,5260716,256811,"2A",5260716,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",21114,5260716,256811,"2A",5260716,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,0,0,1,0,0]
[5177711,8000278410,"UMS","fault","Closed","street light out pid 275934 pole 12",44,"BEST","ST","DEVONPORT",7310,"Devonport",42195.428695717594,null,15873,5282121,275934,12,5282121,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",15873,5282121,275934,12,5282121,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"ELEV_WORK_PLAT",2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,1,0,0,1,1]
[5177733,8000278501,"UMS","fault","Closed","street light out pid 169797 pole  15","NULL","MACQUARIE","ST","HOBART",7000,"Hobart",42195.455950000003,null,24186,5346337,169797,15,5346337,"NULL","NULL","NULL","MV_250_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","GEN_UNK","SYLMV","AURORA","NULL","HV&LV_POLE","STEEL_&_CONC","####",24186,5346337,169797,15,5346337,"NEMA_PECELL","IPD_16A_FUSE_LNK","T2","MV_250_E",1,"ELEV_WORK_PLAT",2014,null,"LUM_CASING","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"GEN_UNK","SYLMV","AURORA",null,"HV&LV_POLE","STEEL_&_CONC",0,0,0,0,1,1,1,1]
[5177734,8000278575,"UMS","fault","Closed","street light out pid  230361",11,"STICHT","ST","QUEENSTOWN",7467,"Queenstown",42195.456784837967,null,37309,5000094,230361,1,5000094,"D2_PECELL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","CONTROL_GEAR","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","SEA_CONT","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",37309,5000094,230361,1,5000094,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,0,1,1,1]
[5177737,8000278575,"UMS","fault","Closed","street light out pid 230362",11,"STICHT","ST","QUEENSTOWN",7467,"Queenstown",42195.457585150463,null,37308,5742421,230362,2,5742421,"D2_PECELL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","CONTROL_GEAR","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","SEA_CONT","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",37308,5742421,230362,2,5742421,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SEA_CONT","SYLMV","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,0,1,1,1]
[5177749,8000278558,"UMS","fault","Inprogress","street light out pid 113156 shop 8",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",42195.468967974535,"T C REQUIRED ",33503,5111376,113156,1,5111376,"SWITCHWIRE","NULL","TA","HPS_400_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL",0,0,1,0,"26B","FLOOD_UNK","SYLHPS","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",33503,5111376,113156,1,5111376,"SWITCHWIRE",null,"TA","HPS_400_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,1,0,"26B","FLOOD_UNK","SYLHPS","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5177767,8000278502,"UMS","fault","Closed","street light out pid 110589",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy",42195.484314386573,null,31004,5707151,110589,24,5707151,"NULL","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",1,"POLE","PECELL","NULL",0,0,0,0,"NULL","ROAD","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",31004,5707151,110589,24,5707151,null,null,null,"HPS_150_T",1,null,"NULL",null,null,"PUBLIC",1,"POLE","PECELL","NULL",null,0,0,0,0,null,"ROAD","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5177785,8000278502,"UMS","fault","Closed","street light out pid 110320 : Please can",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy",42195.498656284719,null,58180,5647137,110320,8,5647137,"D2_PECELL","IPD_16A_FUSE_LNK","T3","LED_18",1,"NULL","NULL","NULL","NULL","PRIVATE",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","SYL_STREET_LED","SYLLED","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",58180,5647137,110320,8,5647137,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,"ELEV_WORK_PLAT","NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","STEEL_&_CONC",1,0,0,0,0,0,0,0]
[5177808,8000278410,"UMS","fault","Closed","Wayne called to report street light out ",44,"BEST","ST","DEVONPORT",7310,"Devonport",42195.529572025465,null,13923,5713197,386092,6,5713197,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",13923,5713197,386092,6,5713197,"D2_PECELL","STANGER_BROWN","T4","MV_80_E",1,"ELEV_WORK_PLAT","NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,0,1,1,1]
[5177813,8000278490,"UMS","fault","Closed","Customer reports that light is dim, does",1,"TIVOLI","RD","OLD BEACH",7017,"Old Beach",42195.532125844904,"replaced 80w MV head, with new 42w CF fitting",22667,6074651,175734,7,6074651,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",22667,6074651,175734,7,6074651,null,null,null,"CFL_42",1,null,"NULL",null,"LUM_CASING","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,1,0,1]
[5177931,8000278570,"UMS","fault","Closed","George called to report street light out",0,"MOLE CREEK","RD","DELORAINE",7304,"Deloraine",42195.634936724535,null,37231,6026368,137827,"NN",6026368,"NEMA_PECELL","NULL","NULL","HPS_150_T",1,"NULL",1998,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",1,0,1,0,"NULL","OPTISPAN","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",37231,6026368,137827,"NN",6026368,"NEMA_PECELL",null,null,"HPS_150_T",1,null,1998,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"OPTISPAN","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,1,0,0]
[5178044,8000278577,"UMS","fault","Closed","street light out pid 118125 pole 3",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone",42198.403460451387,null,54400,5563161,118125,3,5563161,"D2_PECELL","NULL","T3","CFL_42",1,"NULL",2013,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",54400,5563161,118125,3,5563161,"D2_PECELL",null,"T3","CFL_42",1,null,2013,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,0,0,0,0,0,0,0]
[5178393,8000278502,"UMS","fault","Closed","street light out pid 107904",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy",42198.439090706015,null,32230,5200688,107904,2,5200688,"NULL","NULL","NULL","LED_30",1,"NULL","NULL","NULL","NULL","PRIVATE",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","R250_LED","GELED","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",32230,5200688,107904,2,5200688,null,null,null,"LED_30",1,null,"NULL",null,"PECELL","PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"R250_LED","GELED","AURORA",null,"LV_POLE","STEEL_&_CONC",0,1,0,0,1,0,0,0]
[5178501,8000278463,"UMS","fault","Closed","street light out again was attended last",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston",42198.513608067129,null,19617,5020313,361132,2,5020313,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"ELEV_WORK_PLAT",2004,"NULL","LAMP","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",19617,5020313,361132,2,5020313,"D2_PECELL","IPD_16A_FUSE_LNK","T3","CFL_42",1,"ELEV_WORK_PLAT",2014,null,"LUM_CASING","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,0]
[5178508,8000278010,"UMS","fault","Closed","Street light out pid 381257 ",10,"WATERWORKS","RD","DYNNYRNE",7005,"Dynnyrne",42198.518426817129,null,46751,6010241,381257,3,6010241,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PRIVATE",0,"POLE","PECELL","NULL","NULL",0,"NULL",1,1,"BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",46751,6010241,381257,3,6010241,null,null,null,"MV_80_E",1,null,"NULL",null,"PECELL","PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,1,1,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5178510,8000278010,"UMS","fault","Closed","street light out pid 381258",10,"WATERWORKS","RD","DYNNYRNE",7005,"Dynnyrne",42198.519096956021,null,46748,6158683,381258,4,6158683,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PRIVATE",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,1,"BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",46748,6158683,381258,4,6158683,"D2_PECELL",null,null,"MV_80_E",1,null,"NULL",null,"PECELL","PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,1,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,1]
[5178512,8000278635,"UMS","fault","Closed","street light out pid 504520 pole 115",0,"HOBART","RD","YOUNGTOWN",7249,"Youngtown",42198.519816747685,null,46345,6161736,504520,115,6161736,"D2_PECELL","NULL","NULL","MV_80_E",1,"ELEV_WORK_PLAT",2002,"NULL","LAMP","PUBLIC",0,"POLE","PECELL","Aurora URD in this development",0,0,0,0,"NULL","GEN_UNK","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",46345,6161736,504520,115,6161736,"D2_PECELL",null,null,"MV_80_E",1,"ELEV_WORK_PLAT",2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL","Aurora URD in this development",0,0,0,0,null,"GEN_UNK","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,0,1,0,0]
[5178514,8000278635,"UMS","fault","Closed","street light out pid 504523 pole 112",0,"HOBART","RD","YOUNGTOWN",7249,"Youngtown",42198.520637349538,null,46363,5942304,504523,112,5942304,"D2_PECELL","NULL","OTHER","MV_80_E",1,"ELEV_WORK_PLAT",2002,"NULL","LAMP","PUBLIC",0,"POLE","PECELL","Aurora URD in this development",0,0,1,0,"NULL","GEN_UNK","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",46363,5942304,504523,112,5942304,"D2_PECELL",null,"OTHER","MV_80_E",1,"ELEV_WORK_PLAT",2002,null,null,"PUBLIC",0,"POLE","PECELL","NULL","Aurora URD in this development",0,0,1,0,null,"GEN_UNK","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,0,1,0,0]
[5178580,8000278502,"UMS","fault","Closed","street light out pid 105997 pole 3",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy",42198.593316203704,null,31174,5426476,105997,3,5426476,"SWITCHWIRE","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","URBAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",31174,5426476,105997,3,5426476,"SWITCHWIRE","IPD_16A_FUSE_LNK","T3","HPS_100_T",1,null,2006,null,"LAMP","PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,0,0,null,"URBAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,1,1,1,1]
[5178581,8000278502,"UMS","fault","Closed","street light out pid 105906 pole 1",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy",42198.594025925922,null,31160,5159602,105906,1,5159602,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",31160,5159602,105906,1,5159602,"SWITCHWIRE",null,null,"HPS_150_T",1,"ELEV_WORK_PLAT","NULL",null,"LAMP","PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,0,0,1,0,0]
[5178599,8000278558,"UMS","fault","Closed","street light out pid 504379",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",42198.611083993055,null,36913,5858246,504379,10,5858246,"D2_PECELL","IPD_16A_FUSE_LNK","OTHER","CFL_42",1,"NULL",2012,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",36913,5858246,504379,10,5858246,"D2_PECELL","IPD_16A_FUSE_LNK","R1","CFL_42",1,null,2012,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5178729,8000293745,"UMS","fault","Closed","street light out pid 184559",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston",42199.363573229166,null,50373,5568422,184559,8,5568422,"D2_PECELL","NULL","NULL","MV_80_E",1,"NULL",1997,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",50373,5568422,184559,8,5568422,"D2_PECELL",null,"T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5178767,8000278501,"UMS","fault","Closed","Street light pid 180575 pole 3 remains o","NULL","MACQUARIE","ST","HOBART",7000,"Hobart",42199.406482210645,null,28146,6171811,180575,3,6171811,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","CONTROL_GEAR","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","LIGHT_STD_SERV","STEEL-OTHER","####",28146,6171811,180575,3,6171811,null,null,null,"CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LIGHT_STD_SERV","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5178865,8000278394,"UMS","fault","Closed","street light out pid 244047 pole 19 ",16,"ANNE","ST","GEORGE TOWN",7253,"George Town",42199.491913460646,null,54803,5170229,244047,19,5170229,"SWITCHWIRE","NULL","NULL","CFL_42",1,"NULL",2014,"NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL",0,0,0,0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","LV_POLE","WOOD-TREATED","####",54803,5170229,244047,19,5170229,"SWITCHWIRE",null,null,"CFL_42",1,null,2014,null,"PECELL","PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,0,0,1,0,0]
[5178915,8000278502,"UMS","fault","Closed","street light out pid 110406",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy",42199.529811458335,null,32134,6007388,110406,3,6007388,"SWITCHWIRE","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",32134,6007388,110406,3,6007388,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,"ELEV_WORK_PLAT",2012,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,1,0,1,1,1]
[5179083,8000278410,"UMS","fault","Closed","street light out pid 273049 ",44,"BEST","ST","DEVONPORT",7310,"Devonport",42199.623861307868,"faulty pe cell",14979,5495330,273049,1,5495330,"D2_PECELL","IPD_16A_FUSE_LNK","NULL","MV_80_E",1,"NULL",1999,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,1,77,"B2224","SYLMV","PVT_LABELLED","NULL","LV_POLE","WOOD-TREATED","####",14979,5495330,273049,1,5495330,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,"ELEV_WORK_PLAT",1999,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,1,77,"B2224","SYLMV","PVT_LABELLED",null,"LV_POLE","WOOD-TREATED",1,0,0,0,0,0,0,1]
[5179121,8000278558,"UMS","fault","Closed","street light out pid 115814 pole 18",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",42199.664582025463,null,34968,6111161,115814,18,6111161,"D2_PECELL","IPD_16A_FUSE_LNK","T5","MV_80_E",1,"NULL",1998,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",34968,6111161,115814,18,6111161,"D2_PECELL","IPD_16A_FUSE_LNK","T5","MV_80_E",1,null,1998,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,0,0,0,0,0]
[5179154,8000278502,"UMS","fault","Closed","PID 377623 Giles Ots 0427-664-747 advise",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy",42199.695786574077,null,31762,75228244,377623,1,75228244,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",31762,75228244,377623,1,75228244,null,null,null,"CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,1,0,1]
[5179207,8000278558,"UMS","fault","Closed","Mrs Yaxly would like to report that the ",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",42200.375784953707,null,33822,5292245,114536,71,5292245,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"NULL",1997,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",1,0,1,0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",33822,5292245,114536,71,5292245,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1997,null,"DIFFUSER","PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,1,0,0,0]
[5179222,8000293745,"UMS","fault","Closed","street light out pid 372718 ",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston",42200.389892129628,null,50056,5421667,372718,6,5421667,"D2_PECELL","NULL","NULL","MV_80_E",1,"NULL",2010,"NULL","PECELL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",50056,5421667,372718,6,5421667,"D2_PECELL",null,"T4","MV_80_E",1,"ELEV_WORK_PLAT",2010,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,0,1,1,0]
[5179676,8000278394,"UMS","fault","Closed","street light out pid 376443",16,"ANNE","ST","GEORGE TOWN",7253,"George Town",42201.485480127318,null,12458,5540440,376443,"1A",5540440,"D2_PECELL","IPD_16A_FUSE_LNK","NULL","MV_80_E",1,"ELEV_WORK_PLAT",1998,"head","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",12458,5540440,376443,"1A",5540440,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,"ELEV_WORK_PLAT",1998,"head","PECELL","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,0,1,0,0]
[5179677,8000278577,"UMS","fault","Closed","DEV AVA crew (Trent Smith and Al Clement",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone",42201.487606331022,null,39159,5864035,153860,40,5864035,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",39159,5864035,153860,40,5864035,"SWITCHWIRE","HENLEY","T4","MV_80_E",1,null,2009,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5179680,8000278410,"UMS","fault","Closed","DEV AVA crew (Trent Smith and Al Clement",44,"BEST","ST","DEVONPORT",7310,"Devonport",42201.48869510417,"Replaced lamp and pe cell",15870,6020499,270781,4,6020499,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",15870,6020499,270781,4,6020499,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,"ELEV_WORK_PLAT",2006,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,0,1,1,1]
[5179681,8000278410,"UMS","fault","Closed","DEV AVA crew (Trent Smith and Al Clement",44,"BEST","ST","DEVONPORT",7310,"Devonport",42201.489235300927,"Replaced lamp and pe cell",14132,5574792,273426,10,5574792,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",14132,5574792,273426,10,5574792,"D2_PECELL",null,"T4","MV_80_E",1,"ELEV_WORK_PLAT",1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5179688,8000278463,"UMS","fault","Closed","street light out pid 259544",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston",42201.492594560186,null,19753,5301522,259544,25,5301522,"D2_PECELL","NULL","T4","MV_80_E",1,"NULL",1995,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19753,5301522,259544,25,5301522,"D2_PECELL",null,"T4","CFL_42",1,"ELEV_WORK_PLAT",2011,null,"LUM_CASING","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,1,1,1,0]
[5179696,8000278698,"UMS","fault","Closed","Customer advising pid 525037 light out h","NULL","EAST TAMAR","HWY","BELL BAY",7253,"Bell Bay",42201.500873958335,null,47852,5771727,124432,20,5771727,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_LABELLED","NULL","STREETLIGHT","WOOD-TREATED","####",47852,5771727,124432,20,5771727,null,null,null,"MV_80_E",1,null,"NULL",null,"PECELL","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","PVT_LABELLED",null,"STREETLIGHT","WOOD-TREATED",0,0,0,0,0,1,0,0]
[5179701,8000278463,"UMS","fault","Closed","street light out pid 292881 ",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston",42201.503000694443,null,19951,5571900,292881,33,5571900,"D2_PECELL","NULL","R4","MV_80_E",1,"NULL",1998,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",19951,5571900,292881,33,5571900,"D2_PECELL",null,"R4","MV_80_E",1,"ELEV_WORK_PLAT",1998,null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,0,1,0,0]
[5179752,8000278575,"UMS","fault","Closed","The lights that aren’t working have the ",11,"STICHT","ST","QUEENSTOWN",7467,"Queenstown",42201.581246527778,null,37716,75272669,"NULL","NULL",75272669,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",1,"NULL","NULL","NULL","FLI_ENC","SYLMV","NULL","NULL","NULL","NULL","####",37716,75272669,null,null,75272669,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,null,"NULL",null,"CONTROL_GEAR","PUBLIC",0,"POLE","PECELL","NULL",null,0,1,0,0,null,"FLI_ENC","SYLMV",null,null,null,null,1,1,0,0,0,1,1,1]
[5179783,8000278580,"UMS","fault","Closed","Street light not working - Pole ID 30538",13,"SMITH","ST","LONGFORD",7301,"Longford",42201.615573877316,null,42006,5084514,305387,3,5084514,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,"NULL",2013,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",42006,5084514,305387,3,5084514,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2013,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,0,0,1,0]
[5180233,8000278394,"UMS","fault","Closed","POLE  10 Ralph street. POLE ID 250954  W",16,"ANNE","ST","GEORGE TOWN",7253,"George Town",42202.443150659725,null,13129,5743324,250954,10,5743324,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","LV_POLE","WOOD-TREATED","####",13129,5743324,250954,10,5743324,"D2_PECELL","IPD_16A_FUSE_LNK","T3","CFL_42",1,"ELEV_WORK_PLAT","NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5180253,8000278394,"UMS","fault","Closed","pole 7 Raph st Weymouth, Pole id   25095",16,"ANNE","ST","GEORGE TOWN",7253,"George Town",42202.45733607639,null,12576,6040405,250958,7,6040405,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",12576,6040405,250958,7,6040405,"D2_PECELL","IPD_16A_FUSE_LNK","T3","MV_80_E",1,"ELEV_WORK_PLAT","NULL",null,"CONTROL_GEAR","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5180299,8000278411,"UMS","fault","Closed","POLE 47 Foster Street Railton pole id 28","NULL","SPRING","ST","SHEFFIELD",7306,"Sheffield",42202.513071296293,null,16651,6033881,281670,47,6033881,"D2_PECELL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","LAMP","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",16651,6033881,281670,47,6033881,"D2_PECELL","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5180313,8000278686,"UMS","fault","Closed","Michael Rush emailed to report street li",0,"TASMAN","HWY","HOBART",7000,"Hobart",42202.526315393516,null,47008,5993234,502542,"NN",5993234,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL",2003,"NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL",0,0,0,0,"NULL","ROAD","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",47008,5993234,502542,"NN",5993234,"SWITCHWIRE",null,null,"HPS_150_T",1,null,2003,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5180317,8000278472,"UMS","fault","Closed","street light ou tpid 331594",12,"SOMERVILLE","ST","SORELL",7172,"Sorell",42202.531159143517,null,21000,5149808,331594,2,5149808,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",21000,5149808,331594,2,5149808,null,null,null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,0,1,0,0]
[5180335,8000278502,"UMS","fault","Closed","street light out pid 109308 pole 3",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy",42202.560294594907,"Blown 2A fuse. Replaced with 10A fuse.",56681,5153121,109308,3,5153121,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,"NULL",2015,"NULL","NULL","PRIVATE",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","SYL_STREET_LED","SYLLED","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",56681,5153121,109308,3,5153121,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,"ELEV_WORK_PLAT",2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,0,0,1,0]
[5180352,8000278410,"UMS","fault","Closed","S/L OUT",44,"BEST","ST","DEVONPORT",7310,"Devonport",42202.576536886576,"Fuse not inserted properly ",15125,5804677,237900,4,5804677,"D2_PECELL","NULL","NULL","MV_80_E",1,"NULL",2005,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",15125,5804677,237900,4,5804677,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,"ELEV_WORK_PLAT",2005,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,0,1,0]
[5180354,8000278410,"UMS","fault","Closed","S/L OUT",44,"BEST","ST","DEVONPORT",7310,"Devonport",42202.578212499997,null,15104,6157256,276370,14,6157256,"D2_PECELL","IPD_16A_FUSE_LNK","NULL","MV_80_E",1,"NULL",2003,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",15104,6157256,276370,14,6157256,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,null,2003,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5180360,8000278410,"UMS","fault","Closed","S/L OUT",44,"BEST","ST","DEVONPORT",7310,"Devonport",42202.582082141205,"Replaced luminaire ",15518,5325512,277545,4,5325512,"SWITCHWIRE","STANGER_GREY","T4","MV_80_E",1,"NULL",2004,"NULL","LAMP","PUBLIC",0,"POLE","SWITCHWIRE","NULL",0,0,1,0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",15518,5325512,277545,4,5325512,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,"ELEV_WORK_PLAT",2014,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,1,1,1,1]
[5180361,8000278410,"UMS","fault","Closed","S/L OUT",44,"BEST","ST","DEVONPORT",7310,"Devonport",42202.583348263892,null,55367,5489824,277509,32,5489824,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,"NULL",2013,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",55367,5489824,277509,32,5489824,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2014,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,0,1,0,1]
[5180365,8000278410,"UMS","fault","Closed","S/L OUT pid 398059",44,"BEST","ST","DEVONPORT",7310,"Devonport",42202.585135150461,null,14664,5833424,398059,2,5833424,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",14664,5833424,398059,2,5833424,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,1,0,0,1,0,0,0]
[5180377,8000278410,"UMS","fault","Closed","Street light out pid 393841 pole 15",44,"BEST","ST","DEVONPORT",7310,"Devonport",42202.60709834491,null,13378,5882180,393841,15,5882180,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",13378,5882180,393841,15,5882180,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,"ELEV_WORK_PLAT",2013,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,1,1,1,1,1]
[5180380,8000278410,"UMS","fault","Closed","street light out pid 371541 ",44,"BEST","ST","DEVONPORT",7310,"Devonport",42202.613923576391,"Replaced lamp and pe cell",15398,5285539,371541,7,5285539,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SEA_CONT","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",15398,5285539,371541,7,5285539,"D2_PECELL",null,null,"MV_80_E",1,"ELEV_WORK_PLAT",2005,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SEA_CONT","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,0,1,0,1]
[5180382,8000278577,"UMS","fault","Closed","street light out pid 158201 pole 1",19,"KING EDWARD","ST","ULVERSTONE",7315,"Ulverstone",42202.614816817128,null,40013,5265744,158201,37,5265744,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",40013,5265744,158201,37,5265744,null,"IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5180433,8000278463,"UMS","fault","Closed","POLE 32 REDWOOD ROAD  KINGSTON pole id 1",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston",42202.673347222226,null,19637,5729847,193909,32,5729847,"D2_PECELL","NULL","T4","MV_80_E",1,"ELEV_WORK_PLAT",1995,"NULL","LAMP","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",19637,5729847,193909,32,5729847,"D2_PECELL",null,"T4","CFL_42",1,"ELEV_WORK_PLAT",2014,null,"LUM_CASING","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,1,1,1,1]
[5180467,8000278407,"UMS","fault","Inprogress","street light out pid 386314 pole 4",0,"BASS","HWY","ULVERSTONE",7315,"Ulverstone",42205.352503668983,"Light came on when luma-control was by-passed",13228,6184080,386314,4,6184080,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL",0,0,0,0,"NULL","ROAD","SYLHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",13228,6184080,386314,4,6184080,"SWITCHWIRE",null,"R6","HPS_250_T",1,null,2009,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,1,0,null,"ROAD","SYLHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,0,0,0,0]
[5180469,8000278407,"UMS","fault","Closed","street light ou tpid 386310 pole 7",0,"BASS","HWY","ULVERSTONE",7315,"Ulverstone",42205.353231597219,"Light was working",13250,5588622,386310,7,5588622,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"ELEV_WORK_PLAT",2005,"NULL","LAMP","PUBLIC",0,"POLE","SWITCHWIRE","NULL",1,0,1,0,"NULL","OPTISPAN","GEHPS","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",13250,5588622,386310,7,5588622,"SWITCHWIRE",null,null,"HPS_250_T",1,"ELEV_WORK_PLAT",2005,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,1,0,1,0,null,"OPTISPAN","GEHPS","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,0,0,0,0]
[5180501,8000278502,"UMS","fault","Closed","Street light out pid 380095 pole NN",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy",42205.385299305555,"it isa special light needs encrico to look at",30359,5197217,380095,"NN",5197217,"NULL","NULL","NULL","MV_125_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","GEN_UNK","SYLMV","AURORA","NULL","STREETLIGHT","STEEL-OTHER","####",30359,5197217,380095,"NN",5197217,null,null,null,"MV_125_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"GEN_UNK","SYLMV","AURORA",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5180537,8000278558,"UMS","fault","Closed","street light ou tpid 115774 pole 13",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",42205.407352974536,null,55639,6055724,115774,14,6055724,"D2_PECELL","NULL","NULL","CFL_42",1,"NULL",2014,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",55639,6055724,115774,14,6055724,"D2_PECELL",null,null,"CFL_42",1,null,2014,null,"DIFFUSER","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","STEEL_&_CONC",1,1,0,0,0,0,1,0]
[5180538,8000278558,"UMS","fault","Closed","street light out pid 112615 pole 14 ",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",42205.408162881948,null,36701,5939556,112615,13,5939556,"NULL","NULL","NULL","CFL_42",1,"NULL",2012,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","LV_POLE","WOOD-TREATED","####",36701,5939556,112615,13,5939556,null,null,null,"CFL_42",1,null,2012,null,"DIFFUSER","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,0,1,0]
[5180653,8000278394,"UMS","fault","Closed","street light out pid 240838 pole 4 ",16,"ANNE","ST","GEORGE TOWN",7253,"George Town",42205.463572106484,null,12482,5424617,240838,4,5424617,"D2_PECELL","NULL","T4","MV_80_E",1,"NULL",2000,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","B2224","SYLMV","PVT_LABELLED","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",12482,5424617,240838,4,5424617,"D2_PECELL",null,"T4","CFL_42",1,null,2000,null,"CONTROL_GEAR","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","PVT_LABELLED",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,1,1,0,0]
[5180659,8000278394,"UMS","fault","Closed","street light out pid 242829 pole 20",16,"ANNE","ST","GEORGE TOWN",7253,"George Town",42205.464442743054,"light going ( already bypassed )",54746,6103053,242829,20,6103053,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,"NULL",2014,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",54746,6103053,242829,20,6103053,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2014,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5180660,8000278394,"UMS","fault","Closed","street light out pid 240849 pole 2 ",16,"ANNE","ST","GEORGE TOWN",7253,"George Town",42205.465096990738,null,12838,5241733,240849,2,5241733,"D2_PECELL","IPD_16A_FUSE_LNK","NULL","MV_80_E",1,"ELEV_WORK_PLAT",2006,"head","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",12838,5241733,240849,2,5241733,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,"ELEV_WORK_PLAT",2006,"head",null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5180662,8000278490,"UMS","fault","Closed","street light out pid 375527 pole 7",1,"TIVOLI","RD","OLD BEACH",7017,"Old Beach",42205.465708796299,null,23089,75127350,375527,7,75127350,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",23089,75127350,375527,7,75127350,null,null,null,"MV_80_E",1,null,"NULL",null,"DIFFUSER","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,0,0,0]
[5180664,8000278490,"UMS","fault","Closed","street light out pid 375526 pole 6",1,"TIVOLI","RD","OLD BEACH",7017,"Old Beach",42205.466574305552,null,23088,75127348,375526,6,75127348,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",23088,75127348,375526,6,75127348,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5180669,8000278490,"UMS","fault","Closed","street light out pid 375525 pole 5",1,"TIVOLI","RD","OLD BEACH",7017,"Old Beach",42205.473787465278,null,23087,75127344,375525,5,75127344,"D2_PECELL","NULL","NULL","MV_80_E",1,"ELEV_WORK_PLAT",2007,"NULL","PECELL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",23087,75127344,375525,5,75127344,"D2_PECELL",null,null,"MV_80_E",1,"ELEV_WORK_PLAT",2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5180733,8000278463,"UMS","fault","Closed","STREET LIGHT ON PID 192084 POLE 1 CIDER ",15,"CHANNEL","HWY","KINGSTON",7050,"Kingston",42205.529480868056,null,19998,5636407,192084,1,5636407,"D2_PECELL","NULL","R4","MV_80_E",1,"NULL",1999,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",19998,5636407,192084,1,5636407,"D2_PECELL",null,"R4","CFL_42",1,null,2012,null,"LUM_CASING","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"SUB_ECO","SYLCFL","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,1,1,0,0]
[5180753,8000278558,"UMS","fault","Closed","street light out pid 117179 pole 9",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",42205.545912268521,null,36488,5275575,117179,9,5275575,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,"NULL",2011,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,1,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","LV_POLE","STEEL_&_CONC","####",36488,5275575,117179,9,5275575,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2011,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,1,null,"SUB_ECO","SYLCFL","AURORA",null,"LV_POLE","STEEL_&_CONC",0,0,0,0,0,0,0,0]
[5181420,8000278490,"UMS","fault","Closed","Street light not working - Pole ID 38108",1,"TIVOLI","RD","OLD BEACH",7017,"Old Beach",42206.513959525466,null,22796,5116337,381081,151,5116337,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",22796,5116337,381081,151,5116337,"D2_PECELL",null,"R1","MV_80_E",1,"ELEV_WORK_PLAT",2008,null,"VANDALISM","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,1,0,1]
[5181425,8000278410,"UMS","fault","Closed","POLE 45 PID 157044 WILLIAM ST DEVONPORT ",44,"BEST","ST","DEVONPORT",7310,"Devonport",42206.521166469909,"Replaced lamp and pe cell",16134,5860807,157044,45,5860807,"NULL","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",16134,5860807,157044,45,5860807,"NEMA_PECELL","IPD_16A_FUSE_LNK",null,"HPS_250_T",1,"ELEV_WORK_PLAT",2010,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"ROAD","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,0,1,1,1]
[5181473,8000278410,"UMS","fault","Closed","POLE 4 PID 276186 DAVID ST, EAST DEVONPO",44,"BEST","ST","DEVONPORT",7310,"Devonport",42206.567836076392,"Broken neutral wire, rewired with new neutral",14904,6059539,276186,4,6059539,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",14904,6059539,276186,4,6059539,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,"ELEV_WORK_PLAT",2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,0,1,1]
[5181497,8000278490,"UMS","fault","Closed","Street light not working - Pole ID 17202",1,"TIVOLI","RD","OLD BEACH",7017,"Old Beach",42206.593488888888,null,23145,5122952,172022,7,5122952,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",23145,5122952,172022,7,5122952,null,null,null,"MV_80_E",1,null,"NULL",null,"DIFFUSER","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,1,0,0,1,0,0,0]
[5181621,8000278502,"UMS","fault","Closed","Street light out on Pole ID 104107 advis",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy",42207.364259641203,"faulty pe cell. ",56069,5195564,104107,3,5195564,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,"NULL","NULL","NULL","NULL","PRIVATE",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","SYL_STREET_LED","SYLLED","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",56069,5195564,104107,3,5195564,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,1,0,0,0,0,0,1]
[5181741,8000278475,"UMS","fault","Closed","POLE 72 B MAIN ROAD NUBEENA  POLE ID 355",1713,"MAIN","RD","NUBEENA",7184,"Nubeena",42207.452833645832,null,21674,6180327,355929,"72B",6180327,"NULL","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",21674,6180327,355929,"72B",6180327,null,null,null,"HPS_150_T",1,null,"NULL",null,"CONTROL_GEAR","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"ROAD","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,1,0,1,1]
[5181773,8000278489,"UMS","fault","Closed","street light out pid 401975 pole 5 cabin","NULL","CIRCLE","ST","NEW NORFOLK",7140,"New Norfolk",42207.478780787038,null,21885,5403295,401975,5,5403295,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL",0,0,0,0,"NULL","B2224","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",21885,5403295,401975,5,5403295,"SWITCHWIRE",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,0,0,0,0,1,0,0]
[5181788,8000278583,"UMS","fault","Closed","street light out pid 219619 ",26,"LYALL","ST","WESTBURY",7303,"Westbury",42207.496327048611,null,43668,5585284,219619,8,5585284,"NULL","NULL","NULL","CFL_42",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",43668,5585284,219619,8,5585284,null,null,null,"CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,0,1,0,0]
[5181804,8000278490,"UMS","fault","Closed","street light out pid 381724 light has lo",1,"TIVOLI","RD","OLD BEACH",7017,"Old Beach",42207.504562268521,null,22416,5025788,381724,1,5025788,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",22416,5025788,381724,1,5025788,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5182348,8000278501,"UMS","fault","Closed","Street light out - pole 165034 - pole 1 ","NULL","MACQUARIE","ST","HOBART",7000,"Hobart",42208.457491006942,null,59832,6007776,165034,1,6007776,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,"NULL",2015,"NULL","NULL","PRIVATE",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","SYL_STREET_LED","SYLLED","AURORA","NULL","LV_POLE","WOOD-TREATED","####",59832,6007776,165034,1,6007776,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,"ELEV_WORK_PLAT",2015,null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",0,0,0,0,0,0,1,0]
[5182377,8000278558,"UMS","fault","Closed","David Hudson advised streetlight out on ",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",42208.482196759258,null,33285,5890904,0,"NN",5890904,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",1,"NULL",0,1,"B2224","SYLMV","TELSTRA","NULL","SERVICE","WOOD-TREATED","####",33285,5890904,0,"NN",5890904,"SWITCHWIRE",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,1,0,0,1,"B2224","SYLMV","TELSTRA",null,"SERVICE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5182562,8000278576,"UMS","fault","Closed","PID: 125958 POLE 1 OFF MAPLE CRES WYNYAR",21,"SAUNDERS","ST","WYNYARD",7325,"Wynyard",42208.603172106479,"Travel time included going to Burnie store looking",37882,5431881,125958,1,5431881,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",37882,5431881,125958,1,5431881,"SWITCHWIRE","HENLEY","T4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,0]
[5182568,8000278502,"UMS","fault","Closed","Street light not working - Pole ID 10410",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy",42208.609226423614,"faulty pe cell.",56075,5195577,104106,2,5195577,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,"NULL","NULL","NULL","NULL","PRIVATE",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","SYL_STREET_LED","SYLLED","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",56075,5195577,104106,2,5195577,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,1,0,0,0,0,0,1]
[5182572,8000278502,"UMS","fault","Closed","Street lights not working - Pole ID  104",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy",42208.612127511573,"Faulty pe cell.",56152,5641329,104105,1,5641329,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,"NULL","NULL","NULL","NULL","PRIVATE",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","SYL_STREET_LED","SYLLED","PVT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",56152,5641329,104105,1,5641329,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_18",1,null,"NULL",null,null,"PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SYL_STREET_LED","SYLLED","PVT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",0,1,0,0,0,0,0,1]
[5182586,8000278490,"UMS","fault","Closed","PID: 381564 POLE 25 OF LAMPRILL CIRCLE G",1,"TIVOLI","RD","OLD BEACH",7017,"Old Beach",42208.627504629629,null,23181,5810018,381564,25,5810018,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",23181,5810018,381564,25,5810018,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5182589,8000278490,"UMS","fault","Closed","PID: 381563 POLE 6 OFF LAMPRIL CIRLE AGE",1,"TIVOLI","RD","OLD BEACH",7017,"Old Beach",42208.634464317132,null,23184,5447959,381563,6,5447959,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","SUBURB","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",23184,5447959,381563,6,5447959,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUBURB","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5182924,8000278558,"UMS","fault","Closed"," Jeff called to report street light out ",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",42209.430293020836,null,33890,5313809,163714,2,5313809,"SWITCHWIRE","IPD_16A_FUSE_LNK","NULL","MV_80_E",1,"NULL",2005,"NULL","NULL","PUBLIC",1,"POLE","SWITCHWIRE","NULL",0,0,0,0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",33890,5313809,163714,2,5313809,"SWITCHWIRE","IPD_16A_FUSE_LNK",null,"CFL_42",1,null,2005,null,null,"PUBLIC",1,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5182929,8000278502,"UMS","fault","Closed","street light out pid 103344 ",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy",42209.432006747687,"changed globe",31580,5787429,103344,234,5787429,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",31580,5787429,103344,234,5787429,"SWITCHWIRE",null,null,"HPS_250_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,1,0,0,0]
[5183380,8000278558,"UMS","fault","Closed","POLE 2 PID 114999 ANNABELL ST ROKEBY IS ",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",42212.452199270832,"changed globe and pe",33004,5943835,114999,2,5943835,"D2_PECELL","NULL","T4","MV_80_E",1,"NULL",1997,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","B2224","SYLMV","AURORA","NULL","WIDE_BASE_LIGHT_STD","STEEL-OTHER","####",33004,5943835,114999,2,5943835,"D2_PECELL",null,"T4","MV_80_E",1,null,1997,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"WIDE_BASE_LIGHT_STD","STEEL-OTHER",1,0,0,0,0,0,0,0]
[5183422,8000278581,"UMS","fault","Closed","Street light not working -  Pole ID 3136","NULL","GEORGES BAY","ESP","ST HELENS",7216,"St Helens",42212.4712693287,null,42398,5583101,313631,68,5583101,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","BETA","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",42398,5583101,313631,68,5583101,null,null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,0,0,0,0]
[5183444,8000278502,"UMS","fault","Closed","Faulty PE Cell to have PID written on it",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy",42212.482642939816,null,56324,6184636,110540,2,6184636,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_25",1,"NULL","NULL","NULL","NULL","PRIVATE",0,"POLE","PECELL","NULL",0,0,0,0,"12A","SYL_STREET_LED","SYLLED","AURORA","NULL","LV_POLE","WOOD-TREATED","####",56324,6184636,110540,2,6184636,"D2_PECELL","IPD_16A_FUSE_LNK","T4","LED_25",1,null,"NULL",null,"DIFFUSER","PRIVATE",0,"POLE","PECELL","NULL",null,0,0,0,0,"12A","SYL_STREET_LED","SYLLED","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,0,0,0]
[5183479,8000278489,"UMS","fault","Closed","street light out pid 333986 pole 5","NULL","CIRCLE","ST","NEW NORFOLK",7140,"New Norfolk",42212.50279309028,null,21771,5429941,333986,5,5429941,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,0,0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",21771,5429941,333986,5,5429941,null,null,null,"CFL_42",1,null,"NULL",null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,0,0,0,1,1,1,1]
[5183530,8000278501,"UMS","fault","Closed","Street Light not working - Pole ID 10719","NULL","MACQUARIE","ST","HOBART",7000,"Hobart",42212.547297569443,null,26830,5592446,107191,9,5592446,"SWITCHWIRE","NULL","NULL","HPS_150_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","OPTISPAN","GEHPS","AURORA","NULL","LV_POLE","WOOD-TREATED","####",26830,5592446,107191,9,5592446,"SWITCHWIRE",null,null,"HPS_150_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"OPTISPAN","GEHPS","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,1,0,0,0]
[5183555,8000278558,"UMS","fault","Closed","street light out pid 108966",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",42212.565011261577,null,34461,5542837,108966,8,5542837,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","B2224","SYLMV","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",34461,5542837,108966,8,5542837,"SWITCHWIRE",null,null,"MV_80_E",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"B2224","SYLMV","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5183559,8000278575,"UMS","fault","Closed","street light out pid 231030 pole 2",11,"STICHT","ST","QUEENSTOWN",7467,"Queenstown",42212.566999965275,null,37431,5024707,231030,2,5024707,"NULL","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","LV_POLE","WOOD-TREATED","####",37431,5024707,231030,2,5024707,"D2_PECELL","IPD_16A_FUSE_LNK",null,"MV_80_E",1,null,"NULL",null,"LAMP","PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"BETA","SYLMV","AURORA",null,"LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5183646,8000278558,"UMS","fault","Closed","PID: 114526 POLE 75 OFF TRANMERE ROAD TR",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",42212.634666203703,null,60952,5500963,114526,75,5500963,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,"NULL",2014,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",1,0,1,0,"NULL","SUB_ECO","SYLCFL","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",60952,5500963,114526,75,5500963,"D2_PECELL","IPD_16A_FUSE_LNK","T4","CFL_42",1,null,2014,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,1,0,1,0,null,"SUB_ECO","SYLCFL","AURORA",null,"HV&LV_POLE","WOOD-TREATED",0,0,0,0,0,0,0,0]
[5183707,8000278558,"UMS","fault","Closed","street light out pid 117720 pole 4 ",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",42212.685681516203,null,35399,6112171,117720,4,6112171,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL",2003,"NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL",0,0,0,0,"NULL","ROAD","GEHPS","AURORA_SURCHARGE","NULL","STREETLIGHT","STEEL-OTHER","####",35399,6112171,117720,4,6112171,"SWITCHWIRE",null,null,"HPS_250_T",1,null,2003,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","AURORA_SURCHARGE",null,"STREETLIGHT","STEEL-OTHER",0,0,0,0,0,0,0,0]
[5183883,8000278428,"UMS","fault","Inprogress","street light out pid 141414 pole 20A",80,"WILSON","ST","BURNIE",7320,"Burnie",42213.45365019676,"Wire broken at fuse",18744,5637986,141414,"20A",5637986,"SWITCHWIRE","NULL","NULL","MV_80_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","BETA","SYLMV","AURORA","NULL","SERVICE","WOOD-TREATED","####",18744,5637986,141414,"20A",5637986,"SWITCHWIRE","IPD_16A_FUSE_LNK","T4","MV_80_E",1,null,2007,null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,1,0,null,"BETA","SYLMV","AURORA",null,"SERVICE","WOOD-TREATED",1,1,0,0,0,1,0,1]
[5183885,8000278558,"UMS","fault","Closed","street light out pid 381051 pole NN ",38,"BLIGH","ST","ROSNY PARK",7018,"Rosny Park",42213.454859062498,"changed globe and pe",34700,5549093,381051,"NN",5549093,"D2_PECELL","NULL","R4","MV_80_E",1,"NULL",2004,"NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL",0,0,1,0,"NULL","BETA","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",34700,5549093,381051,"NN",5549093,"D2_PECELL",null,"R4","MV_80_E",1,null,2004,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,1,0,null,"BETA","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER",1,0,0,0,0,0,0,0]
[5184029,8000278501,"UMS","fault","Closed","to remove pid 384635","NULL","MACQUARIE","ST","HOBART",7000,"Hobart",42213.582186342595,null,25165,5139219,384635,"NN",5139219,"SWITCHWIRE","NULL","NULL","MV_50_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,99,"BATH","SYLMV","PVT_NOT_LABELLED","NULL","STREETLIGHT","STEEL-OTHER","####",25165,5139219,384635,"NN",5139219,"SWITCHWIRE","NULL","NULL","MV_50_E",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","SWITCHWIRE","NULL","NULL","NULL",0,"NULL",0,99,"BATH","SYLMV","PVT_NOT_LABELLED",null,"STREETLIGHT","STEEL-OTHER","NULL","NULL",1,"NULL","NULL","NULL","NULL","NULL"]
[5184347,8000278583,"UMS","fault","Closed","Liona Bennett advised streetlight out on",26,"LYALL","ST","WESTBURY",7303,"Westbury",42214.472512499997,null,43508,5808094,291711,38,5808094,"NULL","NULL","NULL","HPS_100_T",1,"NULL","NULL","NULL","NULL","PUBLIC",0,"POLE","PECELL","NULL","NULL",0,"NULL",0,"NULL","URBAN","GEHPS","AURORA","NULL","HV&LV_POLE","WOOD-TREATED","####",43508,5808094,291711,38,5808094,"D2_PECELL","IPD_16A_FUSE_LNK","T4","HPS_100_T",1,null,2007,null,null,"PUBLIC",0,"POLE","PECELL","NULL",null,0,0,0,0,null,"URBAN","GEHPS","AURORA",null,"HV&LV_POLE","WOOD-TREATED",1,1,0,0,0,1,1,1]
[5184424,8000278502,"UMS","fault","Closed","John Scott 0488 367 807  on the TasNetwo",374,"MAIN","RD","GLENORCHY",7010,"Glenorchy",42214.542470057873,null,31587,5168637,103248,16,5168637,"SWITCHWIRE","NULL","NULL","HPS_250_T",1,"NULL","NULL","NULL","NULL","PUBLIC","NULL","POLE","SWITCHWIRE","NULL","NULL",0,"NULL",0,"NULL","ROAD","GEHPS","PVT_NOT_LABELLED","NULL","LIGHT_STD_SERV","STEEL-OTHER","####",31587,5168637,103248,16,5168637,"SWITCHWIRE",null,null,"HPS_250_T",1,null,"NULL",null,null,"PUBLIC",0,"POLE","SWITCHWIRE","NULL",null,0,0,0,0,null,"ROAD","GEHPS","PVT_NOT_LABELLED",null,"LIGHT_STD_SERV","STEEL-OTHER",0,0,0,0,0,0,0,0]

{"sheet":"Historical Pricing","index":22,"n_rows":157,"n_cols":48,"rows_kept":157,"cut":false,"hidden":true,"merged":[[0,1,0,5],[0,14,0,18],[0,27,0,31],[1,1,1,12],[1,14,1,18],[1,27,1,31]]}
[null,"Network Charge",null,null,null,null,null,null,null,null,null,null,null,null,"NUoS Charge",null,null,null,null,null,null,null,null,null,null,null,null,"Final Prices"]
[null,"Price (cents) per Light per day -  Nominal $'s",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B2","v":"Price (cents) per Light per day -  Nominal $'s"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B2","v":"Price (cents) per Light per day -  Nominal $'s"}]
[]
["Private Contract Lights","2012-13\nRegulatory Year","2013-14\nRegulatory Year","2014-15\nRegulatory Year","2015-16\nRegulatory Year","2016-17\nRegulatory Year","2017-18\nRegulatory Year","2018-19\nRegulatory Year","2019-20\nRegulatory Year","2020-21\nRegulatory Year","2021-22\nRegulatory Year","2022-23\nRegulatory Year","2023-24\nRegulatory Year",null,{"$f":"B4","v":"2012-13\nRegulatory Year"},{"$f":"C4","v":"2013-14\nRegulatory Year"},{"$f":"D4","v":"2014-15\nRegulatory Year"},{"$f":"E4","v":"2015-16\nRegulatory Year"},{"$f":"F4","v":"2016-17\nRegulatory Year"},"2017-18\nRegulatory Year","2018-19\nRegulatory Year","2019-20\nRegulatory Year","2020-21\nRegulatory Year","2021-22\nRegulatory Year","2022-23\nRegulatory Year","2023-24\nRegulatory Year",null,{"$f":"B4","v":"2012-13\nRegulatory Year"},{"$f":"C4","v":"2013-14\nRegulatory Year"},{"$f":"D4","v":"2014-15\nRegulatory Year"},{"$f":"E4","v":"2015-16\nRegulatory Year"},{"$f":"F4","v":"2016-17\nRegulatory Year"},"2017-18\nRegulatory Year","2018-19\nRegulatory Year","2019-20\nRegulatory Year","2020-21\nRegulatory Year","2021-22\nRegulatory Year","2022-23\nRegulatory Year","2023-24\nRegulatory Year"]
["50W Mercury Vapour",22.587,22.55,22.606999999999999,22.312000000000001,22.167000000000002,null,null,null,null,null,null,null,null,8.3849999999999998,9.1649999999999991,9.36,9.6199999999999992,9.6199999999999992,null,null,null,null,null,null,null,null,{"$f":"B5+O5","v":30.972000000000001},31.715,31.966999999999999,31.932000000000002,31.786999999999999,{"$f":"G5+T5","v":0},{"$f":"H5+U5","v":0},{"$f":"I5+V5","v":0},{"$f":"J5+W5","v":0},{"$f":"K5+X5","v":0},0,{"$f":"M5+Z5","v":0}]
["80W Mercury Vapour Aeroscreen",22.576000000000001,22.539000000000001,22.596,22.300999999999998,22.155999999999999,null,null,null,null,null,null,null,null,12.358000000000001,13.507999999999999,13.795,14.178000000000001,14.178000000000001,null,null,null,null,null,null,null,null,34.933999999999997,36.046999999999997,36.390999999999998,36.478999999999999,36.334000000000003,0,0,0,0,0,0,0]
["125W Mercury Vapour",23.591999999999999,23.553000000000001,23.613,23.305,23.152999999999999,null,null,null,null,null,null,null,null,18.318000000000001,20.021999999999998,20.448,21.015999999999998,21.015999999999998,null,null,null,null,null,null,null,null,41.91,43.575000000000003,44.061,44.320999999999998,44.168999999999997,0,0,0,0,0,0,0]
["250W Mercury Vapour",23.661999999999999,23.623000000000001,23.683,23.373999999999999,23.222000000000001,null,null,null,null,null,null,null,null,34.83,38.07,38.880000000000003,39.96,39.96,null,null,null,null,null,null,null,null,58.491999999999997,61.692999999999998,62.563000000000002,63.334000000000003,63.182000000000002,0,0,0,0,0,0,0]
["400W Mercury Vapour",23.715,23.675999999999998,23.736000000000001,23.425999999999998,23.273,null,null,null,null,null,null,null,null,55.47,60.63,61.92,63.64,63.64,null,null,null,null,null,null,null,null,79.185000000000002,84.305999999999997,85.656000000000006,87.066000000000003,86.912999999999997,0,0,0,0,0,0,0]
["70W Sodium Vapour",22.765999999999998,22.728000000000002,22.786000000000001,22.489000000000001,22.341999999999999,null,null,null,null,null,null,null,null,11.093999999999999,12.125999999999999,12.384,12.728,12.728,null,null,null,null,null,null,null,null,33.86,34.853999999999999,35.17,35.216999999999999,35.07,0,0,0,0,0,0,0]
["150W Sodium Vapour",24.28,24.24,24.302,23.984999999999999,23.829000000000001,null,null,null,null,null,null,null,null,22.317,24.393000000000001,24.911999999999999,25.603999999999999,25.603999999999999,null,null,null,null,null,null,null,null,46.597000000000001,48.632999999999996,49.213999999999999,49.588999999999999,49.433,0,0,0,0,0,0,0]
["250W Sodium Vapour",24.247,24.207000000000001,24.268000000000001,23.951000000000001,23.795000000000002,null,null,null,null,null,null,null,null,35.216999999999999,38.493000000000002,39.311999999999998,40.404000000000003,40.404000000000003,null,null,null,null,null,null,null,null,59.463999999999999,62.7,63.58,64.355000000000004,64.199000000000012,0,0,0,0,0,0,0]
["400W Sodium Vapour",24.318000000000001,24.277999999999999,24.34,24.021999999999998,23.864999999999998,null,null,null,null,null,null,null,null,56.76,62.04,63.36,65.12,65.12,null,null,null,null,null,null,null,null,81.078000000000003,86.317999999999998,87.7,89.141999999999996,88.984999999999999,0,0,0,0,0,0,0]
["150W Metal Halide",24.28,24.24,24.302,23.984999999999999,23.829000000000001,null,null,null,null,null,null,null,null,22.317,24.393000000000001,24.911999999999999,25.603999999999999,25.603999999999999,null,null,null,null,null,null,null,null,46.597000000000001,48.632999999999996,49.213999999999999,49.588999999999999,49.433,0,0,0,0,0,0,0]
["250W Metal Halide",24.247,24.207000000000001,24.268000000000001,23.951000000000001,23.795000000000002,null,null,null,null,null,null,null,null,36.893999999999998,40.326000000000001,41.183999999999997,42.328000000000003,42.328000000000003,null,null,null,null,null,null,null,null,61.140999999999998,64.533000000000001,65.451999999999998,66.278999999999996,66.123000000000005,0,0,0,0,0,0,0,null,null,"Direct Opex Real Escalated Costs $2011/12","Work Category Code","2012-13","2013-14","2014-15","2015-16","2016-17"]
["400W Metal Halide",24.247,24.207000000000001,24.268000000000001,23.951000000000001,23.795000000000002,null,null,null,null,null,null,null,null,57.920999999999999,63.308999999999997,64.656000000000006,66.451999999999998,66.451999999999998,null,null,null,null,null,null,null,null,82.168000000000006,87.515999999999991,88.924000000000007,90.402999999999992,90.247,0,0,0,0,0,0,0,null,null,"Inspection of Major Roadlighting - night patrols, condition monitoring and inspections only","RLICM",46256.82092001065,44244.327335929316,43731.937666192331,42723.658479863872,41569.229894850811]
["1x20W Fluorescent",22.638999999999999,22.602,22.658999999999999,22.363,22.216999999999999,null,null,null,null,null,null,null,null,3.7410000000000001,4.0890000000000004,4.1760000000000002,4.2919999999999998,4.2919999999999998,null,null,null,null,null,null,null,null,26.38,26.691000000000003,26.835000000000001,26.655000000000001,26.509,0,0,0,0,0,0,0,null,null,"Road Light Cable Inspection & Monitoring","RLCIM",8453.5769419971948,8069.762419345896,7932.5375611992295,7755.2068952820691,7536.6937713347706]
["2x20W Fluorescent",22.754000000000001,22.716000000000001,22.774000000000001,22.477,22.33,null,null,null,null,null,null,null,null,6.45,7.05,7.2,7.4,7.4,null,null,null,null,null,null,null,null,29.204000000000001,29.766000000000002,29.974,29.877000000000002,29.729999999999997,0,0,0,0,0,0,0,null,null,"Major / Minor Road lighting Inspection / Repairs - general","RLREM",776390.75798664149,746205.15675993019,739594.1217298269,652544.21091365174,639041.49372027197]
["1x40W Fluorescent",22.646999999999998,22.61,22.667000000000002,22.370999999999999,22.225000000000001,null,null,null,null,null,null,null,null,6.45,7.05,7.2,7.4,7.4,null,null,null,null,null,null,null,null,29.096999999999998,29.66,29.867000000000001,29.771000000000001,29.625,0,0,0,0,0,0,0,null,null,"Replace Road lighting - Major and Minor, bulk lamp replacement (4 year replace cycle)","RLBLR",1509615.086728018,1395288.7612831388,1358474.2153430644,1321772.1837874493,1273788.9011291831]
["2x40W Fluorescent",23.771000000000001,23.731999999999999,23.792000000000002,23.481999999999999,23.329000000000001,null,null,null,null,null,null,null,null,12.9,14.1,14.4,14.8,14.8,null,null,null,null,null,null,null,null,36.670999999999999,37.832000000000001,38.192,38.281999999999996,38.129000000000005,0,0,0,0,0,0,0,null,null,"Data Services","OTHAP",6172.6300884955754,6172.6300884955754,6172.6300884955754,6172.6300884955754,6172.6300884955754]
["3x40W Fluorescent",23.893000000000001,23.853999999999999,23.914999999999999,23.603000000000002,23.449000000000002,null,null,null,null,null,null,null,null,19.350000000000001,21.15,21.6,22.2,22.2,null,null,null,null,null,null,null,null,43.243000000000002,45.003999999999998,45.515000000000001,45.802999999999997,45.649000000000001,0,0,0,0,0,0,0,null,null,"Licences & Maintenance Agreements","SFTAP",58730.162123893802,58730.162123893802,58730.162123893802,58730.162123893802,58730.162123893802]
["4x40W Fluorescent",24.693999999999999,24.652999999999999,24.716000000000001,24.393999999999998,24.234999999999999,null,null,null,null,null,null,null,null,25.8,28.2,28.8,29.6,29.6,null,null,null,null,null,null,null,null,50.494,52.852999999999994,53.516000000000005,53.994,53.835000000000001,0,0,0,0,0,0,0,null,null,"Direct Opex Real Escalated Costs $2011/12",null,2405619.0347890565,2258710.8000107333,2214635.6045126724,2089698.0522886363,2026839.1107280301]
["60W Incandescent",22.574000000000002,22.536999999999999,22.594000000000001,22.298999999999999,22.154,null,null,null,null,null,null,null,null,7.74,8.4600000000000009,8.64,8.8800000000000008,8.8800000000000008,null,null,null,null,null,null,null,null,30.314,30.997,31.234000000000002,31.179000000000002,31.033999999999999,0,0,0,0,0,0,0]
["100W Incandescent",23.577000000000002,23.538,23.597999999999999,23.29,23.138000000000002,null,null,null,null,null,null,null,null,12.9,14.1,14.4,14.8,14.8,null,null,null,null,null,null,null,null,36.477000000000004,37.637999999999998,37.997999999999998,38.090000000000003,37.938000000000002,0,0,0,0,0,0,0]
["Pole Surcharge",20.715,20.681000000000001,20.733000000000001,20.463000000000001,20.329999999999998,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,20.715,20.681000000000001,20.733000000000001,20.463000000000001,20.329999999999998,0,0,0,0,0,0,0]
[]
[]
["Public Road Lights",{"$f":"B4","v":"2012-13\nRegulatory Year"},{"$f":"C4","v":"2013-14\nRegulatory Year"},{"$f":"D4","v":"2014-15\nRegulatory Year"},{"$f":"E4","v":"2015-16\nRegulatory Year"},{"$f":"F4","v":"2016-17\nRegulatory Year"},"2017-18\nRegulatory Year","2018-19\nRegulatory Year","2019-20\nRegulatory Year","2020-21\nRegulatory Year","2021-22\nRegulatory Year","2022-23\nRegulatory Year","2023-24\nRegulatory Year",null,{"$f":"B28","v":"2012-13\nRegulatory Year"},{"$f":"C28","v":"2013-14\nRegulatory Year"},{"$f":"D28","v":"2014-15\nRegulatory Year"},{"$f":"E28","v":"2015-16\nRegulatory Year"},{"$f":"F28","v":"2016-17\nRegulatory Year"},"2017-18\nRegulatory Year","2018-19\nRegulatory Year","2019-20\nRegulatory Year","2020-21\nRegulatory Year","2021-22\nRegulatory Year","2022-23\nRegulatory Year","2023-24\nRegulatory Year",null,{"$f":"B28","v":"2012-13\nRegulatory Year"},{"$f":"C28","v":"2013-14\nRegulatory Year"},{"$f":"D28","v":"2014-15\nRegulatory Year"},{"$f":"E28","v":"2015-16\nRegulatory Year"},{"$f":"F28","v":"2016-17\nRegulatory Year"},"2017-18\nRegulatory Year","2018-19\nRegulatory Year","2019-20\nRegulatory Year","2020-21\nRegulatory Year","2021-22\nRegulatory Year","2022-23\nRegulatory Year","2023-24\nRegulatory Year"]
["50W Mercury Vapour",33.064999999999998,33.01,33.094000000000001,32.661999999999999,32.448999999999998,null,null,null,null,null,null,null,null,8.3849999999999998,9.1649999999999991,9.36,9.6199999999999992,9.6199999999999992,null,null,null,null,null,null,null,null,{"$f":"B29+O29","v":41.449999999999996},42.174999999999997,42.454000000000001,42.281999999999996,42.068999999999996,0,0,0,0,0,0,0]
["80W Mercury Vapour",33.064999999999998,33.01,33.094000000000001,32.661999999999999,32.448999999999998,null,null,null,null,null,null,null,null,12.358000000000001,13.507999999999999,13.795,14.178000000000001,14.178000000000001,null,null,null,null,null,null,null,null,45.423000000000002,46.518000000000001,46.889000000000003,46.84,46.626999999999995,0,0,0,0,0,0,0]
["80W Mercury Vapour Art decorative",52.38,52.293999999999997,52.427,51.743000000000002,51.405999999999999,null,null,null,null,null,null,null,null,12.358000000000001,13.507999999999999,13.795,14.178000000000001,14.178000000000001,null,null,null,null,null,null,null,null,64.738,65.801999999999992,66.221999999999994,65.921000000000006,65.584000000000003,0,0,0,0,0,0,0]
["125W Mercury Vapour",38.073,38.01,38.106000000000002,37.609000000000002,37.363999999999997,null,null,null,null,null,null,null,null,18.318000000000001,20.021999999999998,20.448,21.015999999999998,21.015999999999998,null,null,null,null,null,null,null,null,56.391000000000005,58.031999999999996,58.554000000000002,58.625,58.379999999999995,0,0,0,0,0,0,0]
["250W Mercury Vapour",38.514000000000003,38.450000000000003,38.548000000000002,38.045000000000002,37.796999999999997,null,null,null,null,null,null,null,null,34.83,38.07,38.880000000000003,39.96,39.96,null,null,null,null,null,null,null,null,73.343999999999994,76.52000000000001,77.427999999999997,78.004999999999995,77.757000000000005,0,0,0,0,0,0,0]
["400W Mercury Vapour",42.789000000000001,42.718000000000004,42.826000000000001,42.267000000000003,41.991,null,null,null,null,null,null,null,null,55.47,60.63,61.92,63.64,63.64,null,null,null,null,null,null,null,null,98.259,103.34800000000001,104.74600000000001,105.90700000000001,105.631,0,0,0,0,0,0,0]
["70W Sodium Vapour",35.215000000000003,35.156999999999996,35.246000000000002,34.786000000000001,34.558999999999997,null,null,null,null,null,null,null,null,11.093999999999999,12.125999999999999,12.384,12.728,12.728,null,null,null,null,null,null,null,null,46.309000000000005,47.282999999999994,47.63,47.514000000000003,47.286999999999999,0,0,0,0,0,0,0]
["100W Sodium Vapour",35.476999999999997,35.417999999999999,35.508000000000003,35.045000000000002,34.817,null,null,null,null,null,null,null,null,15.48,16.920000000000002,17.28,17.760000000000002,17.760000000000002,null,null,null,null,null,null,null,null,50.956999999999994,52.338000000000001,52.788000000000004,52.805000000000007,52.576999999999998,0,0,0,0,0,0,0]
["150W Sodium Vapour",39.213999999999999,39.149000000000001,39.247999999999998,38.735999999999997,38.482999999999997,null,null,null,null,null,null,null,null,22.317,24.393000000000001,24.911999999999999,25.603999999999999,25.603999999999999,null,null,null,null,null,null,null,null,61.530999999999999,63.542000000000002,64.16,64.34,64.086999999999989,0,0,0,0,0,0,0]
["250W Sodium Vapour",39.334000000000003,39.268999999999998,39.369,38.854999999999997,38.601999999999997,null,null,null,null,null,null,null,null,35.216999999999999,38.493000000000002,39.311999999999998,40.404000000000003,40.404000000000003,null,null,null,null,null,null,null,null,74.551000000000002,77.762,78.680999999999997,79.259,79.006,0,0,0,0,0,0,0]
["400W Sodium Vapour",39.53,39.465000000000003,39.564999999999998,39.048999999999999,38.793999999999997,null,null,null,null,null,null,null,null,56.76,62.04,63.36,65.12,65.12,null,null,null,null,null,null,null,null,96.289999999999992,101.505,102.925,104.16900000000001,103.914,0,0,0,0,0,0,0]
["150W Metal Halide",39.213999999999999,39.149000000000001,39.247999999999998,38.735999999999997,38.482999999999997,null,null,null,null,null,null,null,null,22.317,24.393000000000001,24.911999999999999,25.603999999999999,25.603999999999999,null,null,null,null,null,null,null,null,61.530999999999999,63.542000000000002,64.16,64.34,64.086999999999989,0,0,0,0,0,0,0]
["250W Metal Halide",39.334000000000003,39.268999999999998,39.369,38.854999999999997,38.601999999999997,null,null,null,null,null,null,null,null,36.893999999999998,40.326000000000001,41.183999999999997,42.328000000000003,42.328000000000003,null,null,null,null,null,null,null,null,76.228000000000009,79.594999999999999,80.552999999999997,81.182999999999993,80.930000000000007,0,0,0,0,0,0,0]
["2x20W Fluorescent",36.953000000000003,36.892000000000003,36.985999999999997,36.503,36.265000000000001,null,null,null,null,null,null,null,null,6.45,7.05,7.2,7.4,7.4,null,null,null,null,null,null,null,null,43.403000000000006,43.942,44.186,43.902999999999999,43.664999999999999,0,0,0,0,0,0,0]
["2x40W Fluorescent",36.701000000000001,36.64,36.732999999999997,36.253999999999998,36.018000000000001,null,null,null,null,null,null,null,null,12.9,14.1,14.4,14.8,14.8,null,null,null,null,null,null,null,null,49.600999999999999,50.74,51.132999999999996,51.054000000000002,50.817999999999998,0,0,0,0,0,0,0]
["42W Compact Fluorescent",35.158999999999999,35.100999999999999,35.19,34.731000000000002,34.505000000000003,null,null,null,null,null,null,null,null,5.9859999999999998,6.5419999999999998,6.6820000000000004,6.867,6.867,null,null,null,null,null,null,null,null,41.144999999999996,41.643000000000001,41.872,41.597999999999999,41.372,0,0,0,0,0,0,0]
["60W Incandescent",32.454000000000001,32.4,32.481999999999999,32.058,31.849,null,null,null,null,null,null,null,null,7.74,8.4600000000000009,8.64,8.8800000000000008,8.8800000000000008,null,null,null,null,null,null,null,null,40.194000000000003,40.86,41.122,40.938000000000002,40.728999999999999,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Price (cents) per Light per day",null,null,null,null,null,null,null,null,null,null,null,null,"Price (cents) per Light per day"]
[null,"(Nominal)",null,"Annuity",null,null,null,null,null,null,null,null,null,null,"(Nominal)",null,"RAB"]
["Private Contract Lights","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",null,"2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
["32W Compact Fluorescent",17.76993340378198,18.317713264461059,{"$f":"'Smoothed Prices with Price Path'!P12","v":20.53476346197543},{"$f":"'Smoothed Prices with Price Path'!Q12","v":22.305860105406168},{"$f":"'Smoothed Prices with Price Path'!R12","v":24.164900080599615},{"$f":"'Smoothed Prices with Price Path'!S12","v":26.115603331098143},{"$f":"'Smoothed Prices with Price Path'!T12","v":28.161835937567833},{"$f":"'Smoothed Prices with Price Path'!U12","v":30.423256013230127},{"$f":"'Smoothed Prices with Price Path'!V12","v":32.701575742191046},{"$f":"'Smoothed Prices with Price Path'!W12","v":35.075899737102937},{"$f":"'Smoothed Prices with Price Path'!X12","v":37.549633541301034},{"$f":"'Smoothed Prices with Price Path'!Y12","v":40.12629374924645},null,17.76993340378198,18.317713264461059,{"$f":"'Revenue Nominal RAB'!D93","v":29.81202365063313},{"$f":"'Revenue Nominal RAB'!E93","v":29.847652336977522},{"$f":"'Revenue Nominal RAB'!F93","v":29.258028178328633},{"$f":"'Revenue Nominal RAB'!G93","v":30.118498905319708},{"$f":"'Revenue Nominal RAB'!H93","v":32.902086535122592}]
["42W Compact Fluorescent",17.76993340378198,18.317713264461059,{"$f":"'Smoothed Prices with Price Path'!P13","v":20.53476346197543},{"$f":"'Smoothed Prices with Price Path'!Q13","v":22.305860105406168},{"$f":"'Smoothed Prices with Price Path'!R13","v":24.164900080599615},{"$f":"'Smoothed Prices with Price Path'!S13","v":26.115603331098143},{"$f":"'Smoothed Prices with Price Path'!T13","v":28.161835937567833},{"$f":"'Smoothed Prices with Price Path'!U13","v":30.423256013230127},{"$f":"'Smoothed Prices with Price Path'!V13","v":32.701575742191046},{"$f":"'Smoothed Prices with Price Path'!W13","v":35.075899737102937},{"$f":"'Smoothed Prices with Price Path'!X13","v":37.549633541301034},{"$f":"'Smoothed Prices with Price Path'!Y13","v":40.12629374924645},null,17.76993340378198,18.317713264461059,{"$f":"'Revenue Nominal RAB'!D94","v":29.81202365063313},{"$f":"'Revenue Nominal RAB'!E94","v":29.847652336977525},{"$f":"'Revenue Nominal RAB'!F94","v":29.258028178328633},{"$f":"'Revenue Nominal RAB'!G94","v":30.118498905319708},{"$f":"'Revenue Nominal RAB'!H94","v":32.902086535122592}]
["42W Compact Fluorescent - Bottom Pole Entry",17.76993340378198,18.317713264461059,{"$f":"'Smoothed Prices with Price Path'!P14","v":20.53476346197543},{"$f":"'Smoothed Prices with Price Path'!Q14","v":22.305860105406168},{"$f":"'Smoothed Prices with Price Path'!R14","v":24.164900080599615},{"$f":"'Smoothed Prices with Price Path'!S14","v":26.115603331098143},{"$f":"'Smoothed Prices with Price Path'!T14","v":28.161835937567833},{"$f":"'Smoothed Prices with Price Path'!U14","v":30.423256013230127},{"$f":"'Smoothed Prices with Price Path'!V14","v":32.701575742191046},{"$f":"'Smoothed Prices with Price Path'!W14","v":35.075899737102937},{"$f":"'Smoothed Prices with Price Path'!X14","v":37.549633541301034},{"$f":"'Smoothed Prices with Price Path'!Y14","v":40.12629374924645},null,17.76993340378198,18.317713264461059,{"$f":"'Revenue Nominal RAB'!D95","v":29.81202365063313},{"$f":"'Revenue Nominal RAB'!E95","v":29.847652336977532},{"$f":"'Revenue Nominal RAB'!F95","v":29.258028178328637},{"$f":"'Revenue Nominal RAB'!G95","v":30.118498905319708},{"$f":"'Revenue Nominal RAB'!H95","v":32.902086535122599}]
["2x24W Compact Fluorescent",18.085479064685114,18.64298600504647,{"$f":"'Smoothed Prices with Price Path'!P15","v":20.85735740547014},{"$f":"'Smoothed Prices with Price Path'!Q15","v":22.639788504601086},{"$f":"'Smoothed Prices with Price Path'!R15","v":24.510561175724021},{"$f":"'Smoothed Prices with Price Path'!S15","v":26.473409354696813},{"$f":"'Smoothed Prices with Price Path'!T15","v":28.532213606126142},{"$f":"'Smoothed Prices with Price Path'!U15","v":30.802707934668113},{"$f":"'Smoothed Prices with Price Path'!V15","v":33.090974785219416},{"$f":"'Smoothed Prices with Price Path'!W15","v":35.475506659995247},{"$f":"'Smoothed Prices with Price Path'!X15","v":37.959715937964319},{"$f":"'Smoothed Prices with Price Path'!Y15","v":40.547126228413532},null,18.085479064685114,18.64298600504647,{"$f":"'Revenue Nominal RAB'!D96","v":30.341404064838667},{"$f":"'Revenue Nominal RAB'!E96","v":30.37766541969814},{"$f":"'Revenue Nominal RAB'!F96","v":29.777571140503628},{"$f":"'Revenue Nominal RAB'!G96","v":30.653321486054132},{"$f":"'Revenue Nominal RAB'!H96","v":33.48633805733752}]
["1x20W Fluorescent",17.73817393791186,18.284974774337201,{"$f":"'Smoothed Prices with Price Path'!P16","v":20.507880633350872},{"$f":"'Smoothed Prices with Price Path'!Q16","v":22.278032738806594},{"$f":"'Smoothed Prices with Price Path'!R16","v":24.136094989339252},{"$f":"'Smoothed Prices with Price Path'!S16","v":26.085786162464924},{"$f":"'Smoothed Prices with Price Path'!T16","v":28.130971131854643},{"$f":"'Smoothed Prices with Price Path'!U16","v":30.391635019776963},{"$f":"'Smoothed Prices with Price Path'!V16","v":32.669125821938678},{"$f":"'Smoothed Prices with Price Path'!W16","v":35.042599160195245},{"$f":"'Smoothed Prices with Price Path'!X16","v":37.515460008245761},{"$f":"'Smoothed Prices with Price Path'!Y16","v":40.091224375982527},null,17.73817393791186,18.284974774337201,{"$f":"'Revenue Nominal RAB'!D97","v":29.758741855696858},{"$f":"'Revenue Nominal RAB'!E97","v":29.794306864366039},{"$f":"'Revenue Nominal RAB'!F97","v":29.20573651655128},{"$f":"'Revenue Nominal RAB'!G97","v":30.064669359856179},{"$f":"'Revenue Nominal RAB'!H97","v":32.843281998795767}]
["1x40W Fluorescent",17.756614918094513,18.303984220215572,{"$f":"'Smoothed Prices with Price Path'!P17","v":20.527236269960557},{"$f":"'Smoothed Prices with Price Path'!Q17","v":22.298068442758289},{"$f":"'Smoothed Prices with Price Path'!R17","v":24.156834655046715},{"$f":"'Smoothed Prices with Price Path'!S17","v":26.107254523880847},{"$f":"'Smoothed Prices with Price Path'!T17","v":28.153193791968143},{"$f":"'Smoothed Prices with Price Path'!U17","v":30.414402135063245},{"$f":"'Smoothed Prices with Price Path'!V17","v":32.692489764520388},{"$f":"'Smoothed Prices with Price Path'!W17","v":35.066575575568791},{"$f":"'Smoothed Prices with Price Path'!X17","v":37.540064952045562},{"$f":"'Smoothed Prices with Price Path'!Y17","v":40.116474324732557},null,17.756614918094513,18.303984220215572,{"$f":"'Revenue Nominal RAB'!D98","v":29.789679672111468},{"$f":"'Revenue Nominal RAB'!E98","v":29.825281654914647},{"$f":"'Revenue Nominal RAB'!F98","v":29.236099416938139},{"$f":"'Revenue Nominal RAB'!G98","v":30.095925224964038},{"$f":"'Revenue Nominal RAB'!H98","v":32.877426568275865}]
["2x20W Fluorescent",18.021960132944873,18.577509024798761,{"$f":"'Smoothed Prices with Price Path'!P18","v":20.804667061366008},{"$f":"'Smoothed Prices with Price Path'!Q18","v":22.585246866065919},{"$f":"'Smoothed Prices with Price Path'!R18","v":24.454103196853705},{"$f":"'Smoothed Prices with Price Path'!S18","v":26.414967704175702},{"$f":"'Smoothed Prices with Price Path'!T18","v":28.471718586928294},{"$f":"'Smoothed Prices with Price Path'!U18","v":30.74073078749991},{"$f":"'Smoothed Prices with Price Path'!V18","v":33.027372941524781},{"$f":"'Smoothed Prices with Price Path'!W18","v":35.410237529256179},{"$f":"'Smoothed Prices with Price Path'!X18","v":37.892735813175989},{"$f":"'Smoothed Prices with Price Path'!Y18","v":40.478390256816255},null,18.021960132944873,18.577509024798761,{"$f":"'Revenue Nominal RAB'!D99","v":30.234840474966123},{"$f":"'Revenue Nominal RAB'!E99","v":30.270974474475164},{"$f":"'Revenue Nominal RAB'!F99","v":29.672987816948922},{"$f":"'Revenue Nominal RAB'!G99","v":30.545662395127071},{"$f":"'Revenue Nominal RAB'!H99","v":33.368728984683862}]
["2x24W Fluorescent",17.867260799190415,18.418040895485777,{"$f":"'Smoothed Prices with Price Path'!P19","v":20.633692271313812},{"$f":"'Smoothed Prices with Price Path'!Q19","v":22.408264814492611},{"$f":"'Smoothed Prices with Price Path'!R19","v":24.270902816437772},{"$f":"'Smoothed Prices with Price Path'!S19","v":26.22533051166841},{"$f":"'Smoothed Prices with Price Path'!T19","v":28.275418422592388},{"$f":"'Smoothed Prices with Price Path'!U19","v":30.539621269137779},{"$f":"'Smoothed Prices with Price Path'!V19","v":32.820991448719745},{"$f":"'Smoothed Prices with Price Path'!W19","v":35.19844586012325},{"$f":"'Smoothed Prices with Price Path'!X19","v":37.675392142944446},{"$f":"'Smoothed Prices with Price Path'!Y19","v":40.255349042857688},null,17.867260799190415,18.418040895485777,{"$f":"'Revenue Nominal RAB'!D100","v":29.975306570599123},{"$f":"'Revenue Nominal RAB'!E100","v":30.011130398206294},{"$f":"'Revenue Nominal RAB'!F100","v":29.418276819259237},{"$f":"'Revenue Nominal RAB'!G100","v":30.28346041561117},{"$f":"'Revenue Nominal RAB'!H100","v":33.082293985156426}]
["T5 Fluorescent 2 x 24W",18.021960132944873,18.577509024798761,{"$f":"'Smoothed Prices with Price Path'!P20","v":20.804667061366008},{"$f":"'Smoothed Prices with Price Path'!Q20","v":22.585246866065919},{"$f":"'Smoothed Prices with Price Path'!R20","v":24.454103196853705},{"$f":"'Smoothed Prices with Price Path'!S20","v":26.414967704175702},{"$f":"'Smoothed Prices with Price Path'!T20","v":28.471718586928294},{"$f":"'Smoothed Prices with Price Path'!U20","v":30.74073078749991},{"$f":"'Smoothed Prices with Price Path'!V20","v":33.027372941524781},{"$f":"'Smoothed Prices with Price Path'!W20","v":35.410237529256179},{"$f":"'Smoothed Prices with Price Path'!X20","v":37.892735813175989},{"$f":"'Smoothed Prices with Price Path'!Y20","v":40.478390256816255},null,18.021960132944873,18.577509024798761,{"$f":"'Revenue Nominal RAB'!D101","v":30.234840474966123},{"$f":"'Revenue Nominal RAB'!E101","v":30.270974474475164},{"$f":"'Revenue Nominal RAB'!F101","v":29.672987816948922},{"$f":"'Revenue Nominal RAB'!G101","v":30.545662395127067},{"$f":"'Revenue Nominal RAB'!H101","v":33.368728984683862}]
["20 Fluorescent 1X20FL",17.73817393791186,18.284974774337201,{"$f":"'Smoothed Prices with Price Path'!P21","v":20.507880633350872},{"$f":"'Smoothed Prices with Price Path'!Q21","v":22.278032738806594},{"$f":"'Smoothed Prices with Price Path'!R21","v":24.136094989339252},{"$f":"'Smoothed Prices with Price Path'!S21","v":26.085786162464924},{"$f":"'Smoothed Prices with Price Path'!T21","v":28.130971131854643},{"$f":"'Smoothed Prices with Price Path'!U21","v":30.391635019776963},{"$f":"'Smoothed Prices with Price Path'!V21","v":32.669125821938678},{"$f":"'Smoothed Prices with Price Path'!W21","v":35.042599160195245},{"$f":"'Smoothed Prices with Price Path'!X21","v":37.515460008245761},{"$f":"'Smoothed Prices with Price Path'!Y21","v":40.091224375982527},null,17.73817393791186,18.284974774337201,{"$f":"'Revenue Nominal RAB'!D102","v":29.758741855696858},{"$f":"'Revenue Nominal RAB'!E102","v":29.794306864366039},{"$f":"'Revenue Nominal RAB'!F102","v":29.20573651655128},{"$f":"'Revenue Nominal RAB'!G102","v":30.064669359856179},{"$f":"'Revenue Nominal RAB'!H102","v":32.843281998795767}]
["2x40W Fluorescent",18.058842093310172,18.615527916555493,{"$f":"'Smoothed Prices with Price Path'!P22","v":20.843378334585374},{"$f":"'Smoothed Prices with Price Path'!Q22","v":22.62531827396931},{"$f":"'Smoothed Prices with Price Path'!R22","v":24.495582528268635},{"$f":"'Smoothed Prices with Price Path'!S22","v":26.457904427007541},{"$f":"'Smoothed Prices with Price Path'!T22","v":28.516163907155295},{"$f":"'Smoothed Prices with Price Path'!U22","v":30.786265018072474},{"$f":"'Smoothed Prices with Price Path'!V22","v":33.074100826688188},{"$f":"'Smoothed Prices with Price Path'!W22","v":35.458190360003258},{"$f":"'Smoothed Prices with Price Path'!X22","v":37.941945700775584},{"$f":"'Smoothed Prices with Price Path'!Y22","v":40.528890154316301},null,18.058842093310172,18.615527916555493,{"$f":"'Revenue Nominal RAB'!D103","v":30.296716107795341},{"$f":"'Revenue Nominal RAB'!E103","v":30.332924055572381},{"$f":"'Revenue Nominal RAB'!F103","v":29.733713617722618},{"$f":"'Revenue Nominal RAB'!G103","v":30.608174125342785},{"$f":"'Revenue Nominal RAB'!H103","v":33.437018123644044}]
["3x40W Fluorescent",21.857684010936211,22.531473767499378,{"$f":"'Smoothed Prices with Price Path'!P23","v":24.657514059837847},{"$f":"'Smoothed Prices with Price Path'!Q23","v":26.573465047117253},{"$f":"'Smoothed Prices with Price Path'!R23","v":28.582448876289508},{"$f":"'Smoothed Prices with Price Path'!S23","v":30.688364312689107},{"$f":"'Smoothed Prices with Price Path'!T23","v":32.895262541743051},{"$f":"'Smoothed Prices with Price Path'!U23","v":35.272651569207632},{"$f":"'Smoothed Prices with Price Path'!V23","v":37.678095512093627},{"$f":"'Smoothed Prices with Price Path'!W23","v":40.182876211666716},{"$f":"'Smoothed Prices with Price Path'!X23","v":42.790486570657819},{"$f":"'Smoothed Prices with Price Path'!Y23","v":45.504532833001832},null,21.857684010936211,22.531473767499378,{"$f":"'Revenue Nominal RAB'!D104","v":36.669906289204839},{"$f":"'Revenue Nominal RAB'!E104","v":36.713730908585504},{"$f":"'Revenue Nominal RAB'!F104","v":35.988471097413758},{"$f":"'Revenue Nominal RAB'!G104","v":37.04688233756103},{"$f":"'Revenue Nominal RAB'!H104","v":40.470799436543139}]
["4x20 Fluorescent",18.58850802411186,19.161521445395294,{"$f":"'Smoothed Prices with Price Path'!P24","v":21.398239917396275},{"$f":"'Smoothed Prices with Price Path'!Q24","v":23.199675120584569},{"$f":"'Smoothed Prices with Price Path'!R24","v":25.090119611882606},{"$f":"'Smoothed Prices with Price Path'!S24","v":27.073330787597243},{"$f":"'Smoothed Prices with Price Path'!T24","v":29.15321349707558},{"$f":"'Smoothed Prices with Price Path'!U24","v":31.438922322945807},{"$f":"'Smoothed Prices with Price Path'!V24","v":33.743867180696981},{"$f":"'Smoothed Prices with Price Path'!W24","v":36.145514267378033},{"$f":"'Smoothed Prices with Price Path'!X24","v":38.647287423036431},{"$f":"'Smoothed Prices with Price Path'!Y24","v":41.252722018483695},null,18.58850802411186,19.161521445395294,{"$f":"'Revenue Nominal RAB'!D105","v":31.18531894592606},{"$f":"'Revenue Nominal RAB'!E105","v":31.222588872996266},{"$f":"'Revenue Nominal RAB'!F105","v":30.60580358994493},{"$f":"'Revenue Nominal RAB'!G105","v":31.505912028718409},{"$f":"'Revenue Nominal RAB'!H105","v":34.417726035933377}]
["4x40W Fluorescent",22.158886687252838,22.841961383512729,{"$f":"'Smoothed Prices with Price Path'!P25","v":24.97258081131768},{"$f":"'Smoothed Prices with Price Path'!Q25","v":26.899601783664295},{"$f":"'Smoothed Prices with Price Path'!R25","v":28.92004454586101},{"$f":"'Smoothed Prices with Price Path'!S25","v":31.03782152907047},{"$f":"'Smoothed Prices with Price Path'!T25","v":33.256998064701669},{"$f":"'Smoothed Prices with Price Path'!U25","v":35.643249612478741},{"$f":"'Smoothed Prices with Price Path'!V25","v":38.058408577451338},{"$f":"'Smoothed Prices with Price Path'!W25","v":40.573158973024881},{"$f":"'Smoothed Prices with Price Path'!X25","v":43.191000378065638},{"$f":"'Smoothed Prices with Price Path'!Y25","v":45.915545887655028},null,22.158886687252838,22.841961383512729,{"$f":"'Revenue Nominal RAB'!D106","v":37.175223957310124},{"$f":"'Revenue Nominal RAB'!E106","v":37.219652487546092},{"$f":"'Revenue Nominal RAB'!F106","v":36.484398470398972},{"$f":"'Revenue Nominal RAB'!G106","v":37.557394800989343},{"$f":"'Revenue Nominal RAB'!H106","v":41.02849407138465}]
["100W Sodium Vapour",22.000089357902237,22.678268932893445,{"$f":"'Smoothed Prices with Price Path'!P26","v":24.783325697800787},{"$f":"'Smoothed Prices with Price Path'!Q26","v":26.703697122803277},{"$f":"'Smoothed Prices with Price Path'!R26","v":28.717256703388028},{"$f":"'Smoothed Prices with Price Path'!S26","v":30.827908661892586},{"$f":"'Smoothed Prices with Price Path'!T26","v":33.039709832480789},{"$f":"'Smoothed Prices with Price Path'!U26","v":35.420637818568451},{"$f":"'Smoothed Prices with Price Path'!V26","v":37.829961138874694},{"$f":"'Smoothed Prices with Price Path'!W26","v":40.338722911594729},{"$f":"'Smoothed Prices with Price Path'!X26","v":42.950418705356512},{"$f":"'Smoothed Prices with Price Path'!Y26","v":45.668657499877007},null,22.000089357902237,22.678268932893445,{"$f":"'Revenue Nominal RAB'!D107","v":36.908814982628762},{"$f":"'Revenue Nominal RAB'!E107","v":36.952925124488637},{"$f":"'Revenue Nominal RAB'!F107","v":36.222940161512199},{"$f":"'Revenue Nominal RAB'!G107","v":37.288247073671691},{"$f":"'Revenue Nominal RAB'!H107","v":40.734471389750517}]
["150W Sodium Vapour",21.995991362306089,22.674044611587135,{"$f":"'Smoothed Prices with Price Path'!P28","v":24.779024445220855},{"$f":"'Smoothed Prices with Price Path'!Q28","v":26.699244744147343},{"$f":"'Smoothed Prices with Price Path'!R28","v":28.712647888786368},{"$f":"'Smoothed Prices with Price Path'!S28","v":30.823137914911271},{"$f":"'Smoothed Prices with Price Path'!T28","v":33.034771463566678},{"$f":"'Smoothed Prices with Price Path'!U28","v":35.415578459615951},{"$f":"'Smoothed Prices with Price Path'!V28","v":37.824769151634321},{"$f":"'Smoothed Prices with Price Path'!W28","v":40.333394819289502},{"$f":"'Smoothed Prices with Price Path'!X28","v":42.94495094006767},{"$f":"'Smoothed Prices with Price Path'!Y28","v":45.663046400154791},null,21.995991362306089,22.674044611587135,{"$f":"'Revenue Nominal RAB'!D109","v":36.901939912314397},{"$f":"'Revenue Nominal RAB'!E109","v":36.946041837700058},{"$f":"'Revenue Nominal RAB'!F109","v":36.216192850315124},{"$f":"'Revenue Nominal RAB'!G109","v":37.28130132586994},{"$f":"'Revenue Nominal RAB'!H109","v":40.726883707643822}]
["250W Sodium Vapour",22.126102722483683,22.808166813062297,{"$f":"'Smoothed Prices with Price Path'!P32","v":24.912363275198668},{"$f":"'Smoothed Prices with Price Path'!Q32","v":26.837268482481242},{"$f":"'Smoothed Prices with Price Path'!R32","v":28.855521141437787},{"$f":"'Smoothed Prices with Price Path'!S32","v":30.971031071332053},{"$f":"'Smoothed Prices with Price Path'!T32","v":33.187860899904116},{"$f":"'Smoothed Prices with Price Path'!U32","v":35.572418587143645},{"$f":"'Smoothed Prices with Price Path'!V32","v":37.985720756086039},{"$f":"'Smoothed Prices with Price Path'!W32","v":40.498565680751646},{"$f":"'Smoothed Prices with Price Path'!X32","v":43.114451664021821},{"$f":"'Smoothed Prices with Price Path'!Y32","v":45.836990491543844},null,22.126102722483683,22.808166813062297,{"$f":"'Revenue Nominal RAB'!D113","v":37.120223394795261},{"$f":"'Revenue Nominal RAB'!E113","v":37.164586193237461},{"$f":"'Revenue Nominal RAB'!F113","v":36.43041998082235},{"$f":"'Revenue Nominal RAB'!G113","v":37.501828818575369},{"$f":"'Revenue Nominal RAB'!H113","v":40.967792614531156}]
["250W Sodium Vapour - Flood Light",22.126102722483683,22.808166813062297,{"$f":"'Smoothed Prices with Price Path'!P36","v":24.912363275198668},{"$f":"'Smoothed Prices with Price Path'!Q36","v":26.837268482481242},{"$f":"'Smoothed Prices with Price Path'!R36","v":28.855521141437787},{"$f":"'Smoothed Prices with Price Path'!S36","v":30.971031071332053},{"$f":"'Smoothed Prices with Price Path'!T36","v":33.187860899904116},{"$f":"'Smoothed Prices with Price Path'!U36","v":35.572418587143645},{"$f":"'Smoothed Prices with Price Path'!V36","v":37.985720756086039},{"$f":"'Smoothed Prices with Price Path'!W36","v":40.498565680751646},{"$f":"'Smoothed Prices with Price Path'!X36","v":43.114451664021821},{"$f":"'Smoothed Prices with Price Path'!Y36","v":45.836990491543844},null,22.126102722483683,22.808166813062297,{"$f":"'Revenue Nominal RAB'!D117","v":37.120223394795261},{"$f":"'Revenue Nominal RAB'!E117","v":37.164586193237461},{"$f":"'Revenue Nominal RAB'!F117","v":36.430419980822357},{"$f":"'Revenue Nominal RAB'!G117","v":37.501828818575369},{"$f":"'Revenue Nominal RAB'!H117","v":40.967792614531149}]
["400W Sodium Vapour",22.170156175142235,22.853578267105064,{"$f":"'Smoothed Prices with Price Path'!P37","v":24.957526427287934},{"$f":"'Smoothed Prices with Price Path'!Q37","v":26.884018458368537},{"$f":"'Smoothed Prices with Price Path'!R37","v":28.903913694755211},{"$f":"'Smoothed Prices with Price Path'!S37","v":31.021123914635872},{"$f":"'Smoothed Prices with Price Path'!T37","v":33.239713773502281},{"$f":"'Smoothed Prices with Price Path'!U37","v":35.625541856144956},{"$f":"'Smoothed Prices with Price Path'!V37","v":38.040236622110015},{"$f":"'Smoothed Prices with Price Path'!W37","v":40.554510649956583},{"$f":"'Smoothed Prices with Price Path'!X37","v":43.171863199554686},{"$f":"'Smoothed Prices with Price Path'!Y37","v":45.895907038627236},null,22.170156175142235,22.853578267105064,{"$f":"'Revenue Nominal RAB'!D118","v":37.194130400674602},{"$f":"'Revenue Nominal RAB'!E118","v":37.238581526214681},{"$f":"'Revenue Nominal RAB'!F118","v":36.50295357619094},{"$f":"'Revenue Nominal RAB'!G118","v":37.576495607444144},{"$f":"'Revenue Nominal RAB'!H118","v":41.049360197178046}]
["400W Sodium Vapour - Flood Light",22.170156175142235,22.853578267105064,{"$f":"'Smoothed Prices with Price Path'!P39","v":24.957526427287934},{"$f":"'Smoothed Prices with Price Path'!Q39","v":26.884018458368537},{"$f":"'Smoothed Prices with Price Path'!R39","v":28.903913694755211},{"$f":"'Smoothed Prices with Price Path'!S39","v":31.021123914635872},{"$f":"'Smoothed Prices with Price Path'!T39","v":33.239713773502281},{"$f":"'Smoothed Prices with Price Path'!U39","v":35.625541856144956},{"$f":"'Smoothed Prices with Price Path'!V39","v":38.040236622110015},{"$f":"'Smoothed Prices with Price Path'!W39","v":40.554510649956583},{"$f":"'Smoothed Prices with Price Path'!X39","v":43.171863199554686},{"$f":"'Smoothed Prices with Price Path'!Y39","v":45.895907038627236},null,22.170156175142235,22.853578267105064,{"$f":"'Revenue Nominal RAB'!D120","v":37.194130400674609},{"$f":"'Revenue Nominal RAB'!E120","v":37.238581526214688},{"$f":"'Revenue Nominal RAB'!F120","v":36.50295357619094},{"$f":"'Revenue Nominal RAB'!G120","v":37.576495607444144},{"$f":"'Revenue Nominal RAB'!H120","v":41.049360197178039}]
["70W Sodium Vapour",17.976882181387282,18.531041490429413,{"$f":"'Smoothed Prices with Price Path'!P40","v":20.746600151536963},{"$f":"'Smoothed Prices with Price Path'!Q40","v":22.525139754210834},{"$f":"'Smoothed Prices with Price Path'!R40","v":24.391884199731312},{"$f":"'Smoothed Prices with Price Path'!S40","v":26.350562619927942},{"$f":"'Smoothed Prices with Price Path'!T40","v":28.405050606587796},{"$f":"'Smoothed Prices with Price Path'!U40","v":30.672429441641075},{"$f":"'Smoothed Prices with Price Path'!V40","v":32.957281113779672},{"$f":"'Smoothed Prices with Price Path'!W40","v":35.338308283135561},{"$f":"'Smoothed Prices with Price Path'!X40","v":37.818920981776593},{"$f":"'Smoothed Prices with Price Path'!Y40","v":40.402640410566171},null,17.976882181387282,18.531041490429413,{"$f":"'Revenue Nominal RAB'!D121","v":30.159214701508191},{"$f":"'Revenue Nominal RAB'!E121","v":30.195258319800789},{"$f":"'Revenue Nominal RAB'!F121","v":29.598767393781074},{"$f":"'Revenue Nominal RAB'!G121","v":30.469259169307865},{"$f":"'Revenue Nominal RAB'!H121","v":33.28526448151031}]
["100W Incandescent",21.073942353173557,21.723572317668722,{"$f":"'Smoothed Prices with Price Path'!P42","v":23.835974817071314},{"$f":"'Smoothed Prices with Price Path'!Q42","v":25.723060723834188},{"$f":"'Smoothed Prices with Price Path'!R42","v":27.70216528737269},{"$f":"'Smoothed Prices with Price Path'!S42","v":29.777151639257831},{"$f":"'Smoothed Prices with Price Path'!T42","v":31.952034079147882},{"$f":"'Smoothed Prices with Price Path'!U42","v":34.306314009278886},{"$f":"'Smoothed Prices with Price Path'!V42","v":36.686425949181377},{"$f":"'Smoothed Prices with Price Path'!W42","v":39.165210581367624},{"$f":"'Smoothed Prices with Price Path'!X42","v":41.746143400488656},{"$f":"'Smoothed Prices with Price Path'!Y42","v":44.432812786056317},null,21.073942353173557,21.723572317668722,{"$f":"'Revenue Nominal RAB'!D123","v":35.355049091583943},{"$f":"'Revenue Nominal RAB'!E123","v":35.397302310269687},{"$f":"'Revenue Nominal RAB'!F123","v":34.698047830972619},{"$f":"'Revenue Nominal RAB'!G123","v":35.718508070477171},{"$f":"'Revenue Nominal RAB'!H123","v":39.019655233639199}]
["60W Incandescent",17.576303111864149,18.118114082738192,{"$f":"'Smoothed Prices with Price Path'!P43","v":20.337981156443657},{"$f":"'Smoothed Prices with Price Path'!Q43","v":22.102163781897268},{"$f":"'Smoothed Prices with Price Path'!R43","v":23.954046812573729},{"$f":"'Smoothed Prices with Price Path'!S43","v":25.89734165670296},{"$f":"'Smoothed Prices with Price Path'!T43","v":27.935905559747265},{"$f":"'Smoothed Prices with Price Path'!U43","v":30.191790341152949},{"$f":"'Smoothed Prices with Price Path'!V43","v":32.464042325943737},{"$f":"'Smoothed Prices with Price Path'!W43","v":34.832139514138625},{"$f":"'Smoothed Prices with Price Path'!X43","v":37.299483279336428},{"$f":"'Smoothed Prices with Price Path'!Y43","v":39.869585936954522},null,17.576303111864149,18.118114082738192,{"$f":"'Revenue Nominal RAB'!D124","v":29.487176578279733},{"$f":"'Revenue Nominal RAB'!E124","v":29.522417036217146},{"$f":"'Revenue Nominal RAB'!F124","v":28.939217724266715},{"$f":"'Revenue Nominal RAB'!G124","v":29.790312321687225},{"$f":"'Revenue Nominal RAB'!H124","v":32.543568555581629}]
["18W LED",12.042984558169916,12.414224238901109,{"$f":"'Smoothed Prices with Price Path'!P44","v":14.809796278089282},{"$f":"'Smoothed Prices with Price Path'!Q44","v":16.379744114360307},{"$f":"'Smoothed Prices with Price Path'!R44","v":18.030567845791847},{"$f":"'Smoothed Prices with Price Path'!S44","v":19.765739098967146},{"$f":"'Smoothed Prices with Price Path'!T44","v":21.588866912886346},{"$f":"'Smoothed Prices with Price Path'!U44","v":23.689249247443939},{"$f":"'Smoothed Prices with Price Path'!V44","v":25.791040725247548},{"$f":"'Smoothed Prices with Price Path'!W44","v":27.984208878840658},{"$f":"'Smoothed Prices with Price Path'!X44","v":30.272037941849923},{"$f":"'Smoothed Prices with Price Path'!Y44","v":32.657920018961185},null,12.042984558169916,12.414224238901109,{"$f":"'Revenue Nominal RAB'!D125","v":20.204112886318391},{"$f":"'Revenue Nominal RAB'!E125","v":20.228259049937787},{"$f":"'Revenue Nominal RAB'!F125","v":19.82866078041241},{"$f":"'Revenue Nominal RAB'!G125","v":20.411816352380129},{"$f":"'Revenue Nominal RAB'!H125","v":22.29830079102717}]
["25W LED",12.042984558169916,12.414224238901109,{"$f":"'Smoothed Prices with Price Path'!P48","v":14.809796278089282},{"$f":"'Smoothed Prices with Price Path'!Q48","v":16.379744114360307},{"$f":"'Smoothed Prices with Price Path'!R48","v":18.030567845791847},{"$f":"'Smoothed Prices with Price Path'!S48","v":19.765739098967146},{"$f":"'Smoothed Prices with Price Path'!T48","v":21.588866912886346},{"$f":"'Smoothed Prices with Price Path'!U48","v":23.689249247443939},{"$f":"'Smoothed Prices with Price Path'!V48","v":25.791040725247548},{"$f":"'Smoothed Prices with Price Path'!W48","v":27.984208878840658},{"$f":"'Smoothed Prices with Price Path'!X48","v":30.272037941849923},{"$f":"'Smoothed Prices with Price Path'!Y48","v":32.657920018961185},null,12.042984558169916,12.414224238901109,{"$f":"'Revenue Nominal RAB'!D126","v":20.204112886318391},{"$f":"'Revenue Nominal RAB'!E126","v":20.228259049937787},{"$f":"'Revenue Nominal RAB'!F126","v":19.828660780412406},{"$f":"'Revenue Nominal RAB'!G126","v":20.411816352380129},{"$f":"'Revenue Nominal RAB'!H126","v":22.29830079102717}]
["18W LED Decorative - Bottom Pole Entry",12.042984558169916,12.414224238901109,{"$f":"'Smoothed Prices with Price Path'!P45","v":14.809796278089282},{"$f":"'Smoothed Prices with Price Path'!Q45","v":16.379744114360307},{"$f":"'Smoothed Prices with Price Path'!R45","v":18.030567845791847},{"$f":"'Smoothed Prices with Price Path'!S45","v":19.765739098967146},{"$f":"'Smoothed Prices with Price Path'!T45","v":21.588866912886346},{"$f":"'Smoothed Prices with Price Path'!U45","v":23.689249247443939},{"$f":"'Smoothed Prices with Price Path'!V45","v":25.791040725247548},{"$f":"'Smoothed Prices with Price Path'!W45","v":27.984208878840658},{"$f":"'Smoothed Prices with Price Path'!X45","v":30.272037941849923},{"$f":"'Smoothed Prices with Price Path'!Y45","v":32.657920018961185},null,12.042984558169916,12.414224238901109,{"$f":"'Revenue Nominal RAB'!D127","v":20.204112886318391},{"$f":"'Revenue Nominal RAB'!E127","v":20.228259049937787},{"$f":"'Revenue Nominal RAB'!F127","v":19.828660780412406},{"$f":"'Revenue Nominal RAB'!G127","v":20.411816352380129},{"$f":"'Revenue Nominal RAB'!H127","v":22.29830079102717}]
["18W LED Decorative - Side Entry",12.042984558169916,12.414224238901109,{"$f":"'Smoothed Prices with Price Path'!P46","v":14.809796278089282},{"$f":"'Smoothed Prices with Price Path'!Q46","v":16.379744114360307},{"$f":"'Smoothed Prices with Price Path'!R46","v":18.030567845791847},{"$f":"'Smoothed Prices with Price Path'!S46","v":19.765739098967146},{"$f":"'Smoothed Prices with Price Path'!T46","v":21.588866912886346},{"$f":"'Smoothed Prices with Price Path'!U46","v":23.689249247443939},{"$f":"'Smoothed Prices with Price Path'!V46","v":25.791040725247548},{"$f":"'Smoothed Prices with Price Path'!W46","v":27.984208878840658},{"$f":"'Smoothed Prices with Price Path'!X46","v":30.272037941849923},{"$f":"'Smoothed Prices with Price Path'!Y46","v":32.657920018961185},null,12.042984558169916,12.414224238901109,{"$f":"'Revenue Nominal RAB'!D128","v":20.204112886318391},{"$f":"'Revenue Nominal RAB'!E128","v":20.228259049937787},{"$f":"'Revenue Nominal RAB'!F128","v":19.828660780412406},{"$f":"'Revenue Nominal RAB'!G128","v":20.411816352380129},{"$f":"'Revenue Nominal RAB'!H128","v":22.29830079102717}]
["18W LED Decorative - Top Entry",12.042984558169916,12.414224238901109,{"$f":"'Smoothed Prices with Price Path'!P47","v":14.809796278089282},{"$f":"'Smoothed Prices with Price Path'!Q47","v":16.379744114360307},{"$f":"'Smoothed Prices with Price Path'!R47","v":18.030567845791847},{"$f":"'Smoothed Prices with Price Path'!S47","v":19.765739098967146},{"$f":"'Smoothed Prices with Price Path'!T47","v":21.588866912886346},{"$f":"'Smoothed Prices with Price Path'!U47","v":23.689249247443939},{"$f":"'Smoothed Prices with Price Path'!V47","v":25.791040725247548},{"$f":"'Smoothed Prices with Price Path'!W47","v":27.984208878840658},{"$f":"'Smoothed Prices with Price Path'!X47","v":30.272037941849923},{"$f":"'Smoothed Prices with Price Path'!Y47","v":32.657920018961185},null,12.042984558169916,12.414224238901109,{"$f":"'Revenue Nominal RAB'!D129","v":20.204112886318391},{"$f":"'Revenue Nominal RAB'!E129","v":20.228259049937787},{"$f":"'Revenue Nominal RAB'!F129","v":19.82866078041241},{"$f":"'Revenue Nominal RAB'!G129","v":20.411816352380129},{"$f":"'Revenue Nominal RAB'!H129","v":22.29830079102717}]
["25W LED Decorative - Bottom Pole Entry",12.042984558169916,12.414224238901109,{"$f":"'Smoothed Prices with Price Path'!P49","v":14.809796278089282},{"$f":"'Smoothed Prices with Price Path'!Q49","v":16.379744114360307},{"$f":"'Smoothed Prices with Price Path'!R49","v":18.030567845791847},{"$f":"'Smoothed Prices with Price Path'!S49","v":19.765739098967146},{"$f":"'Smoothed Prices with Price Path'!T49","v":21.588866912886346},{"$f":"'Smoothed Prices with Price Path'!U49","v":23.689249247443939},{"$f":"'Smoothed Prices with Price Path'!V49","v":25.791040725247548},{"$f":"'Smoothed Prices with Price Path'!W49","v":27.984208878840658},{"$f":"'Smoothed Prices with Price Path'!X49","v":30.272037941849923},{"$f":"'Smoothed Prices with Price Path'!Y49","v":32.657920018961185},null,12.042984558169916,12.414224238901109,{"$f":"'Revenue Nominal RAB'!D130","v":20.204112886318391},{"$f":"'Revenue Nominal RAB'!E130","v":20.228259049937787},{"$f":"'Revenue Nominal RAB'!F130","v":19.828660780412406},{"$f":"'Revenue Nominal RAB'!G130","v":20.411816352380129},{"$f":"'Revenue Nominal RAB'!H130","v":22.29830079102717}]
["25W LED Decorative - Side Entry",12.042984558169916,12.414224238901109,{"$f":"'Smoothed Prices with Price Path'!P50","v":14.809796278089282},{"$f":"'Smoothed Prices with Price Path'!Q50","v":16.379744114360307},{"$f":"'Smoothed Prices with Price Path'!R50","v":18.030567845791847},{"$f":"'Smoothed Prices with Price Path'!S50","v":19.765739098967146},{"$f":"'Smoothed Prices with Price Path'!T50","v":21.588866912886346},{"$f":"'Smoothed Prices with Price Path'!U50","v":23.689249247443939},{"$f":"'Smoothed Prices with Price Path'!V50","v":25.791040725247548},{"$f":"'Smoothed Prices with Price Path'!W50","v":27.984208878840658},{"$f":"'Smoothed Prices with Price Path'!X50","v":30.272037941849923},{"$f":"'Smoothed Prices with Price Path'!Y50","v":32.657920018961185},null,12.042984558169916,12.414224238901109,{"$f":"'Revenue Nominal RAB'!D131","v":20.204112886318391},{"$f":"'Revenue Nominal RAB'!E131","v":20.228259049937787},{"$f":"'Revenue Nominal RAB'!F131","v":19.828660780412406},{"$f":"'Revenue Nominal RAB'!G131","v":20.411816352380129},{"$f":"'Revenue Nominal RAB'!H131","v":22.29830079102717}]
["25W LED Decorative - Top Entry",12.042984558169916,12.414224238901109,{"$f":"'Smoothed Prices with Price Path'!P51","v":14.809796278089282},{"$f":"'Smoothed Prices with Price Path'!Q51","v":16.379744114360307},{"$f":"'Smoothed Prices with Price Path'!R51","v":18.030567845791847},{"$f":"'Smoothed Prices with Price Path'!S51","v":19.765739098967146},{"$f":"'Smoothed Prices with Price Path'!T51","v":21.588866912886346},{"$f":"'Smoothed Prices with Price Path'!U51","v":23.689249247443939},{"$f":"'Smoothed Prices with Price Path'!V51","v":25.791040725247548},{"$f":"'Smoothed Prices with Price Path'!W51","v":27.984208878840658},{"$f":"'Smoothed Prices with Price Path'!X51","v":30.272037941849923},{"$f":"'Smoothed Prices with Price Path'!Y51","v":32.657920018961185},null,12.042984558169916,12.414224238901109,{"$f":"'Revenue Nominal RAB'!D132","v":20.204112886318391},{"$f":"'Revenue Nominal RAB'!E132","v":20.228259049937787},{"$f":"'Revenue Nominal RAB'!F132","v":19.828660780412406},{"$f":"'Revenue Nominal RAB'!G132","v":20.411816352380129},{"$f":"'Revenue Nominal RAB'!H132","v":22.29830079102717}]
["30W LED",12.042984558169916,12.414224238901109,{"$f":"'Smoothed Prices with Price Path'!P52","v":14.809796278089282},{"$f":"'Smoothed Prices with Price Path'!Q52","v":16.379744114360307},{"$f":"'Smoothed Prices with Price Path'!R52","v":18.030567845791847},{"$f":"'Smoothed Prices with Price Path'!S52","v":19.765739098967146},{"$f":"'Smoothed Prices with Price Path'!T52","v":21.588866912886346},{"$f":"'Smoothed Prices with Price Path'!U52","v":23.689249247443939},{"$f":"'Smoothed Prices with Price Path'!V52","v":25.791040725247548},{"$f":"'Smoothed Prices with Price Path'!W52","v":27.984208878840658},{"$f":"'Smoothed Prices with Price Path'!X52","v":30.272037941849923},{"$f":"'Smoothed Prices with Price Path'!Y52","v":32.657920018961185},null,12.042984558169916,12.414224238901109,{"$f":"'Revenue Nominal RAB'!D133","v":19.591867041278437},{"$f":"'Revenue Nominal RAB'!E133","v":19.615281502969978},{"$f":"'Revenue Nominal RAB'!F133","v":19.22779227191506},{"$f":"'Revenue Nominal RAB'!G133","v":19.793276462914058},{"$f":"'Revenue Nominal RAB'!H133","v":21.622594706450585}]
["88 LED Light",12.042984558169916,12.414224238901109,{"$f":"'Smoothed Prices with Price Path'!P53","v":14.809796278089282},{"$f":"'Smoothed Prices with Price Path'!Q53","v":16.379744114360307},{"$f":"'Smoothed Prices with Price Path'!R53","v":18.030567845791847},{"$f":"'Smoothed Prices with Price Path'!S53","v":19.765739098967146},{"$f":"'Smoothed Prices with Price Path'!T53","v":21.588866912886346},{"$f":"'Smoothed Prices with Price Path'!U53","v":23.689249247443939},{"$f":"'Smoothed Prices with Price Path'!V53","v":25.791040725247548},{"$f":"'Smoothed Prices with Price Path'!W53","v":27.984208878840658},{"$f":"'Smoothed Prices with Price Path'!X53","v":30.272037941849923},{"$f":"'Smoothed Prices with Price Path'!Y53","v":32.657920018961185},null,12.042984558169916,12.414224238901109,{"$f":"'Revenue Nominal RAB'!D134","v":20.204112886318391},{"$f":"'Revenue Nominal RAB'!E134","v":20.228259049937787},{"$f":"'Revenue Nominal RAB'!F134","v":19.828660780412406},{"$f":"'Revenue Nominal RAB'!G134","v":20.411816352380125},{"$f":"'Revenue Nominal RAB'!H134","v":22.298300791027163}]
["100W Metal Halide",21.997015861205128,22.675100691913716,{"$f":"'Smoothed Prices with Price Path'!P54","v":24.780099758365843},{"$f":"'Smoothed Prices with Price Path'!Q54","v":26.700357838811332},{"$f":"'Smoothed Prices with Price Path'!R54","v":28.713800092436792},{"$f":"'Smoothed Prices with Price Path'!S54","v":30.824330601656609},{"$f":"'Smoothed Prices with Price Path'!T54","v":33.03600605579522},{"$f":"'Smoothed Prices with Price Path'!U54","v":35.416843299354078},{"$f":"'Smoothed Prices with Price Path'!V54","v":37.826067148444416},{"$f":"'Smoothed Prices with Price Path'!W54","v":40.334726842365818},{"$f":"'Smoothed Prices with Price Path'!X54","v":42.946317881389888},{"$f":"'Smoothed Prices with Price Path'!Y54","v":45.664449175085352},null,21.997015861205128,22.675100691913716,{"$f":"'Revenue Nominal RAB'!D135","v":36.903658679892992},{"$f":"'Revenue Nominal RAB'!E135","v":36.947762659397206},{"$f":"'Revenue Nominal RAB'!F135","v":36.217879678114393},{"$f":"'Revenue Nominal RAB'!G135","v":37.283037762820385},{"$f":"'Revenue Nominal RAB'!H135","v":40.728780628170497}]
["150W Metal Halide",22.140445707070189,22.822951937634361,{"$f":"'Smoothed Prices with Price Path'!P55","v":24.927417659228432},{"$f":"'Smoothed Prices with Price Path'!Q55","v":26.852851807777014},{"$f":"'Smoothed Prices with Price Path'!R55","v":28.871651992543601},{"$f":"'Smoothed Prices with Price Path'!S55","v":30.987728685766665},{"$f":"'Smoothed Prices with Price Path'!T55","v":33.205145191103512},{"$f":"'Smoothed Prices with Price Path'!U55","v":35.590126343477429},{"$f":"'Smoothed Prices with Price Path'!V55","v":38.003892711427376},{"$f":"'Smoothed Prices with Price Path'!W55","v":40.517214003819966},{"$f":"'Smoothed Prices with Price Path'!X55","v":43.133588842532781},{"$f":"'Smoothed Prices with Price Path'!Y55","v":45.856629340571651},null,22.140445707070189,22.822951937634361,{"$f":"'Revenue Nominal RAB'!D136","v":37.144286140895503},{"$f":"'Revenue Nominal RAB'!E136","v":37.188677696997473},{"$f":"'Revenue Nominal RAB'!F136","v":36.454035570012131},{"$f":"'Revenue Nominal RAB'!G136","v":37.526138935881484},{"$f":"'Revenue Nominal RAB'!H136","v":40.994349501904559}]
["250W Metal Halide",22.140445707070189,22.822951937634361,{"$f":"'Smoothed Prices with Price Path'!P56","v":24.927417659228432},{"$f":"'Smoothed Prices with Price Path'!Q56","v":26.852851807777014},{"$f":"'Smoothed Prices with Price Path'!R56","v":28.871651992543601},{"$f":"'Smoothed Prices with Price Path'!S56","v":30.987728685766665},{"$f":"'Smoothed Prices with Price Path'!T56","v":33.205145191103512},{"$f":"'Smoothed Prices with Price Path'!U56","v":35.590126343477429},{"$f":"'Smoothed Prices with Price Path'!V56","v":38.003892711427376},{"$f":"'Smoothed Prices with Price Path'!W56","v":40.517214003819966},{"$f":"'Smoothed Prices with Price Path'!X56","v":43.133588842532781},{"$f":"'Smoothed Prices with Price Path'!Y56","v":45.856629340571651},null,22.140445707070189,22.822951937634361,{"$f":"'Revenue Nominal RAB'!D137","v":37.144286140895517},{"$f":"'Revenue Nominal RAB'!E137","v":37.188677696997487},{"$f":"'Revenue Nominal RAB'!F137","v":36.454035570012131},{"$f":"'Revenue Nominal RAB'!G137","v":37.526138935881477},{"$f":"'Revenue Nominal RAB'!H137","v":40.994349501904559}]
["400W Metal Halide",22.827884468323443,23.531581836766868,{"$f":"'Smoothed Prices with Price Path'!P57","v":25.631747769191875},{"$f":"'Smoothed Prices with Price Path'!Q57","v":27.581928812685913},{"$f":"'Smoothed Prices with Price Path'!R57","v":29.626345383565209},{"$f":"'Smoothed Prices with Price Path'!S57","v":31.768938503957074},{"$f":"'Smoothed Prices with Price Path'!T57","v":34.013803100789147},{"$f":"'Smoothed Prices with Price Path'!U57","v":36.41859637195035},{"$f":"'Smoothed Prices with Price Path'!V57","v":38.854080622039298},{"$f":"'Smoothed Prices with Price Path'!W57","v":41.389689118801499},{"$f":"'Smoothed Prices with Price Path'!X57","v":44.028935408580935},{"$f":"'Smoothed Prices with Price Path'!Y57","v":46.775446920086438},null,22.827884468323443,23.531581836766868,{"$f":"'Revenue Nominal RAB'!D138","v":38.297579186128999},{"$f":"'Revenue Nominal RAB'!E138","v":38.343349055781687},{"$f":"'Revenue Nominal RAB'!F138","v":37.585897023321927},{"$f":"'Revenue Nominal RAB'!G138","v":38.691288129624326},{"$f":"'Revenue Nominal RAB'!H138","v":42.267183175301341}]
["70W Metal Halide",18.480935639713071,19.050633011104821,{"$f":"'Smoothed Prices with Price Path'!P58","v":21.262750461128498},{"$f":"'Smoothed Prices with Price Path'!Q58","v":23.059425192922703},{"$f":"'Smoothed Prices with Price Path'!R58","v":24.944941951930357},{"$f":"'Smoothed Prices with Price Path'!S58","v":26.923052257685804},{"$f":"'Smoothed Prices with Price Path'!T58","v":28.997654876281093},{"$f":"'Smoothed Prices with Price Path'!U58","v":31.279552515941855},{"$f":"'Smoothed Prices with Price Path'!V58","v":33.580319582625066},{"$f":"'Smoothed Prices with Price Path'!W58","v":35.977679359763265},{"$f":"'Smoothed Prices with Price Path'!X58","v":38.475052816437852},{"$f":"'Smoothed Prices with Price Path'!Y58","v":41.075972377233512},null,18.480935639713071,19.050633011104821,{"$f":"'Revenue Nominal RAB'!D139","v":31.004848350174175},{"$f":"'Revenue Nominal RAB'!E139","v":31.04190259479606},{"$f":"'Revenue Nominal RAB'!F139","v":30.428686671021637},{"$f":"'Revenue Nominal RAB'!G139","v":31.323586148922587},{"$f":"'Revenue Nominal RAB'!H139","v":34.218549380632844}]
["250W Metal Halide - Flood Light",22.140445707070189,22.822951937634361,{"$f":"'Smoothed Prices with Price Path'!P59","v":24.927417659228432},{"$f":"'Smoothed Prices with Price Path'!Q59","v":26.852851807777014},{"$f":"'Smoothed Prices with Price Path'!R59","v":28.871651992543601},{"$f":"'Smoothed Prices with Price Path'!S59","v":30.987728685766665},{"$f":"'Smoothed Prices with Price Path'!T59","v":33.205145191103512},{"$f":"'Smoothed Prices with Price Path'!U59","v":35.590126343477429},{"$f":"'Smoothed Prices with Price Path'!V59","v":38.003892711427376},{"$f":"'Smoothed Prices with Price Path'!W59","v":40.517214003819966},{"$f":"'Smoothed Prices with Price Path'!X59","v":43.133588842532781},{"$f":"'Smoothed Prices with Price Path'!Y59","v":45.856629340571651},null,22.140445707070189,22.822951937634361,{"$f":"'Revenue Nominal RAB'!D140","v":37.144286140895517},{"$f":"'Revenue Nominal RAB'!E140","v":37.188677696997487},{"$f":"'Revenue Nominal RAB'!F140","v":36.454035570012117},{"$f":"'Revenue Nominal RAB'!G140","v":37.526138935881484},{"$f":"'Revenue Nominal RAB'!H140","v":40.994349501904559}]
["400W Metal Halide - Flood Light",22.827884468323443,23.531581836766868,{"$f":"'Smoothed Prices with Price Path'!P60","v":25.631747769191875},{"$f":"'Smoothed Prices with Price Path'!Q60","v":27.581928812685913},{"$f":"'Smoothed Prices with Price Path'!R60","v":29.626345383565209},{"$f":"'Smoothed Prices with Price Path'!S60","v":31.768938503957074},{"$f":"'Smoothed Prices with Price Path'!T60","v":34.013803100789147},{"$f":"'Smoothed Prices with Price Path'!U60","v":36.41859637195035},{"$f":"'Smoothed Prices with Price Path'!V60","v":38.854080622039298},{"$f":"'Smoothed Prices with Price Path'!W60","v":41.389689118801499},{"$f":"'Smoothed Prices with Price Path'!X60","v":44.028935408580935},{"$f":"'Smoothed Prices with Price Path'!Y60","v":46.775446920086438},null,22.827884468323443,23.531581836766868,{"$f":"'Revenue Nominal RAB'!D141","v":38.297579186128992},{"$f":"'Revenue Nominal RAB'!E141","v":38.34334905578168},{"$f":"'Revenue Nominal RAB'!F141","v":37.58589702332192},{"$f":"'Revenue Nominal RAB'!G141","v":38.691288129624319},{"$f":"'Revenue Nominal RAB'!H141","v":42.267183175301341}]
["125W Mercury Vapour",21.108775315740786,21.759479048772306,{"$f":"'Smoothed Prices with Price Path'!P61","v":23.870384837710748},{"$f":"'Smoothed Prices with Price Path'!Q61","v":25.758679753081648},{"$f":"'Smoothed Prices with Price Path'!R61","v":27.73903580418596},{"$f":"'Smoothed Prices with Price Path'!S61","v":29.815317615108359},{"$f":"'Smoothed Prices with Price Path'!T61","v":31.99154103046077},{"$f":"'Smoothed Prices with Price Path'!U61","v":34.346788880898941},{"$f":"'Smoothed Prices with Price Path'!V61","v":36.727961847104403},{"$f":"'Smoothed Prices with Price Path'!W61","v":39.207835319809476},{"$f":"'Smoothed Prices with Price Path'!X61","v":41.789885522799409},{"$f":"'Smoothed Prices with Price Path'!Y61","v":44.477701583834147},null,21.108775315740786,21.759479048772306,{"$f":"'Revenue Nominal RAB'!D142","v":35.301063420401206},{"$f":"'Revenue Nominal RAB'!E142","v":35.340693980933743},{"$f":"'Revenue Nominal RAB'!F142","v":34.640315870266491},{"$f":"'Revenue Nominal RAB'!G142","v":35.656676835823113},{"$f":"'Revenue Nominal RAB'!H142","v":38.94937759867863}]
["250W Mercury Vapour",21.108775315740786,21.759479048772306,{"$f":"'Smoothed Prices with Price Path'!P62","v":23.870384837710748},{"$f":"'Smoothed Prices with Price Path'!Q62","v":25.758679753081648},{"$f":"'Smoothed Prices with Price Path'!R62","v":27.73903580418596},{"$f":"'Smoothed Prices with Price Path'!S62","v":29.815317615108359},{"$f":"'Smoothed Prices with Price Path'!T62","v":31.99154103046077},{"$f":"'Smoothed Prices with Price Path'!U62","v":34.346788880898941},{"$f":"'Smoothed Prices with Price Path'!V62","v":36.727961847104403},{"$f":"'Smoothed Prices with Price Path'!W62","v":39.207835319809476},{"$f":"'Smoothed Prices with Price Path'!X62","v":41.789885522799409},{"$f":"'Smoothed Prices with Price Path'!Y62","v":44.477701583834147},null,21.108775315740786,21.759479048772306,{"$f":"'Revenue Nominal RAB'!D143","v":35.413487189255981},{"$f":"'Revenue Nominal RAB'!E143","v":35.455810247972614},{"$f":"'Revenue Nominal RAB'!F143","v":34.755399976147785},{"$f":"'Revenue Nominal RAB'!G143","v":35.777546926792013},{"$f":"'Revenue Nominal RAB'!H143","v":39.08415053154603}]
["400W Mercury Vapour",21.2593766538991,21.91472285677898,{"$f":"'Smoothed Prices with Price Path'!P64","v":24.02415461744323},{"$f":"'Smoothed Prices with Price Path'!Q64","v":25.917852290031227},{"$f":"'Smoothed Prices with Price Path'!R64","v":27.903800926195263},{"$f":"'Smoothed Prices with Price Path'!S64","v":29.985871819690388},{"$f":"'Smoothed Prices with Price Path'!T64","v":32.168087719140232},{"$f":"'Smoothed Prices with Price Path'!U64","v":34.527660963451055},{"$f":"'Smoothed Prices with Price Path'!V64","v":36.913575390947933},{"$f":"'Smoothed Prices with Price Path'!W64","v":39.398314619721489},{"$f":"'Smoothed Prices with Price Path'!X64","v":41.985358131875586},{"$f":"'Smoothed Prices with Price Path'!Y64","v":44.678298398903813},null,21.2593766538991,21.91472285677898,{"$f":"'Revenue Nominal RAB'!D145","v":35.666146023308634},{"$f":"'Revenue Nominal RAB'!E145","v":35.708771037452912},{"$f":"'Revenue Nominal RAB'!F145","v":35.003363662640396},{"$f":"'Revenue Nominal RAB'!G145","v":36.032803158506162},{"$f":"'Revenue Nominal RAB'!H145","v":39.362997848966792}]
["50W Mercury Vapour",17.63982204360439,18.183591062985904,{"$f":"'Smoothed Prices with Price Path'!P65","v":20.400349318852633},{"$f":"'Smoothed Prices with Price Path'!Q65","v":22.166723272408284},{"$f":"'Smoothed Prices with Price Path'!R65","v":24.020874624297782},{"$f":"'Smoothed Prices with Price Path'!S65","v":25.966517487932034},{"$f":"'Smoothed Prices with Price Path'!T65","v":28.007511909001874},{"$f":"'Smoothed Prices with Price Path'!U65","v":30.265151045964299},{"$f":"'Smoothed Prices with Price Path'!V65","v":32.539326140929219},{"$f":"'Smoothed Prices with Price Path'!W65","v":34.909396852564477},{"$f":"'Smoothed Prices with Price Path'!X65","v":37.378765876024673},{"$f":"'Smoothed Prices with Price Path'!Y65","v":39.950946882926836},null,17.63982204360439,18.183591062985904,{"$f":"'Revenue Nominal RAB'!D146","v":29.431137200195394},{"$f":"'Revenue Nominal RAB'!E146","v":29.46265231862305},{"$f":"'Revenue Nominal RAB'!F146","v":28.877836470405292},{"$f":"'Revenue Nominal RAB'!G146","v":29.723129474528818},{"$f":"'Revenue Nominal RAB'!H146","v":32.466765856638638}]
["80W Mercury Vapour Art decorative",17.60806257773427,18.150852572862046,{"$f":"'Smoothed Prices with Price Path'!P66","v":20.369165237648147},{"$f":"'Smoothed Prices with Price Path'!Q66","v":22.134443527152776},{"$f":"'Smoothed Prices with Price Path'!R66","v":23.987460718435756},{"$f":"'Smoothed Prices with Price Path'!S66","v":25.9319295723175},{"$f":"'Smoothed Prices with Price Path'!T66","v":27.97170873437457},{"$f":"'Smoothed Prices with Price Path'!U66","v":30.22847069355862},{"$f":"'Smoothed Prices with Price Path'!V66","v":32.501684233436471},{"$f":"'Smoothed Prices with Price Path'!W66","v":34.870768183351544},{"$f":"'Smoothed Prices with Price Path'!X66","v":37.339124577680543},{"$f":"'Smoothed Prices with Price Path'!Y66","v":39.910266409940668},null,17.60806257773427,18.150852572862046,{"$f":"'Revenue Nominal RAB'!D147","v":29.540458373216005},{"$f":"'Revenue Nominal RAB'!E147","v":29.575762508828639},{"$f":"'Revenue Nominal RAB'!F147","v":28.991509386044061},{"$f":"'Revenue Nominal RAB'!G147","v":29.844141867150757},{"$f":"'Revenue Nominal RAB'!H147","v":32.602373091908454}]
["80W Mercury Vapour",17.60806257773427,18.150852572862046,{"$f":"'Smoothed Prices with Price Path'!P67","v":20.369165237648147},{"$f":"'Smoothed Prices with Price Path'!Q67","v":22.134443527152776},{"$f":"'Smoothed Prices with Price Path'!R67","v":23.987460718435756},{"$f":"'Smoothed Prices with Price Path'!S67","v":25.9319295723175},{"$f":"'Smoothed Prices with Price Path'!T67","v":27.97170873437457},{"$f":"'Smoothed Prices with Price Path'!U67","v":30.22847069355862},{"$f":"'Smoothed Prices with Price Path'!V67","v":32.501684233436471},{"$f":"'Smoothed Prices with Price Path'!W67","v":34.870768183351544},{"$f":"'Smoothed Prices with Price Path'!X67","v":37.339124577680543},{"$f":"'Smoothed Prices with Price Path'!Y67","v":39.910266409940668},null,17.60806257773427,18.150852572862046,{"$f":"'Revenue Nominal RAB'!D148","v":29.540458373216005},{"$f":"'Revenue Nominal RAB'!E148","v":29.486409752004384},{"$f":"'Revenue Nominal RAB'!F148","v":28.902029418803188},{"$f":"'Revenue Nominal RAB'!G148","v":29.749996309210218},{"$f":"'Revenue Nominal RAB'!H148","v":32.497542310262453}]
["14W LED",null,null,{"$f":"'Smoothed Prices with Price Path'!P68","v":14.973243876126601},{"$f":"'Smoothed Prices with Price Path'!Q68","v":16.548934503285732},{"$f":"'Smoothed Prices with Price Path'!R68","v":18.205702800654883},{"$f":"'Smoothed Prices with Price Path'!S68","v":19.947027484257138},{"$f":"'Smoothed Prices with Price Path'!T68","v":21.776524931622561},{"$f":"'Smoothed Prices with Price Path'!U68","v":23.881504887639188},{"$f":"'Smoothed Prices with Price Path'!V68","v":25.988336240381923},{"$f":"'Smoothed Prices with Price Path'!W68","v":28.18667638643943},{"$f":"'Smoothed Prices with Price Path'!X68","v":30.47981302282599},{"$f":"'Smoothed Prices with Price Path'!Y68","v":32.871141808405845},null,null,null,{"$f":"'Revenue Nominal RAB'!D149","v":20.972401993947848},{"$f":"'Revenue Nominal RAB'!E149","v":20.997466348561534},{"$f":"'Revenue Nominal RAB'!F149","v":20.582672806685842},{"$f":"'Revenue Nominal RAB'!G149","v":21.1880036692252},{"$f":"'Revenue Nominal RAB'!H149","v":23.146224266449458}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Revenue Nominal RAB'!D160","v":"c/day"}]
["Public Road Lights","2017-19","2018-19",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},"2024-25","2025-26","2026-27","2027-28","2028-29",null,"2017-19","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
["32W Compact Fluorescent",35.128018250151428,36.210882237638558,{"$f":"'Smoothed Prices with Price Path'!P75","v":39.60923327753698},{"$f":"'Smoothed Prices with Price Path'!Q75","v":42.575318490261928},{"$f":"'Smoothed Prices with Price Path'!R75","v":45.68419099643431},{"$f":"'Smoothed Prices with Price Path'!S75","v":48.941812713440626},{"$f":"'Smoothed Prices with Price Path'!T75","v":52.354378186134944},{"$f":"'Smoothed Prices with Price Path'!U75","v":56.621162080446332},{"$f":"'Smoothed Prices with Price Path'!V75","v":60.474719952985637},{"$f":"'Smoothed Prices with Price Path'!W75","v":64.487343712422955},{"$f":"'Smoothed Prices with Price Path'!X75","v":68.664625334359783},{"$f":"'Smoothed Prices with Price Path'!Y75","v":73.012338227650389},null,35.128018250151428,36.210882237638558,{"$f":"'Revenue Nominal RAB'!D162","v":51.369897363067594},{"$f":"'Revenue Nominal RAB'!E162","v":55.549344249939026},{"$f":"'Revenue Nominal RAB'!F162","v":58.796149749769825},{"$f":"'Revenue Nominal RAB'!G162","v":62.027109408320328},{"$f":"'Revenue Nominal RAB'!H162","v":65.097608153284057}]
["42W Compact Fluorescent",35.152606223728299,36.236228165476383,{"$f":"'Smoothed Prices with Price Path'!P76","v":39.63289016672659},{"$f":"'Smoothed Prices with Price Path'!Q76","v":42.599806572869568},{"$f":"'Smoothed Prices with Price Path'!R76","v":45.709539476743437},{"$f":"'Smoothed Prices with Price Path'!S76","v":48.968051821837875},{"$f":"'Smoothed Prices with Price Path'!T76","v":52.381539215162562},{"$f":"'Smoothed Prices with Price Path'!U76","v":56.648988554685111},{"$f":"'Smoothed Prices with Price Path'!V76","v":60.503275882807714},{"$f":"'Smoothed Prices with Price Path'!W76","v":64.516648220101715},{"$f":"'Smoothed Prices with Price Path'!X76","v":68.694698043448412},{"$f":"'Smoothed Prices with Price Path'!Y76","v":73.043199276122635},null,35.152606223728299,36.236228165476383,{"$f":"'Revenue Nominal RAB'!D163","v":51.384986868699258},{"$f":"'Revenue Nominal RAB'!E163","v":55.567334234945761},{"$f":"'Revenue Nominal RAB'!F163","v":58.816825056516038},{"$f":"'Revenue Nominal RAB'!G163","v":62.0494439467032},{"$f":"'Revenue Nominal RAB'!H163","v":65.120143516059258}]
["42W Compact Fluorescent - Bottom Pole Entry",35.152606223728299,36.236228165476383,{"$f":"'Smoothed Prices with Price Path'!P77","v":39.63289016672659},{"$f":"'Smoothed Prices with Price Path'!Q77","v":42.599806572869568},{"$f":"'Smoothed Prices with Price Path'!R77","v":45.709539476743437},{"$f":"'Smoothed Prices with Price Path'!S77","v":48.968051821837875},{"$f":"'Smoothed Prices with Price Path'!T77","v":52.381539215162562},{"$f":"'Smoothed Prices with Price Path'!U77","v":56.648988554685111},{"$f":"'Smoothed Prices with Price Path'!V77","v":60.503275882807714},{"$f":"'Smoothed Prices with Price Path'!W77","v":64.516648220101715},{"$f":"'Smoothed Prices with Price Path'!X77","v":68.694698043448412},{"$f":"'Smoothed Prices with Price Path'!Y77","v":73.043199276122635},null,35.152606223728299,36.236228165476383,{"$f":"'Revenue Nominal RAB'!D164","v":51.384986868699258},{"$f":"'Revenue Nominal RAB'!E164","v":55.567334234945761},{"$f":"'Revenue Nominal RAB'!F164","v":58.816825056516052},{"$f":"'Revenue Nominal RAB'!G164","v":62.0494439467032},{"$f":"'Revenue Nominal RAB'!H164","v":65.120143516059272}]
["2x24W Compact Fluorescent",35.467127385732397,36.560444825735217,{"$f":"'Smoothed Prices with Price Path'!P78","v":40.260873043396302},{"$f":"'Smoothed Prices with Price Path'!Q78","v":43.249853856635674},{"$f":"'Smoothed Prices with Price Path'!R78","v":46.382426408585609},{"$f":"'Smoothed Prices with Price Path'!S78","v":49.664580881109941},{"$f":"'Smoothed Prices with Price Path'!T78","v":53.102541076622742},{"$f":"'Smoothed Prices with Price Path'!U78","v":57.387654961751075},{"$f":"'Smoothed Prices with Price Path'!V78","v":61.261306019902953},{"$f":"'Smoothed Prices with Price Path'!W78","v":65.294549696665428},{"$f":"'Smoothed Prices with Price Path'!X78","v":69.492991775619615},{"$f":"'Smoothed Prices with Price Path'!Y78","v":73.862419835567906},null,35.467127385732397,36.560444825735217,{"$f":"'Revenue Nominal RAB'!D165","v":52.107387209109802},{"$f":"'Revenue Nominal RAB'!E165","v":56.327469209210918},{"$f":"'Revenue Nominal RAB'!F165","v":59.60083965081985},{"$f":"'Revenue Nominal RAB'!G165","v":62.869962497585234},{"$f":"'Revenue Nominal RAB'!H165","v":65.992659887106882}]
["1x20W Fluorescent",36.806147446772641,37.940741812570074,{"$f":"'Smoothed Prices with Price Path'!P79","v":41.783516456691331},{"$f":"'Smoothed Prices with Price Path'!Q79","v":44.8259959008357},{"$f":"'Smoothed Prices with Price Path'!R79","v":48.013946777572798},{"$f":"'Smoothed Prices with Price Path'!S79","v":51.353425312495638},{"$f":"'Smoothed Prices with Price Path'!T79","v":54.850723672217967},{"$f":"'Smoothed Prices with Price Path'!U79","v":59.178668030938375},{"$f":"'Smoothed Prices with Price Path'!V79","v":63.099269502996862},{"$f":"'Smoothed Prices with Price Path'!W79","v":67.180694372717156},{"$f":"'Smoothed Prices with Price Path'!X79","v":71.428580687870323},{"$f":"'Smoothed Prices with Price Path'!Y79","v":75.848749137236567},null,36.806147446772641,37.940741812570074,{"$f":"'Revenue Nominal RAB'!D166","v":52.346474327492267},{"$f":"'Revenue Nominal RAB'!E166","v":56.723815254037497},{"$f":"'Revenue Nominal RAB'!F166","v":60.154947773422386},{"$f":"'Revenue Nominal RAB'!G166","v":63.49761210748801},{"$f":"'Revenue Nominal RAB'!H166","v":66.576842126364284}]
["1x40W Fluorescent",35.672027165539625,36.771660891050423,{"$f":"'Smoothed Prices with Price Path'!P80","v":40.651211715024907},{"$f":"'Smoothed Prices with Price Path'!Q80","v":43.653907219661534},{"$f":"'Smoothed Prices with Price Path'!R80","v":46.800676333686141},{"$f":"'Smoothed Prices with Price Path'!S80","v":50.097526169664327},{"$f":"'Smoothed Prices with Price Path'!T80","v":53.550698055578295},{"$f":"'Smoothed Prices with Price Path'!U80","v":57.846791786691043},{"$f":"'Smoothed Prices with Price Path'!V80","v":61.73247886196728},{"$f":"'Smoothed Prices with Price Path'!W80","v":65.778074073365133},{"$f":"'Smoothed Prices with Price Path'!X80","v":69.989191475582189},{"$f":"'Smoothed Prices with Price Path'!Y80","v":74.371627135360086},null,35.672027165539625,36.771660891050423,{"$f":"'Revenue Nominal RAB'!D167","v":51.681408696646457},{"$f":"'Revenue Nominal RAB'!E167","v":55.925001986150249},{"$f":"'Revenue Nominal RAB'!F167","v":59.231662150139584},{"$f":"'Revenue Nominal RAB'!G167","v":62.49868738968577},{"$f":"'Revenue Nominal RAB'!H167","v":65.571543087838535}]
["2x20W Fluorescent",37.088909142906616,38.232219982705054,{"$f":"'Smoothed Prices with Price Path'!P81","v":42.079227571561489},{"$f":"'Smoothed Prices with Price Path'!Q81","v":45.132096933431043},{"$f":"'Smoothed Prices with Price Path'!R81","v":48.330802781436837},{"$f":"'Smoothed Prices with Price Path'!S81","v":51.681414167461085},{"$f":"'Smoothed Prices with Price Path'!T81","v":55.190236535063079},{"$f":"'Smoothed Prices with Price Path'!U81","v":59.526498958923185},{"$f":"'Smoothed Prices with Price Path'!V81","v":63.456218625772856},{"$f":"'Smoothed Prices with Price Path'!W81","v":67.547000718701767},{"$f":"'Smoothed Prices with Price Path'!X81","v":71.804489551478326},{"$f":"'Smoothed Prices with Price Path'!Y81","v":76.234512243139719},null,37.088909142906616,38.232219982705054,{"$f":"'Revenue Nominal RAB'!D168","v":52.996102261525635},{"$f":"'Revenue Nominal RAB'!E168","v":57.407367691724119},{"$f":"'Revenue Nominal RAB'!F168","v":60.859965101401613},{"$f":"'Revenue Nominal RAB'!G168","v":64.235452334161963},{"$f":"'Revenue Nominal RAB'!H168","v":67.361445784167103}]
["2x24W Fluorescent",37.040757694651923,38.182584207355994,{"$f":"'Smoothed Prices with Price Path'!P82","v":42.014708782862549},{"$f":"'Smoothed Prices with Price Path'!Q82","v":45.065311253592064},{"$f":"'Smoothed Prices with Price Path'!R82","v":48.261670562411958},{"$f":"'Smoothed Prices with Price Path'!S82","v":51.60985296274135},{"$f":"'Smoothed Prices with Price Path'!T82","v":55.116161001351422},{"$f":"'Smoothed Prices with Price Path'!U82","v":59.450608574635602},{"$f":"'Smoothed Prices with Price Path'!V82","v":63.378338817167197},{"$f":"'Smoothed Prices with Price Path'!W82","v":67.467079334123312},{"$f":"'Smoothed Prices with Price Path'!X82","v":71.722473072145689},{"$f":"'Smoothed Prices with Price Path'!Y82","v":76.150345747306318},null,37.040757694651923,38.182584207355994,{"$f":"'Revenue Nominal RAB'!D169","v":52.707018075296638},{"$f":"'Revenue Nominal RAB'!E169","v":57.112293228150385},{"$f":"'Revenue Nominal RAB'!F169","v":60.564764961333907},{"$f":"'Revenue Nominal RAB'!G169","v":63.929511883646271},{"$f":"'Revenue Nominal RAB'!H169","v":67.030879032538252}]
["T5 Fluorescent 2 x 24W",37.088909142906616,38.232219982705054,{"$f":"'Smoothed Prices with Price Path'!P83","v":42.079227571561489},{"$f":"'Smoothed Prices with Price Path'!Q83","v":45.132096933431043},{"$f":"'Smoothed Prices with Price Path'!R83","v":48.330802781436837},{"$f":"'Smoothed Prices with Price Path'!S83","v":51.681414167461085},{"$f":"'Smoothed Prices with Price Path'!T83","v":55.190236535063079},{"$f":"'Smoothed Prices with Price Path'!U83","v":59.526498958923185},{"$f":"'Smoothed Prices with Price Path'!V83","v":63.456218625772856},{"$f":"'Smoothed Prices with Price Path'!W83","v":67.547000718701767},{"$f":"'Smoothed Prices with Price Path'!X83","v":71.804489551478326},{"$f":"'Smoothed Prices with Price Path'!Y83","v":76.234512243139719},null,37.088909142906616,38.232219982705054,{"$f":"'Revenue Nominal RAB'!D170","v":52.996102261525635},{"$f":"'Revenue Nominal RAB'!E170","v":57.407367691724104},{"$f":"'Revenue Nominal RAB'!F170","v":60.859965101401606},{"$f":"'Revenue Nominal RAB'!G170","v":64.235452334161948},{"$f":"'Revenue Nominal RAB'!H170","v":67.361445784167103}]
["20 Fluorescent 1X20FL",36.806147446772641,37.940741812570074,{"$f":"'Smoothed Prices with Price Path'!P84","v":41.783516456691331},{"$f":"'Smoothed Prices with Price Path'!Q84","v":44.8259959008357},{"$f":"'Smoothed Prices with Price Path'!R84","v":48.013946777572798},{"$f":"'Smoothed Prices with Price Path'!S84","v":51.353425312495638},{"$f":"'Smoothed Prices with Price Path'!T84","v":54.850723672217967},{"$f":"'Smoothed Prices with Price Path'!U84","v":59.178668030938375},{"$f":"'Smoothed Prices with Price Path'!V84","v":63.099269502996862},{"$f":"'Smoothed Prices with Price Path'!W84","v":67.180694372717156},{"$f":"'Smoothed Prices with Price Path'!X84","v":71.428580687870323},{"$f":"'Smoothed Prices with Price Path'!Y84","v":75.848749137236567},null,36.806147446772641,37.940741812570074,{"$f":"'Revenue Nominal RAB'!D171","v":52.346474327492267},{"$f":"'Revenue Nominal RAB'!E171","v":56.723815254037497},{"$f":"'Revenue Nominal RAB'!F171","v":60.154947773422386},{"$f":"'Revenue Nominal RAB'!G171","v":63.49761210748801},{"$f":"'Revenue Nominal RAB'!H171","v":66.576842126364284}]
["2x40W Fluorescent",35.973229841856252,37.082148507063778,{"$f":"'Smoothed Prices with Price Path'!P85","v":40.966278466504733},{"$f":"'Smoothed Prices with Price Path'!Q85","v":43.980043956208561},{"$f":"'Smoothed Prices with Price Path'!R85","v":47.138272003257633},{"$f":"'Smoothed Prices with Price Path'!S85","v":50.446983386045687},{"$f":"'Smoothed Prices with Price Path'!T85","v":53.912433578536906},{"$f":"'Smoothed Prices with Price Path'!U85","v":58.217389829962123},{"$f":"'Smoothed Prices with Price Path'!V85","v":62.11279192732497},{"$f":"'Smoothed Prices with Price Path'!W85","v":66.168356834723269},{"$f":"'Smoothed Prices with Price Path'!X85","v":70.389705282989979},{"$f":"'Smoothed Prices with Price Path'!Y85","v":74.782640190013254},null,35.973229841856252,37.082148507063778,{"$f":"'Revenue Nominal RAB'!D172","v":52.373291576318188},{"$f":"'Revenue Nominal RAB'!E172","v":56.653021703140539},{"$f":"'Revenue Nominal RAB'!F172","v":59.982548858565316},{"$f":"'Revenue Nominal RAB'!G172","v":63.284534385254723},{"$f":"'Revenue Nominal RAB'!H172","v":66.407192837202828}]
["3x40W Fluorescent",45.237773385840136,46.632282900290718,{"$f":"'Smoothed Prices with Price Path'!P86","v":48.006353626704325},{"$f":"'Smoothed Prices with Price Path'!Q86","v":51.267474721305724},{"$f":"'Smoothed Prices with Price Path'!R86","v":54.681749302522569},{"$f":"'Smoothed Prices with Price Path'!S86","v":58.255503507713925},{"$f":"'Smoothed Prices with Price Path'!T86","v":61.995308898707783},{"$f":"'Smoothed Prices with Price Path'!U86","v":66.498295595477188},{"$f":"'Smoothed Prices with Price Path'!V86","v":70.610777043014139},{"$f":"'Smoothed Prices with Price Path'!W86","v":74.889111915309897},{"$f":"'Smoothed Prices with Price Path'!X86","v":79.339070119505095},{"$f":"'Smoothed Prices with Price Path'!Y86","v":83.966607660369704},null,45.237773385840136,46.632282900290718,{"$f":"'Revenue Nominal RAB'!D173","v":64.432081733857672},{"$f":"'Revenue Nominal RAB'!E173","v":69.81230499015129},{"$f":"'Revenue Nominal RAB'!F173","v":74.027589626011434},{"$f":"'Revenue Nominal RAB'!G173","v":78.138710538987056},{"$f":"'Revenue Nominal RAB'!H173","v":81.932111049105487}]
["4x20 Fluorescent",37.655457034073606,38.816232403301598,{"$f":"'Smoothed Prices with Price Path'!P87","v":42.67280042759176},{"$f":"'Smoothed Prices with Price Path'!Q87","v":45.7465251879497},{"$f":"'Smoothed Prices with Price Path'!R87","v":48.966819196465742},{"$f":"'Smoothed Prices with Price Path'!S87","v":52.339777250882634},{"$f":"'Smoothed Prices with Price Path'!T87","v":55.871731445210379},{"$f":"'Smoothed Prices with Price Path'!U87","v":60.224690494369099},{"$f":"'Smoothed Prices with Price Path'!V87","v":64.172712864945069},{"$f":"'Smoothed Prices with Price Path'!W87","v":68.282277456823635},{"$f":"'Smoothed Prices with Price Path'!X87","v":72.559041161338783},{"$f":"'Smoothed Prices with Price Path'!Y87","v":77.008844004807173},null,37.655457034073606,38.816232403301598,{"$f":"'Revenue Nominal RAB'!D174","v":54.29426809141512},{"$f":"'Revenue Nominal RAB'!E174","v":58.773501328108836},{"$f":"'Revenue Nominal RAB'!F174","v":62.26917440067524},{"$f":"'Revenue Nominal RAB'!G174","v":65.710326956325375},{"$f":"'Revenue Nominal RAB'!H174","v":68.929695152695075}]
["4x40W Fluorescent",46.691537323572433,48.130860883702091,{"$f":"'Smoothed Prices with Price Path'!P88","v":49.473080756460277},{"$f":"'Smoothed Prices with Price Path'!Q88","v":52.785735842978632},{"$f":"'Smoothed Prices with Price Path'!R88","v":56.253355081688198},{"$f":"'Smoothed Prices with Price Path'!S88","v":59.88232822834253},{"$f":"'Smoothed Prices with Price Path'!T88","v":63.679292698419573},{"$f":"'Smoothed Prices with Price Path'!U88","v":68.223536998281901},{"$f":"'Smoothed Prices with Price Path'!V88","v":72.381244691983113},{"$f":"'Smoothed Prices with Price Path'!W88","v":76.705991391393596},{"$f":"'Smoothed Prices with Price Path'!X88","v":81.203578083000806},{"$f":"'Smoothed Prices with Price Path'!Y88","v":85.879992665649382},null,46.691537323572433,48.130860883702091,{"$f":"'Revenue Nominal RAB'!D175","v":65.829566422434979},{"$f":"'Revenue Nominal RAB'!E175","v":71.381884432635331},{"$f":"'Revenue Nominal RAB'!F175","v":75.745944510367252},{"$f":"'Revenue Nominal RAB'!G175","v":79.969752584302839},{"$f":"'Revenue Nominal RAB'!H175","v":83.822209008030384}]
["100W Sodium Vapour",44.392561794135318,45.761016630865498,{"$f":"'Smoothed Prices with Price Path'!P89","v":47.041797735655138},{"$f":"'Smoothed Prices with Price Path'!Q89","v":50.269028807712914},{"$f":"'Smoothed Prices with Price Path'!R89","v":53.648222628100598},{"$f":"'Smoothed Prices with Price Path'!S89","v":57.185663497153911},{"$f":"'Smoothed Prices with Price Path'!T89","v":60.88787966971843},{"$f":"'Smoothed Prices with Price Path'!U89","v":65.363734350377598},{"$f":"'Smoothed Prices with Price Path'!V89","v":69.446473904359308},{"$f":"'Smoothed Prices with Price Path'!W89","v":73.694287215861877},{"$f":"'Smoothed Prices with Price Path'!X89","v":78.11292375348188},{"$f":"'Smoothed Prices with Price Path'!Y89","v":82.708318547660113},null,44.392561794135318,45.761016630865498,{"$f":"'Revenue Nominal RAB'!D176","v":64.152288671193219},{"$f":"'Revenue Nominal RAB'!E176","v":69.433093471447762},{"$f":"'Revenue Nominal RAB'!F176","v":73.551345020708382},{"$f":"'Revenue Nominal RAB'!G176","v":77.612325518186367},{"$f":"'Revenue Nominal RAB'!H176","v":81.421129906915553}]
["150W Sodium Vapour",46.693586321370503,48.132973044355246,{"$f":"'Smoothed Prices with Price Path'!P91","v":49.559105808058867},{"$f":"'Smoothed Prices with Price Path'!Q91","v":52.87478341609728},{"$f":"'Smoothed Prices with Price Path'!R91","v":56.345531373721371},{"$f":"'Smoothed Prices with Price Path'!S91","v":59.977743167968839},{"$f":"'Smoothed Prices with Price Path'!T91","v":63.778060076701792},{"$f":"'Smoothed Prices with Price Path'!U91","v":68.324724177332044},{"$f":"'Smoothed Prices with Price Path'!V91","v":72.4850844367907},{"$f":"'Smoothed Prices with Price Path'!W91","v":76.812553237498236},{"$f":"'Smoothed Prices with Price Path'!X91","v":81.312933388777694},{"$f":"'Smoothed Prices with Price Path'!Y91","v":85.992214660093936},null,46.693586321370503,48.132973044355246,{"$f":"'Revenue Nominal RAB'!D178","v":65.557539836241887},{"$f":"'Revenue Nominal RAB'!E178","v":71.10977294820654},{"$f":"'Revenue Nominal RAB'!F178","v":75.479461832512257},{"$f":"'Revenue Nominal RAB'!G178","v":79.695520320715332},{"$f":"'Revenue Nominal RAB'!H178","v":83.522476591187484}]
["250W Sodium Vapour",47.809265622420867,49.283044519996523,{"$f":"'Smoothed Prices with Price Path'!P95","v":50.836577824297926},{"$f":"'Smoothed Prices with Price Path'!Q95","v":54.197139876909162},{"$f":"'Smoothed Prices with Price Path'!R95","v":57.714349310414015},{"$f":"'Smoothed Prices with Price Path'!S95","v":61.39465502141956},{"$f":"'Smoothed Prices with Price Path'!T95","v":65.244755644192693},{"$f":"'Smoothed Prices with Price Path'!U95","v":69.827353786226482},{"$f":"'Smoothed Prices with Price Path'!V95","v":74.027104647183037},{"$f":"'Smoothed Prices with Price Path'!W95","v":78.394996652151789},{"$f":"'Smoothed Prices with Price Path'!X95","v":82.936859679564307},{"$f":"'Smoothed Prices with Price Path'!Y95","v":87.6587112775956},null,47.809265622420867,49.283044519996523,{"$f":"'Revenue Nominal RAB'!D182","v":66.460509636759411},{"$f":"'Revenue Nominal RAB'!E182","v":72.144612873424734},{"$f":"'Revenue Nominal RAB'!F182","v":76.631831006629483},{"$f":"'Revenue Nominal RAB'!G182","v":80.929477492543725},{"$f":"'Revenue Nominal RAB'!H182","v":84.785927583999296}]
["250W Sodium Vapour - Flood Light",51.816080816551235,53.413374677235339,{"$f":"'Smoothed Prices with Price Path'!P99","v":54.756094237758681},{"$f":"'Smoothed Prices with Price Path'!Q99","v":58.254369927127456},{"$f":"'Smoothed Prices with Price Path'!R99","v":61.914131616175538},{"$f":"'Smoothed Prices with Price Path'!S99","v":65.741998208143372},{"$f":"'Smoothed Prices with Price Path'!T99","v":69.744844317176188},{"$f":"'Smoothed Prices with Price Path'!U99","v":74.437694631698051},{"$f":"'Smoothed Prices with Price Path'!V99","v":78.758303019977745},{"$f":"'Smoothed Prices with Price Path'!W99","v":83.250220765293406},{"$f":"'Smoothed Prices with Price Path'!X99","v":87.919360799023224},{"$f":"'Smoothed Prices with Price Path'!Y99","v":92.771825899475729},null,51.816080816551235,53.413374677235339,{"$f":"'Revenue Nominal RAB'!D186","v":68.919470325319011},{"$f":"'Revenue Nominal RAB'!E186","v":75.07623084681461},{"$f":"'Revenue Nominal RAB'!F186","v":80.001044535149845},{"$f":"'Revenue Nominal RAB'!G186","v":84.569076643186378},{"$f":"'Revenue Nominal RAB'!H186","v":88.458252742907035}]
["400W Sodium Vapour",48.651403717428579,50.15114254844201,{"$f":"'Smoothed Prices with Price Path'!P100","v":51.435527246053105},{"$f":"'Smoothed Prices with Price Path'!Q100","v":54.817133604747731},{"$f":"'Smoothed Prices with Price Path'!R100","v":58.356126743694986},{"$f":"'Smoothed Prices with Price Path'!S100","v":62.05898153856775},{"$f":"'Smoothed Prices with Price Path'!T100","v":65.932423515482625},{"$f":"'Smoothed Prices with Price Path'!U100","v":70.531869520363003},{"$f":"'Smoothed Prices with Price Path'!V100","v":74.750088870405705},{"$f":"'Smoothed Prices with Price Path'!W100","v":79.136933505655193},{"$f":"'Smoothed Prices with Price Path'!X100","v":83.698245996035823},{"$f":"'Smoothed Prices with Price Path'!Y100","v":88.440056913915839},null,48.651403717428579,50.15114254844201,{"$f":"'Revenue Nominal RAB'!D187","v":67.051232210523182},{"$f":"'Revenue Nominal RAB'!E187","v":72.83476519288277},{"$f":"'Revenue Nominal RAB'!F187","v":77.412493858056308},{"$f":"'Revenue Nominal RAB'!G187","v":81.76910222102596},{"$f":"'Revenue Nominal RAB'!H187","v":85.63933134169659}]
["400W Sodium Vapour - Flood Light",51.294610876941839,52.875829791008137,{"$f":"'Smoothed Prices with Price Path'!P102","v":54.020580046590737},{"$f":"'Smoothed Prices with Price Path'!Q102","v":57.493013176963039},{"$f":"'Smoothed Prices with Price Path'!R102","v":61.126024319291894},{"$f":"'Smoothed Prices with Price Path'!S102","v":64.926200474338401},{"$f":"'Smoothed Prices with Price Path'!T102","v":68.900383232863234},{"$f":"'Smoothed Prices with Price Path'!U102","v":73.572544250819462},{"$f":"'Smoothed Prices with Price Path'!V102","v":77.870473201873097},{"$f":"'Smoothed Prices with Price Path'!W102","v":82.339116981098982},{"$f":"'Smoothed Prices with Price Path'!X102","v":86.984372934630997},{"$f":"'Smoothed Prices with Price Path'!Y102","v":91.812327846974839},null,51.294610876941839,52.875829791008137,{"$f":"'Revenue Nominal RAB'!D189","v":68.673354065926844},{"$f":"'Revenue Nominal RAB'!E189","v":74.768688581107256},{"$f":"'Revenue Nominal RAB'!F189","v":79.635089333275573},{"$f":"'Revenue Nominal RAB'!G189","v":84.170065097185017},{"$f":"'Revenue Nominal RAB'!H189","v":88.061882840030009}]
["70W Sodium Vapour",34.992784395478658,36.071479634530519,{"$f":"'Smoothed Prices with Price Path'!P103","v":39.853329361447976},{"$f":"'Smoothed Prices with Price Path'!Q103","v":42.827990978986094},{"$f":"'Smoothed Prices with Price Path'!R103","v":45.945741225078443},{"$f":"'Smoothed Prices with Price Path'!S103","v":49.212552604630289},{"$f":"'Smoothed Prices with Price Path'!T103","v":52.634630622010739},{"$f":"'Smoothed Prices with Price Path'!U103","v":56.908280701001068},{"$f":"'Smoothed Prices with Price Path'!V103","v":60.769365228877106},{"$f":"'Smoothed Prices with Price Path'!W103","v":64.7897129507448},{"$f":"'Smoothed Prices with Price Path'!X103","v":68.97492101450166},{"$f":"'Smoothed Prices with Price Path'!Y103","v":73.330768136886817},null,34.992784395478658,36.071479634530519,{"$f":"'Revenue Nominal RAB'!D190","v":51.634096132968523},{"$f":"'Revenue Nominal RAB'!E190","v":55.798005315225218},{"$f":"'Revenue Nominal RAB'!F190","v":59.023174778118019},{"$f":"'Revenue Nominal RAB'!G190","v":62.255029711202667},{"$f":"'Revenue Nominal RAB'!H190","v":65.356841604408217}]
["100W Incandescent",40.934878009888322,42.196745528671443,{"$f":"'Smoothed Prices with Price Path'!P105","v":43.540578135592533},{"$f":"'Smoothed Prices with Price Path'!Q105","v":46.644792581784039},{"$f":"'Smoothed Prices with Price Path'!R105","v":49.896647542350394},{"$f":"'Smoothed Prices with Price Path'!S105","v":53.302275454363048},{"$f":"'Smoothed Prices with Price Path'!T105","v":56.86804737363223},{"$f":"'Smoothed Prices with Price Path'!U105","v":61.245416163037291},{"$f":"'Smoothed Prices with Price Path'!V105","v":65.220196290691391},{"$f":"'Smoothed Prices with Price Path'!W105","v":69.357220079403959},{"$f":"'Smoothed Prices with Price Path'!X105","v":73.662162808363021},{"$f":"'Smoothed Prices with Price Path'!Y105","v":78.140883373766641},null,40.934878009888322,42.196745528671443,{"$f":"'Revenue Nominal RAB'!D192","v":60.476561050695921},{"$f":"'Revenue Nominal RAB'!E192","v":65.347629015656111},{"$f":"'Revenue Nominal RAB'!F192","v":69.118987678980801},{"$f":"'Revenue Nominal RAB'!G192","v":72.901792054900085},{"$f":"'Revenue Nominal RAB'!H192","v":76.537278360542473}]
["60W Incandescent",31.973586140019133,32.95921091211099,{"$f":"'Smoothed Prices with Price Path'!P106","v":36.816645040017754},{"$f":"'Smoothed Prices with Price Path'!Q106","v":39.684611647897896},{"$f":"'Smoothed Prices with Price Path'!R106","v":42.69191811630737},{"$f":"'Smoothed Prices with Price Path'!S106","v":45.844405235821498},{"$f":"'Smoothed Prices with Price Path'!T106","v":49.148142168648491},{"$f":"'Smoothed Prices with Price Path'!U106","v":53.336373280531468},{"$f":"'Smoothed Prices with Price Path'!V106","v":57.103822237170029},{"$f":"'Smoothed Prices with Price Path'!W106","v":61.028079783251805},{"$f":"'Smoothed Prices with Price Path'!X106","v":65.114678720577913},{"$f":"'Smoothed Prices with Price Path'!Y106","v":69.369331732993942},null,31.973586140019133,32.95921091211099,{"$f":"'Revenue Nominal RAB'!D193","v":49.109192464052228},{"$f":"'Revenue Nominal RAB'!E193","v":52.916143789355715},{"$f":"'Revenue Nominal RAB'!F193","v":55.824869734390028},{"$f":"'Revenue Nominal RAB'!G193","v":58.833587671318178},{"$f":"'Revenue Nominal RAB'!H193","v":61.847990924375416}]
["18W LED",33.487795512794555,34.520097634790346,{"$f":"'Smoothed Prices with Price Path'!P107","v":37.9672301051489},{"$f":"'Smoothed Prices with Price Path'!Q107","v":40.87562293835979},{"$f":"'Smoothed Prices with Price Path'!R107","v":43.924776022251095},{"$f":"'Smoothed Prices with Price Path'!S107","v":47.120580053323422},{"$f":"'Smoothed Prices with Price Path'!T107","v":50.469155853173149},{"$f":"'Smoothed Prices with Price Path'!U107","v":54.689751800326952},{"$f":"'Smoothed Prices with Price Path'!V107","v":58.492678823971218},{"$f":"'Smoothed Prices with Price Path'!W107","v":62.453344474901051},{"$f":"'Smoothed Prices with Price Path'!X107","v":66.577305935343631},{"$f":"'Smoothed Prices with Price Path'!Y107","v":70.870300908689899},null,33.487795512794555,34.520097634790346,{"$f":"'Revenue Nominal RAB'!D194","v":40.755390827240745},{"$f":"'Revenue Nominal RAB'!E194","v":44.729869046408055},{"$f":"'Revenue Nominal RAB'!F194","v":47.987567097657461},{"$f":"'Revenue Nominal RAB'!G194","v":50.83052702408979},{"$f":"'Revenue Nominal RAB'!H194","v":52.99052591739337}]
["25W LED",33.487795512794555,34.520097634790346,{"$f":"'Smoothed Prices with Price Path'!P111","v":38.212401502204877},{"$f":"'Smoothed Prices with Price Path'!Q111","v":41.129408521747933},{"$f":"'Smoothed Prices with Price Path'!R111","v":44.187478454545641},{"$f":"'Smoothed Prices with Price Path'!S111","v":47.392512631258413},{"$f":"'Smoothed Prices with Price Path'!T111","v":50.750642881277471},{"$f":"'Smoothed Prices with Price Path'!U111","v":54.978135260619823},{"$f":"'Smoothed Prices with Price Path'!V111","v":58.788622096672775},{"$f":"'Smoothed Prices with Price Path'!W111","v":62.757045736299212},{"$f":"'Smoothed Prices with Price Path'!X111","v":66.888968556807725},{"$f":"'Smoothed Prices with Price Path'!Y111","v":71.190133592856881},null,33.487795512794555,34.520097634790346,{"$f":"'Revenue Nominal RAB'!D195","v":40.755390827240731},{"$f":"'Revenue Nominal RAB'!E195","v":44.729869046408055},{"$f":"'Revenue Nominal RAB'!F195","v":47.987567097657454},{"$f":"'Revenue Nominal RAB'!G195","v":50.830527024089797},{"$f":"'Revenue Nominal RAB'!H195","v":52.990525917393356}]
["18W LED Decorative - Bottom Pole Entry",46.896437103379661,48.34207694901729,{"$f":"'Smoothed Prices with Price Path'!P108","v":37.9672301051489},{"$f":"'Smoothed Prices with Price Path'!Q108","v":40.87562293835979},{"$f":"'Smoothed Prices with Price Path'!R108","v":43.924776022251095},{"$f":"'Smoothed Prices with Price Path'!S108","v":47.120580053323422},{"$f":"'Smoothed Prices with Price Path'!T108","v":50.469155853173149},{"$f":"'Smoothed Prices with Price Path'!U108","v":54.689751800326952},{"$f":"'Smoothed Prices with Price Path'!V108","v":58.492678823971218},{"$f":"'Smoothed Prices with Price Path'!W108","v":62.453344474901051},{"$f":"'Smoothed Prices with Price Path'!X108","v":66.577305935343631},{"$f":"'Smoothed Prices with Price Path'!Y108","v":70.870300908689899},null,46.896437103379661,48.34207694901729,{"$f":"'Revenue Nominal RAB'!D196","v":48.984201231707097},{"$f":"'Revenue Nominal RAB'!E196","v":54.540407536749868},{"$f":"'Revenue Nominal RAB'!F196","v":59.2625010432659},{"$f":"'Revenue Nominal RAB'!G196","v":63.010295288884244},{"$f":"'Revenue Nominal RAB'!H196","v":65.279810417466194}]
["18W LED Decorative - Side Entry",46.896437103379661,48.34207694901729,{"$f":"'Smoothed Prices with Price Path'!P109","v":37.9672301051489},{"$f":"'Smoothed Prices with Price Path'!Q109","v":40.87562293835979},{"$f":"'Smoothed Prices with Price Path'!R109","v":43.924776022251095},{"$f":"'Smoothed Prices with Price Path'!S109","v":47.120580053323422},{"$f":"'Smoothed Prices with Price Path'!T109","v":50.469155853173149},{"$f":"'Smoothed Prices with Price Path'!U109","v":54.689751800326952},{"$f":"'Smoothed Prices with Price Path'!V109","v":58.492678823971218},{"$f":"'Smoothed Prices with Price Path'!W109","v":62.453344474901051},{"$f":"'Smoothed Prices with Price Path'!X109","v":66.577305935343631},{"$f":"'Smoothed Prices with Price Path'!Y109","v":70.870300908689899},null,46.896437103379661,48.34207694901729,{"$f":"'Revenue Nominal RAB'!D197","v":48.984201231707097},{"$f":"'Revenue Nominal RAB'!E197","v":54.540407536749868},{"$f":"'Revenue Nominal RAB'!F197","v":59.2625010432659},{"$f":"'Revenue Nominal RAB'!G197","v":63.010295288884244},{"$f":"'Revenue Nominal RAB'!H197","v":65.279810417466194}]
["18W LED Decorative - Top Entry",46.896437103379661,48.34207694901729,{"$f":"'Smoothed Prices with Price Path'!P110","v":37.9672301051489},{"$f":"'Smoothed Prices with Price Path'!Q110","v":40.87562293835979},{"$f":"'Smoothed Prices with Price Path'!R110","v":43.924776022251095},{"$f":"'Smoothed Prices with Price Path'!S110","v":47.120580053323422},{"$f":"'Smoothed Prices with Price Path'!T110","v":50.469155853173149},{"$f":"'Smoothed Prices with Price Path'!U110","v":54.689751800326952},{"$f":"'Smoothed Prices with Price Path'!V110","v":58.492678823971218},{"$f":"'Smoothed Prices with Price Path'!W110","v":62.453344474901051},{"$f":"'Smoothed Prices with Price Path'!X110","v":66.577305935343631},{"$f":"'Smoothed Prices with Price Path'!Y110","v":70.870300908689899},null,46.896437103379661,48.34207694901729,{"$f":"'Revenue Nominal RAB'!D198","v":48.984201231707097},{"$f":"'Revenue Nominal RAB'!E198","v":54.540407536749868},{"$f":"'Revenue Nominal RAB'!F198","v":59.2625010432659},{"$f":"'Revenue Nominal RAB'!G198","v":63.010295288884244},{"$f":"'Revenue Nominal RAB'!H198","v":65.279810417466194}]
["25W LED Decorative - Bottom Pole Entry",46.896437103379661,48.34207694901729,{"$f":"'Smoothed Prices with Price Path'!P112","v":38.212401502204877},{"$f":"'Smoothed Prices with Price Path'!Q112","v":41.129408521747933},{"$f":"'Smoothed Prices with Price Path'!R112","v":44.187478454545641},{"$f":"'Smoothed Prices with Price Path'!S112","v":47.392512631258413},{"$f":"'Smoothed Prices with Price Path'!T112","v":50.750642881277471},{"$f":"'Smoothed Prices with Price Path'!U112","v":54.978135260619823},{"$f":"'Smoothed Prices with Price Path'!V112","v":58.788622096672775},{"$f":"'Smoothed Prices with Price Path'!W112","v":62.757045736299212},{"$f":"'Smoothed Prices with Price Path'!X112","v":66.888968556807725},{"$f":"'Smoothed Prices with Price Path'!Y112","v":71.190133592856881},null,46.896437103379661,48.34207694901729,{"$f":"'Revenue Nominal RAB'!D199","v":48.984201231707097},{"$f":"'Revenue Nominal RAB'!E199","v":54.540407536749868},{"$f":"'Revenue Nominal RAB'!F199","v":59.2625010432659},{"$f":"'Revenue Nominal RAB'!G199","v":63.010295288884244},{"$f":"'Revenue Nominal RAB'!H199","v":65.279810417466194}]
["25W LED Decorative - Side Entry",46.896437103379661,48.34207694901729,{"$f":"'Smoothed Prices with Price Path'!P113","v":38.212401502204877},{"$f":"'Smoothed Prices with Price Path'!Q113","v":41.129408521747933},{"$f":"'Smoothed Prices with Price Path'!R113","v":44.187478454545641},{"$f":"'Smoothed Prices with Price Path'!S113","v":47.392512631258413},{"$f":"'Smoothed Prices with Price Path'!T113","v":50.750642881277471},{"$f":"'Smoothed Prices with Price Path'!U113","v":54.978135260619823},{"$f":"'Smoothed Prices with Price Path'!V113","v":58.788622096672775},{"$f":"'Smoothed Prices with Price Path'!W113","v":62.757045736299212},{"$f":"'Smoothed Prices with Price Path'!X113","v":66.888968556807725},{"$f":"'Smoothed Prices with Price Path'!Y113","v":71.190133592856881},null,46.896437103379661,48.34207694901729,{"$f":"'Revenue Nominal RAB'!D200","v":48.984201231707097},{"$f":"'Revenue Nominal RAB'!E200","v":54.540407536749868},{"$f":"'Revenue Nominal RAB'!F200","v":59.2625010432659},{"$f":"'Revenue Nominal RAB'!G200","v":63.010295288884244},{"$f":"'Revenue Nominal RAB'!H200","v":65.279810417466194}]
["25W LED Decorative - Top Entry",46.896437103379661,48.34207694901729,{"$f":"'Smoothed Prices with Price Path'!P114","v":38.212401502204877},{"$f":"'Smoothed Prices with Price Path'!Q114","v":41.129408521747933},{"$f":"'Smoothed Prices with Price Path'!R114","v":44.187478454545641},{"$f":"'Smoothed Prices with Price Path'!S114","v":47.392512631258413},{"$f":"'Smoothed Prices with Price Path'!T114","v":50.750642881277471},{"$f":"'Smoothed Prices with Price Path'!U114","v":54.978135260619823},{"$f":"'Smoothed Prices with Price Path'!V114","v":58.788622096672775},{"$f":"'Smoothed Prices with Price Path'!W114","v":62.757045736299212},{"$f":"'Smoothed Prices with Price Path'!X114","v":66.888968556807725},{"$f":"'Smoothed Prices with Price Path'!Y114","v":71.190133592856881},null,46.896437103379661,48.34207694901729,{"$f":"'Revenue Nominal RAB'!D201","v":48.984201231707097},{"$f":"'Revenue Nominal RAB'!E201","v":54.540407536749868},{"$f":"'Revenue Nominal RAB'!F201","v":59.2625010432659},{"$f":"'Revenue Nominal RAB'!G201","v":63.010295288884244},{"$f":"'Revenue Nominal RAB'!H201","v":65.279810417466194}]
["30W LED",33.487795512794555,34.520097634790346,{"$f":"'Smoothed Prices with Price Path'!P115","v":38.212401502204877},{"$f":"'Smoothed Prices with Price Path'!Q115","v":41.129408521747933},{"$f":"'Smoothed Prices with Price Path'!R115","v":44.187478454545641},{"$f":"'Smoothed Prices with Price Path'!S115","v":47.392512631258413},{"$f":"'Smoothed Prices with Price Path'!T115","v":50.750642881277471},{"$f":"'Smoothed Prices with Price Path'!U115","v":54.978135260619823},{"$f":"'Smoothed Prices with Price Path'!V115","v":58.788622096672775},{"$f":"'Smoothed Prices with Price Path'!W115","v":62.757045736299212},{"$f":"'Smoothed Prices with Price Path'!X115","v":66.888968556807725},{"$f":"'Smoothed Prices with Price Path'!Y115","v":71.190133592856881},null,33.487795512794555,34.520097634790346,{"$f":"'Revenue Nominal RAB'!D202","v":40.143144982200781},{"$f":"'Revenue Nominal RAB'!E202","v":44.116891499440243},{"$f":"'Revenue Nominal RAB'!F202","v":47.386698589160105},{"$f":"'Revenue Nominal RAB'!G202","v":50.211987134623726},{"$f":"'Revenue Nominal RAB'!H202","v":52.314819832816781}]
["88 LED Light",33.487795512794555,34.520097634790346,{"$f":"'Smoothed Prices with Price Path'!P116","v":38.212401502204877},{"$f":"'Smoothed Prices with Price Path'!Q116","v":41.129408521747933},{"$f":"'Smoothed Prices with Price Path'!R116","v":44.187478454545641},{"$f":"'Smoothed Prices with Price Path'!S116","v":47.392512631258413},{"$f":"'Smoothed Prices with Price Path'!T116","v":50.750642881277471},{"$f":"'Smoothed Prices with Price Path'!U116","v":54.978135260619823},{"$f":"'Smoothed Prices with Price Path'!V116","v":58.788622096672775},{"$f":"'Smoothed Prices with Price Path'!W116","v":62.757045736299212},{"$f":"'Smoothed Prices with Price Path'!X116","v":66.888968556807725},{"$f":"'Smoothed Prices with Price Path'!Y116","v":71.190133592856881},null,33.487795512794555,34.520097634790346,{"$f":"'Revenue Nominal RAB'!D203","v":40.755390827240731},{"$f":"'Revenue Nominal RAB'!E203","v":44.729869046408055},{"$f":"'Revenue Nominal RAB'!F203","v":47.987567097657454},{"$f":"'Revenue Nominal RAB'!G203","v":50.83052702408979},{"$f":"'Revenue Nominal RAB'!H203","v":52.990525917393356}]
["100W Metal Halide",44.544187631192663,45.917316519198749,{"$f":"'Smoothed Prices with Price Path'!P117","v":47.190190949662707},{"$f":"'Smoothed Prices with Price Path'!Q117","v":50.422635871342578},{"$f":"'Smoothed Prices with Price Path'!R117","v":53.807226731857824},{"$f":"'Smoothed Prices with Price Path'!S117","v":57.350254268009301},{"$f":"'Smoothed Prices with Price Path'!T117","v":61.058253397255257},{"$f":"'Smoothed Prices with Price Path'!U117","v":65.538282234239091},{"$f":"'Smoothed Prices with Price Path'!V117","v":69.625597464152364},{"$f":"'Smoothed Prices with Price Path'!W117","v":73.878106400392355},{"$f":"'Smoothed Prices with Price Path'!X117","v":78.301561655946998},{"$f":"'Smoothed Prices with Price Path'!Y117","v":82.901901488076987},null,44.544187631192663,45.917316519198749,{"$f":"'Revenue Nominal RAB'!D204","v":64.240184319852688},{"$f":"'Revenue Nominal RAB'!E204","v":69.538869247231219},{"$f":"'Revenue Nominal RAB'!F204","v":73.673782262245624},{"$f":"'Revenue Nominal RAB'!G204","v":77.744845860696131},{"$f":"'Revenue Nominal RAB'!H204","v":81.554407215782561}]
["150W Metal Halide",47.261158711436529,48.718041545278361,{"$f":"'Smoothed Prices with Price Path'!P118","v":50.121494582884651},{"$f":"'Smoothed Prices with Price Path'!Q118","v":53.456931925360415},{"$f":"'Smoothed Prices with Price Path'!R118","v":56.948133882888243},{"$f":"'Smoothed Prices with Price Path'!S118","v":60.601518335775843},{"$f":"'Smoothed Prices with Price Path'!T118","v":64.423751812221766},{"$f":"'Smoothed Prices with Price Path'!U118","v":68.986235360372262},{"$f":"'Smoothed Prices with Price Path'!V118","v":73.163936768470151},{"$f":"'Smoothed Prices with Price Path'!W118","v":77.509201306407178},{"$f":"'Smoothed Prices with Price Path'!X118","v":82.027843700294056},{"$f":"'Smoothed Prices with Price Path'!Y118","v":86.725865948775265},null,47.261158711436529,48.718041545278361,{"$f":"'Revenue Nominal RAB'!D205","v":66.148202153153846},{"$f":"'Revenue Nominal RAB'!E205","v":71.767677628076171},{"$f":"'Revenue Nominal RAB'!F205","v":76.194559549601308},{"$f":"'Revenue Nominal RAB'!G205","v":80.455913525064915},{"$f":"'Revenue Nominal RAB'!H205","v":84.310133676175639}]
["250W Metal Halide",48.104321305343277,49.587195654050419,{"$f":"'Smoothed Prices with Price Path'!P119","v":51.125837060298196},{"$f":"'Smoothed Prices with Price Path'!Q119","v":54.496562341520615},{"$f":"'Smoothed Prices with Price Path'!R119","v":58.024292092375568},{"$f":"'Smoothed Prices with Price Path'!S119","v":61.715487755913031},{"$f":"'Smoothed Prices with Price Path'!T119","v":65.576860953666653},{"$f":"'Smoothed Prices with Price Path'!U119","v":70.167595675782565},{"$f":"'Smoothed Prices with Price Path'!V119","v":74.376265789098511},{"$f":"'Smoothed Prices with Price Path'!W119","v":78.753310859678606},{"$f":"'Smoothed Prices with Price Path'!X119","v":83.304566895239091},{"$f":"'Smoothed Prices with Price Path'!Y119","v":88.03605773391547},null,48.104321305343277,49.587195654050419,{"$f":"'Revenue Nominal RAB'!D206","v":66.66564645043961},{"$f":"'Revenue Nominal RAB'!E206","v":72.384584197265639},{"$f":"'Revenue Nominal RAB'!F206","v":76.903550276773956},{"$f":"'Revenue Nominal RAB'!G206","v":81.221802070444312},{"$f":"'Revenue Nominal RAB'!H206","v":85.082908824675016}]
["400W Metal Halide",53.376392639783298,55.021785014610622,{"$f":"'Smoothed Prices with Price Path'!P120","v":56.088407224391837},{"$f":"'Smoothed Prices with Price Path'!Q120","v":59.633494215802479},{"$f":"'Smoothed Prices with Price Path'!R120","v":63.341711939039328},{"$f":"'Smoothed Prices with Price Path'!S120","v":67.219737085605857},{"$f":"'Smoothed Prices with Price Path'!T120","v":71.274504088322004},{"$f":"'Smoothed Prices with Price Path'!U120","v":76.00483106723695},{"$f":"'Smoothed Prices with Price Path'!V120","v":80.366521067684928},{"$f":"'Smoothed Prices with Price Path'!W120","v":84.900597356838688},{"$f":"'Smoothed Prices with Price Path'!X120","v":89.613001097242602},{"$f":"'Smoothed Prices with Price Path'!Y120","v":94.509864038435822},null,53.376392639783298,55.021785014610622,{"$f":"'Revenue Nominal RAB'!D207","v":71.054380994861958},{"$f":"'Revenue Nominal RAB'!E207","v":77.396608174578176},{"$f":"'Revenue Nominal RAB'!F207","v":82.46854208492033},{"$f":"'Revenue Nominal RAB'!G207","v":87.175848535781938},{"$f":"'Revenue Nominal RAB'!H207","v":91.18769986645313}]
["70W Metal Halide",33.816659659385166,34.859099419621252,{"$f":"'Smoothed Prices with Price Path'!P121","v":38.84468563145451},{"$f":"'Smoothed Prices with Price Path'!Q121","v":41.783908184169974},{"$f":"'Smoothed Prices with Price Path'!R121","v":44.864974200989472},{"$f":"'Smoothed Prices with Price Path'!S121","v":48.093812437511794},{"$f":"'Smoothed Prices with Price Path'!T121","v":51.476583111651756},{"$f":"'Smoothed Prices with Price Path'!U121","v":55.721861026638287},{"$f":"'Smoothed Prices with Price Path'!V121","v":59.551844221008388},{"$f":"'Smoothed Prices with Price Path'!W121","v":63.540275305168159},{"$f":"'Smoothed Prices with Price Path'!X121","v":67.69273005426777},{"$f":"'Smoothed Prices with Price Path'!Y121","v":72.014965252024382},null,33.816659659385166,34.859099419621252,{"$f":"'Revenue Nominal RAB'!D208","v":51.757948428920002},{"$f":"'Revenue Nominal RAB'!E208","v":55.784128640731467},{"$f":"'Revenue Nominal RAB'!F208","v":58.864125215997461},{"$f":"'Revenue Nominal RAB'!G208","v":62.041021271503212},{"$f":"'Revenue Nominal RAB'!H208","v":65.212184984117272}]
["250W Metal Halide - Flood Light",53.522895982345467,55.172804501310992,{"$f":"'Smoothed Prices with Price Path'!P122","v":56.42713086506128},{"$f":"'Smoothed Prices with Price Path'!Q122","v":59.984119034957139},{"$f":"'Smoothed Prices with Price Path'!R122","v":63.70465608891994},{"$f":"'Smoothed Prices with Price Path'!S122","v":67.595433410384445},{"$f":"'Smoothed Prices with Price Path'!T122","v":71.663400640308225},{"$f":"'Smoothed Prices with Price Path'!U122","v":76.40325558474683},{"$f":"'Smoothed Prices with Price Path'!V122","v":80.775390062864716},{"$f":"'Smoothed Prices with Price Path'!W122","v":85.320184625875612},{"$f":"'Smoothed Prices with Price Path'!X122","v":90.043587613739049},{"$f":"'Smoothed Prices with Price Path'!Y122","v":94.95173814156125},null,53.522895982345467,55.172804501310992,{"$f":"'Revenue Nominal RAB'!D209","v":69.990996254017134},{"$f":"'Revenue Nominal RAB'!E209","v":76.349127143125799},{"$f":"'Revenue Nominal RAB'!F209","v":81.45987100097345},{"$f":"'Revenue Nominal RAB'!G209","v":86.143775966570388},{"$f":"'Revenue Nominal RAB'!H209","v":90.049139396258553}]
["400W Metal Halide - Flood Light",53.376392639783298,55.021785014610622,{"$f":"'Smoothed Prices with Price Path'!P123","v":56.088407224391837},{"$f":"'Smoothed Prices with Price Path'!Q123","v":59.633494215802479},{"$f":"'Smoothed Prices with Price Path'!R123","v":63.341711939039328},{"$f":"'Smoothed Prices with Price Path'!S123","v":67.219737085605857},{"$f":"'Smoothed Prices with Price Path'!T123","v":71.274504088322004},{"$f":"'Smoothed Prices with Price Path'!U123","v":76.00483106723695},{"$f":"'Smoothed Prices with Price Path'!V123","v":80.366521067684928},{"$f":"'Smoothed Prices with Price Path'!W123","v":84.900597356838688},{"$f":"'Smoothed Prices with Price Path'!X123","v":89.613001097242602},{"$f":"'Smoothed Prices with Price Path'!Y123","v":94.509864038435822},null,53.376392639783298,55.021785014610622,{"$f":"'Revenue Nominal RAB'!D210","v":71.054380994861958},{"$f":"'Revenue Nominal RAB'!E210","v":77.396608174578176},{"$f":"'Revenue Nominal RAB'!F210","v":82.46854208492033},{"$f":"'Revenue Nominal RAB'!G210","v":87.175848535781924},{"$f":"'Revenue Nominal RAB'!H210","v":91.18769986645313}]
["125W Mercury Vapour",44.261425935058689,45.62583834906377,{"$f":"'Smoothed Prices with Price Path'!P124","v":47.22782690973709},{"$f":"'Smoothed Prices with Price Path'!Q124","v":50.461594184581983},{"$f":"'Smoothed Prices with Price Path'!R124","v":53.84755385962233},{"$f":"'Smoothed Prices with Price Path'!S124","v":57.391998304095807},{"$f":"'Smoothed Prices with Price Path'!T124","v":61.101464125253727},{"$f":"'Smoothed Prices with Price Path'!U124","v":65.582551625073506},{"$f":"'Smoothed Prices with Price Path'!V124","v":69.671027352505661},{"$f":"'Smoothed Prices with Price Path'!W124","v":73.924727208063103},{"$f":"'Smoothed Prices with Price Path'!X124","v":78.349404602224368},{"$f":"'Smoothed Prices with Price Path'!Y124","v":82.950998610646451},null,44.261425935058689,45.62583834906377,{"$f":"'Revenue Nominal RAB'!D211","v":62.464059745596799},{"$f":"'Revenue Nominal RAB'!E211","v":67.724915741190273},{"$f":"'Revenue Nominal RAB'!F211","v":71.858452426816129},{"$f":"'Revenue Nominal RAB'!G211","v":75.861637742295812},{"$f":"'Revenue Nominal RAB'!H211","v":79.515847514375963}]
["250W Mercury Vapour",44.727572934120133,46.106354897655862,{"$f":"'Smoothed Prices with Price Path'!P125","v":47.69343750151446},{"$f":"'Smoothed Prices with Price Path'!Q125","v":50.943564174086653},{"$f":"'Smoothed Prices with Price Path'!R125","v":54.346458040251896},{"$f":"'Smoothed Prices with Price Path'!S125","v":57.908431664823212},{"$f":"'Smoothed Prices with Price Path'!T125","v":61.636042560206221},{"$f":"'Smoothed Prices with Price Path'!U125","v":66.130227231682355},{"$f":"'Smoothed Prices with Price Path'!V125","v":70.233059971276631},{"$f":"'Smoothed Prices with Price Path'!W125","v":74.501493200104363},{"$f":"'Smoothed Prices with Price Path'!X125","v":78.941290194741725},{"$f":"'Smoothed Prices with Price Path'!Y125","v":83.558400155577644},null,44.727572934120133,46.106354897655862,{"$f":"'Revenue Nominal RAB'!D212","v":62.862555392051831},{"$f":"'Revenue Nominal RAB'!E212","v":68.181092140648559},{"$f":"'Revenue Nominal RAB'!F212","v":72.36550588976128},{"$f":"'Revenue Nominal RAB'!G212","v":76.405933456773369},{"$f":"'Revenue Nominal RAB'!H212","v":80.077853366523101}]
["400W Mercury Vapour",46.842138661730743,48.286104691708765,{"$f":"'Smoothed Prices with Price Path'!P127","v":49.31500972414787},{"$f":"'Smoothed Prices with Price Path'!Q127","v":52.622110927373114},{"$f":"'Smoothed Prices with Price Path'!R127","v":56.083981145077239},{"$f":"'Smoothed Prices with Price Path'!S127","v":59.707003276779176},{"$f":"'Smoothed Prices with Price Path'!T127","v":63.497807640825997},{"$f":"'Smoothed Prices with Price Path'!U127","v":68.037605556777308},{"$f":"'Smoothed Prices with Price Path'!V127","v":72.190439160899246},{"$f":"'Smoothed Prices with Price Path'!W127","v":76.510183999176405},{"$f":"'Smoothed Prices with Price Path'!X127","v":81.002637708635831},{"$f":"'Smoothed Prices with Price Path'!Y127","v":85.673784750857536},null,46.842138661730743,48.286104691708765,{"$f":"'Revenue Nominal RAB'!D214","v":64.412911710427423},{"$f":"'Revenue Nominal RAB'!E214","v":69.981191640708431},{"$f":"'Revenue Nominal RAB'!F214","v":74.391545956429297},{"$f":"'Revenue Nominal RAB'!G214","v":78.581959989414756},{"$f":"'Revenue Nominal RAB'!H214","v":82.294741882610595}]
["50W Mercury Vapour",32.687661872647325,33.695298899734475,{"$f":"'Smoothed Prices with Price Path'!P128","v":37.323117531304462},{"$f":"'Smoothed Prices with Price Path'!Q128","v":40.20887923463394},{"$f":"'Smoothed Prices with Price Path'!R128","v":43.234606035652703},{"$f":"'Smoothed Prices with Price Path'!S128","v":46.406160692871424},{"$f":"'Smoothed Prices with Price Path'!T128","v":49.729635108285073},{"$f":"'Smoothed Prices with Price Path'!U128","v":53.932112797189106},{"$f":"'Smoothed Prices with Price Path'!V128","v":57.715178734724574},{"$f":"'Smoothed Prices with Price Path'!W128","v":61.655462652192732},{"$f":"'Smoothed Prices with Price Path'!X128","v":65.758508083339279},{"$f":"'Smoothed Prices with Price Path'!Y128","v":70.030038725286275},null,32.687661872647325,33.695298899734475,{"$f":"'Revenue Nominal RAB'!D215","v":49.491377478687404},{"$f":"'Revenue Nominal RAB'!E215","v":53.378838219665674},{"$f":"'Revenue Nominal RAB'!F215","v":56.363933847283576},{"$f":"'Revenue Nominal RAB'!G215","v":59.415037043029102},{"$f":"'Revenue Nominal RAB'!H215","v":62.425652719362034}]
["80W Mercury Vapour Art decorative",49.313230006205934,50.833370439410125,{"$f":"'Smoothed Prices with Price Path'!P129","v":54.608776336896099},{"$f":"'Smoothed Prices with Price Path'!Q129","v":58.101875958161784},{"$f":"'Smoothed Prices with Price Path'!R129","v":61.756279716068725},{"$f":"'Smoothed Prices with Price Path'!S129","v":65.578600124033301},{"$f":"'Smoothed Prices with Price Path'!T129","v":69.575705181867889},{"$f":"'Smoothed Prices with Price Path'!U129","v":74.264411587574727},{"$f":"'Smoothed Prices with Price Path'!V129","v":78.580477456994814},{"$f":"'Smoothed Prices with Price Path'!W129","v":83.067733603839301},{"$f":"'Smoothed Prices with Price Path'!X129","v":87.73208983788038},{"$f":"'Smoothed Prices with Price Path'!Y129","v":92.579645733989466},null,49.313230006205934,50.833370439410125,{"$f":"'Revenue Nominal RAB'!D216","v":59.803719376316828},{"$f":"'Revenue Nominal RAB'!E216","v":65.656176605261464},{"$f":"'Revenue Nominal RAB'!F216","v":70.457560007828661},{"$f":"'Revenue Nominal RAB'!G216","v":74.637919805538289},{"$f":"'Revenue Nominal RAB'!H216","v":77.798921084459323}]
["80W Mercury Vapour",32.68868637154636,33.696354980061052,{"$f":"'Smoothed Prices with Price Path'!P130","v":37.320966905014494},{"$f":"'Smoothed Prices with Price Path'!Q130","v":40.206653045305963},{"$f":"'Smoothed Prices with Price Path'!R130","v":43.232301628351863},{"$f":"'Smoothed Prices with Price Path'!S130","v":46.403775319380756},{"$f":"'Smoothed Prices with Price Path'!T130","v":49.727165923828004},{"$f":"'Smoothed Prices with Price Path'!U130","v":53.929583117712852},{"$f":"'Smoothed Prices with Price Path'!V130","v":57.712582741104384},{"$f":"'Smoothed Prices with Price Path'!W130","v":61.652798606040122},{"$f":"'Smoothed Prices with Price Path'!X130","v":65.755774200694859},{"$f":"'Smoothed Prices with Price Path'!Y130","v":70.027233175425167},null,32.68868637154636,33.696354980061052,{"$f":"'Revenue Nominal RAB'!D217","v":49.601327381109343},{"$f":"'Revenue Nominal RAB'!E217","v":53.403345235755623},{"$f":"'Revenue Nominal RAB'!F217","v":56.388988266795899},{"$f":"'Revenue Nominal RAB'!G217","v":59.442834483476453},{"$f":"'Revenue Nominal RAB'!H217","v":62.457368146434817}]
["14W LED",null,null,{"$f":"'Smoothed Prices with Price Path'!P131","v":36.008009554991013},{"$f":"'Smoothed Prices with Price Path'!Q131","v":38.847564460582632},{"$f":"'Smoothed Prices with Price Path'!R131","v":41.825460971195533},{"$f":"'Smoothed Prices with Price Path'!S131","v":44.947504803334176},{"$f":"'Smoothed Prices with Price Path'!T131","v":48.219728812795672},{"$f":"'Smoothed Prices with Price Path'!U131","v":52.385213797460239},{"$f":"'Smoothed Prices with Price Path'!V131","v":56.127728635978919},{"$f":"'Smoothed Prices with Price Path'!W131","v":60.026398429868408},{"$f":"'Smoothed Prices with Price Path'!X131","v":64.086738846275296},{"$f":"'Smoothed Prices with Price Path'!Y131","v":68.314444985215118},null,null,0,{"$f":"'Revenue Nominal RAB'!D218","v":40.619567055773118},{"$f":"'Revenue Nominal RAB'!E218","v":44.42117641004468},{"$f":"'Revenue Nominal RAB'!F218","v":47.502783661386189},{"$f":"'Revenue Nominal RAB'!G218","v":50.26850324949428},{"$f":"'Revenue Nominal RAB'!H218","v":52.488205573201903}]

{"sheet":"Sheet1","index":23,"n_rows":26,"n_cols":3,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
["What each sheet does"]
[]
["Cover Sheet"]
["Check Summary"]
["Model Information"]
["AER Summary"]
["Master Data"]
["Smoothed Prices"]
["Unsmoothed Prices"]
["Combined Annuity Prices CL"]
["Combined Annuity Prices PL"]
["CAPEX Annuity Calcs"]
["Corp Capex Annuity cals"]
["Revenue Nominal Rab"]
["Capex Weighting",null,"Allocates corporate overheads and direct opex based upon volumes (public lighting) to each category to determine an opex weighting"]
["Opex Weighting",null,"Allocates corporate overheads and direct opex based upon volumes (public lighting) to each category to determine an opex weighting"]
["Building Block"]
["Corporate OH"]
["Inputs"]
["Volumes"]
["Warehouse Pricing"]
["Old Prices Indexed"]
["Bracket Summary"]
["Bracket Data"]
["Chart Presentation"]
["Historical Pricing"]

{"sheet":"Charts - PP A factor 10 yr","index":24,"n_rows":94,"n_cols":43,"rows_kept":94,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Lighting"]
[]
[]
["Revenue","2019-20","2020-21","2021-22","2022-23","2023-24","Total"]
["Annuity",{"$f":"'Smoothed Prices with Price Path'!BU136/10^6","v":6.9492276987838943},{"$f":"'Smoothed Prices with Price Path'!BV136/10^6","v":7.3980662274830546},{"$f":"'Smoothed Prices with Price Path'!BW136/10^6","v":8.0558639076491314},{"$f":"'Smoothed Prices with Price Path'!BX136/10^6","v":8.7968515349585115},{"$f":"'Smoothed Prices with Price Path'!BY136/10^6","v":9.5964836836547587},{"$f":"SUM(B5:F5)","v":40.796493052529357}]
["RAB ",{"$f":"'Revenue Nominal RAB'!D13","v":8.7268433072387062},{"$f":"'Revenue Nominal RAB'!E13","v":9.2485211414834545},{"$f":"'Revenue Nominal RAB'!F13","v":9.8988529512432883},{"$f":"'Revenue Nominal RAB'!G13","v":10.639421029687879},{"$f":"'Revenue Nominal RAB'!H13","v":11.413843257280327},{"$f":"SUM(B6:F6)","v":49.927481686933653}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$nominal"]
[]
["Public Lighting c/day",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Lighting - annual charge"]
[null,"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",null,null,null,"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
["150W Sodium Vapour",39.213999999999999,39.149000000000001,39.247999999999998,38.735999999999997,38.482999999999997,{"$f":"'Historical Pricing'!B126","v":46.693586321370503},{"$f":"'Historical Pricing'!C126","v":48.132973044355246},{"$f":"'Historical Pricing'!D126","v":49.559105808058867},{"$f":"'Historical Pricing'!E126","v":52.87478341609728},{"$f":"'Historical Pricing'!F126","v":56.345531373721371},{"$f":"'Historical Pricing'!G126","v":59.977743167968839},{"$f":"'Historical Pricing'!H126","v":63.778060076701792},{"$f":"'Historical Pricing'!I126","v":68.324724177332044},{"$f":"'Historical Pricing'!J126","v":72.4850844367907},{"$f":"'Historical Pricing'!K126","v":76.812553237498236},{"$f":"'Historical Pricing'!L126","v":81.312933388777694},{"$f":"'Historical Pricing'!M126","v":85.992214660093936},null,null,"150W Sodium Vapour",{"$f":"B17*365/100","v":143.13109999999998},142.89385000000001,143.25519999999997,141.38639999999998,140.46294999999998,170.43159007300233,175.68535161189666,180.89073619941485,192.99295946875506,205.66118951408302,218.91876256308626,232.78991927996154,249.38524324726197,264.57055819428604,280.36581931686857,296.79220686903858,{"$f":"R17*365/100","v":313.87158350934283}]
["250W Sodium Vapour",39.334000000000003,39.268999999999998,39.369,38.854999999999997,38.601999999999997,{"$f":"'Historical Pricing'!B127","v":47.809265622420867},{"$f":"'Historical Pricing'!C127","v":49.283044519996523},{"$f":"'Historical Pricing'!D127","v":50.836577824297926},{"$f":"'Historical Pricing'!E127","v":54.197139876909162},{"$f":"'Historical Pricing'!F127","v":57.714349310414015},{"$f":"'Historical Pricing'!G127","v":61.39465502141956},{"$f":"'Historical Pricing'!H127","v":65.244755644192693},{"$f":"'Historical Pricing'!I127","v":69.827353786226482},{"$f":"'Historical Pricing'!J127","v":74.027104647183037},{"$f":"'Historical Pricing'!K127","v":78.394996652151789},{"$f":"'Historical Pricing'!L127","v":82.936859679564307},{"$f":"'Historical Pricing'!M127","v":87.6587112775956},null,null,"250W Sodium Vapour",143.56910000000002,143.33185,143.69684999999998,141.82074999999998,140.8973,174.50381952183616,179.88311249798733,185.55350905868741,197.81956055071845,210.65737498301115,224.0904908281814,238.14335810130333,254.86984131972665,270.19893196221807,286.14173778035399,302.71953783040971,319.95429616322394]
["80W Mercury Vapour",33.064999999999998,33.01,33.094000000000001,32.661999999999999,32.448999999999998,{"$f":"'Historical Pricing'!B156","v":32.68868637154636},{"$f":"'Historical Pricing'!C156","v":33.696354980061052},{"$f":"'Historical Pricing'!D156","v":37.320966905014494},{"$f":"'Historical Pricing'!E156","v":40.206653045305963},{"$f":"'Historical Pricing'!F156","v":43.232301628351863},{"$f":"'Historical Pricing'!G156","v":46.403775319380756},{"$f":"'Historical Pricing'!H156","v":49.727165923828004},{"$f":"'Historical Pricing'!I156","v":53.929583117712852},{"$f":"'Historical Pricing'!J156","v":57.712582741104384},{"$f":"'Historical Pricing'!K156","v":61.652798606040122},{"$f":"'Historical Pricing'!L156","v":65.755774200694859},{"$f":"'Historical Pricing'!M156","v":70.027233175425167},null,null,"80W Mercury Vapour",120.68724999999999,120.48649999999999,120.79310000000001,119.21629999999999,118.43884999999999,119.31370525614422,122.99169567722284,136.22152920330291,146.75428361536677,157.79790094348428,169.37377991573976,181.50415562197222,196.8429783796519,210.65092700503101,225.03271491204643,240.00857583253622,255.59940109030188]
["42W Compact Fluorescent",35.158999999999999,35.100999999999999,35.19,34.731000000000002,34.505000000000003,{"$f":"'Historical Pricing'!B112","v":35.152606223728299},{"$f":"'Historical Pricing'!C112","v":36.236228165476383},{"$f":"'Historical Pricing'!D112","v":39.63289016672659},{"$f":"'Historical Pricing'!E112","v":42.599806572869568},{"$f":"'Historical Pricing'!F112","v":45.709539476743437},{"$f":"'Historical Pricing'!G112","v":48.968051821837875},{"$f":"'Historical Pricing'!H112","v":52.381539215162562},{"$f":"'Historical Pricing'!I112","v":56.648988554685111},{"$f":"'Historical Pricing'!J112","v":60.503275882807714},{"$f":"'Historical Pricing'!K112","v":64.516648220101715},{"$f":"'Historical Pricing'!L112","v":68.694698043448412},{"$f":"'Historical Pricing'!M112","v":73.043199276122635},null,null,"42W Compact Fluorescent",128.33035000000001,128.11865,128.44349999999997,126.76815000000001,125.94325000000001,128.30701271660828,132.26223280398878,144.66004910855204,155.48929399097392,166.83981909011356,178.73338914970824,191.19261813534337,206.76880822460066,220.83695697224815,235.48576600337125,250.7356478585867,266.60767735784759]
["18W LED",null,null,null,null,null,{"$f":"'Historical Pricing'!B134","v":33.487795512794555},{"$f":"'Historical Pricing'!C134","v":34.520097634790346},{"$f":"'Historical Pricing'!D134","v":37.9672301051489},{"$f":"'Historical Pricing'!E134","v":40.87562293835979},{"$f":"'Historical Pricing'!F134","v":43.924776022251095},{"$f":"'Historical Pricing'!G134","v":47.120580053323422},{"$f":"'Historical Pricing'!H134","v":50.469155853173149},{"$f":"'Historical Pricing'!I134","v":54.689751800326952},{"$f":"'Historical Pricing'!J134","v":58.492678823971218},{"$f":"'Historical Pricing'!K134","v":62.453344474901051},{"$f":"'Historical Pricing'!L134","v":66.577305935343631},{"$f":"'Historical Pricing'!M134","v":70.870300908689899},null,null,"18W LED",null,null,null,null,null,122.23045362170012,125.99835636698477,138.58038988379349,149.19602372501325,160.3254324812165,171.99011719463047,184.212418864082,199.61759407119337,213.49827770749496,227.95470733338882,243.00716666400425,258.67659831671813]
["14W LED",null,null,null,null,null,{"$f":"'Historical Pricing'!B157","v":0},{"$f":"'Historical Pricing'!C157","v":0},{"$f":"'Historical Pricing'!D157","v":36.008009554991013},{"$f":"'Historical Pricing'!E157","v":38.847564460582632},{"$f":"'Historical Pricing'!F157","v":41.825460971195533},{"$f":"'Historical Pricing'!G157","v":44.947504803334176},{"$f":"'Historical Pricing'!H157","v":48.219728812795672},{"$f":"'Historical Pricing'!I157","v":52.385213797460239},{"$f":"'Historical Pricing'!J157","v":56.127728635978919},{"$f":"'Historical Pricing'!K157","v":60.026398429868408},{"$f":"'Historical Pricing'!L157","v":64.086738846275296},{"$f":"'Historical Pricing'!M157","v":68.314444985215118},null,null,"14W LED",null,null,null,null,null,null,null,{"$f":"I22*365/100","v":131.42923487571719},{"$f":"J22*365/100","v":141.7936102811266},{"$f":"K22*365/100","v":152.66293254486368},{"$f":"L22*365/100","v":164.05839253216973},{"$f":"M22*365/100","v":176.0020101667042},191.20603036072987,204.86620952132307,219.09635426901968,233.91659678890483,249.34772419603519]
[]
["Contract lighting c/day",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contract lighting - annual Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contract Lighting"]
[null,"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",null,null,null,"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
["150W Sodium Vapour",24.28,24.24,24.302,23.984999999999999,23.829000000000001,{"$f":"'Historical Pricing'!B76","v":21.995991362306089},{"$f":"'Historical Pricing'!C76","v":22.674044611587135},{"$f":"'Historical Pricing'!D76","v":24.779024445220855},{"$f":"'Historical Pricing'!E76","v":26.699244744147343},{"$f":"'Historical Pricing'!F76","v":28.712647888786368},{"$f":"'Historical Pricing'!G76","v":30.823137914911271},{"$f":"'Historical Pricing'!H76","v":33.034771463566678},{"$f":"'Historical Pricing'!I76","v":35.415578459615951},{"$f":"'Historical Pricing'!J76","v":37.824769151634321},{"$f":"'Historical Pricing'!K76","v":40.333394819289502},{"$f":"'Historical Pricing'!L76","v":42.94495094006767},{"$f":"'Historical Pricing'!M76","v":45.663046400154791},null,null,"150W Sodium Vapour",{"$f":"B26*365/100","v":88.622000000000014},88.475999999999985,88.702299999999994,87.545249999999996,86.975850000000008,80.285368472417218,82.760262832293051,90.443439225056125,97.45224331613781,104.80116479407025,112.50445338942615,120.57691584201837,129.26686137759822,138.06040740346526,147.21689109040668,156.74907093124699,{"$f":"R26*365/100","v":166.67011936056497}]
["250W Sodium Vapour",24.247,24.207000000000001,24.268000000000001,23.951000000000001,23.795000000000002,{"$f":"'Historical Pricing'!B77","v":22.126102722483683},{"$f":"'Historical Pricing'!C77","v":22.808166813062297},{"$f":"'Historical Pricing'!D77","v":24.912363275198668},{"$f":"'Historical Pricing'!E77","v":26.837268482481242},{"$f":"'Historical Pricing'!F77","v":28.855521141437787},{"$f":"'Historical Pricing'!G77","v":30.971031071332053},{"$f":"'Historical Pricing'!H77","v":33.187860899904116},{"$f":"'Historical Pricing'!I77","v":35.572418587143645},{"$f":"'Historical Pricing'!J77","v":37.985720756086039},{"$f":"'Historical Pricing'!K77","v":40.498565680751646},{"$f":"'Historical Pricing'!L77","v":43.114451664021821},{"$f":"'Historical Pricing'!M77","v":45.836990491543844},null,null,"250W Sodium Vapour",88.501550000000009,88.355550000000008,88.578199999999995,87.421149999999997,86.85175000000001,80.760274937065446,83.249808867677388,90.93012595447513,97.956029961056544,105.32265216624792,113.04426341036201,121.13569228465003,129.8393278430743,138.64788075971404,147.8197647347435,157.36774857367965,167.30501529413505]
["80W Mercury Vapour",22.576000000000001,22.539000000000001,22.596,22.300999999999998,22.155999999999999,{"$f":"'Historical Pricing'!B106","v":17.60806257773427},{"$f":"'Historical Pricing'!C106","v":18.150852572862046},{"$f":"'Historical Pricing'!D106","v":20.369165237648147},{"$f":"'Historical Pricing'!E106","v":22.134443527152776},{"$f":"'Historical Pricing'!F106","v":23.987460718435756},{"$f":"'Historical Pricing'!G106","v":25.9319295723175},{"$f":"'Historical Pricing'!H106","v":27.97170873437457},{"$f":"'Historical Pricing'!I106","v":30.22847069355862},{"$f":"'Historical Pricing'!J106","v":32.501684233436471},{"$f":"'Historical Pricing'!K106","v":34.870768183351544},{"$f":"'Historical Pricing'!L106","v":37.339124577680543},{"$f":"'Historical Pricing'!M106","v":39.910266409940668},null,null,"80W Mercury Vapour",82.4024,82.267350000000008,82.475400000000008,81.398650000000004,80.869399999999999,64.269428408730079,66.250611890946459,74.347453117415739,80.79071887410764,87.554231622290516,94.651542938958883,102.09673688046718,110.33391803148896,118.63114745204311,127.27830386923313,136.287804708534,145.67247239628344]
["18W LED",null,null,null,null,null,{"$f":"'Historical Pricing'!B86","v":12.042984558169916},{"$f":"'Historical Pricing'!C86","v":12.414224238901109},{"$f":"'Historical Pricing'!D86","v":14.809796278089282},{"$f":"'Historical Pricing'!E86","v":16.379744114360307},{"$f":"'Historical Pricing'!F86","v":18.030567845791847},{"$f":"'Historical Pricing'!G86","v":19.765739098967146},{"$f":"'Historical Pricing'!H86","v":21.588866912886346},{"$f":"'Historical Pricing'!I86","v":23.689249247443939},{"$f":"'Historical Pricing'!J86","v":25.791040725247548},{"$f":"'Historical Pricing'!K86","v":27.984208878840658},{"$f":"'Historical Pricing'!L86","v":30.272037941849923},{"$f":"'Historical Pricing'!M86","v":32.657920018961185},null,null,"18W LED",null,null,null,null,null,43.956893637320192,45.311918471989046,54.055756415025883,59.786066017415123,65.811572637140245,72.144947711230074,78.79936423203516,86.465759753170389,94.137298647153543,102.1423624077684,110.49293848775221,119.20140806920831]
["14W LED",null,null,null,null,null,{"$f":"'Historical Pricing'!B107","v":0},{"$f":"'Historical Pricing'!C107","v":0},{"$f":"'Historical Pricing'!D107","v":14.973243876126601},{"$f":"'Historical Pricing'!E107","v":16.548934503285732},{"$f":"'Historical Pricing'!F107","v":18.205702800654883},{"$f":"'Historical Pricing'!G107","v":19.947027484257138},{"$f":"'Historical Pricing'!H107","v":21.776524931622561},{"$f":"'Historical Pricing'!I107","v":23.881504887639188},{"$f":"'Historical Pricing'!J107","v":25.988336240381923},{"$f":"'Historical Pricing'!K107","v":28.18667638643943},{"$f":"'Historical Pricing'!L107","v":30.47981302282599},{"$f":"'Historical Pricing'!M107","v":32.871141808405845},null,null,"14W LED",null,null,null,null,null,null,null,{"$f":"I30*365/100","v":54.652340147862098},{"$f":"J30*365/100","v":60.403610936992919},{"$f":"K30*365/100","v":66.450815222390318},{"$f":"L30*365/100","v":72.806650317538555},{"$f":"M30*365/100","v":79.484316000422353},87.167492839883039,94.857427277394024,102.88136881050391,111.25131753331488,119.97966760068134]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Lighting"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$Real 2018-19"]
[]
[]
[]
["Public Lighting c/day",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public Lighting - annual charge"]
[null,"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",null,null,null,"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
["150W Sodium Vapour",{"$f":"B17/'Master Data'!D$39","v":44.567253367517502},{"$f":"C17/'Master Data'!E$39","v":43.381045469292069},{"$f":"D17/'Master Data'!F$39","v":42.2164685660481},{"$f":"E17/'Master Data'!G$39","v":41.11158975218251},{"$f":"F17/'Master Data'!H$39","v":40.308029576950744},{"$f":"G17/'Master Data'!I$39","v":47.866256916813832},{"$f":"H17/'Master Data'!J$39","v":48.132973044355246},{"$f":"I17/'Master Data'!K$39","v":48.373944175752925},{"$f":"J17/'Master Data'!L$39","v":50.376115493586518},{"$f":"K17/'Master Data'!M$39","v":52.399071409954232},{"$f":"L17/'Master Data'!N$39","v":54.443027690376418},{"$f":"M17/'Master Data'!O$39","v":56.50820234024156},{"$f":"N17/'Master Data'!P$39","v":59.088927960294157},{"$f":"O17/'Master Data'!Q$39","v":61.18781007579247},{"$f":"P17/'Master Data'!R$39","v":63.290204556651368},{"$f":"Q17/'Master Data'!S$39","v":65.396117280623741},{"$f":"R17/'Master Data'!T$39","v":67.505554135298595},null,null,"150W Sodium Vapour",{"$f":"B67*365/100","v":162.67047479143889},158.34081596291605,154.09011026607558,150.05730259546618,147.12430795587022,174.71183774637046,175.68535161189666,176.56489624149816,183.87282155159079,{"$f":"K67*365/100","v":191.25661064633294},198.71705106987392,206.2549385418817,215.67458705507369,223.33550677664252,231.0092466317775,238.69582807427665,{"$f":"R67*365/100","v":246.39527259383988}]
["250W Sodium Vapour",{"$f":"B18/'Master Data'!D$39","v":44.703635027233481},{"$f":"C18/'Master Data'!E$39","v":43.514017587515134},{"$f":"D18/'Master Data'!F$39","v":42.346620234833559},{"$f":"E18/'Master Data'!G$39","v":41.237887748374931},{"$f":"F18/'Master Data'!H$39","v":40.432673069393047},{"$f":"G18/'Master Data'!I$39","v":49.009955575839442},{"$f":"H18/'Master Data'!J$39","v":49.283044519996523},{"$f":"I18/'Master Data'!K$39","v":49.620866592774945},{"$f":"J18/'Master Data'!L$39","v":51.635982248393297},{"$f":"K18/'Master Data'!M$39","v":53.672016878091839},{"$f":"L18/'Master Data'!N$39","v":55.729187642347355},{"$f":"M18/'Master Data'!O$39","v":57.807713955985854},{"$f":"N18/'Master Data'!P$39","v":60.388439576038458},{"$f":"O18/'Master Data'!Q$39","v":62.48949635373009},{"$f":"P18/'Master Data'!R$39","v":64.594069135961519},{"$f":"Q18/'Master Data'!S$39","v":66.702163806575612},{"$f":"R18/'Master Data'!T$39","v":68.813786259261519},null,null,"250W Sodium Vapour",163.16826784940221,158.82616419443025,154.56516385714249,150.51829028156851,147.57925670328461,178.88633785181395,179.88311249798733,181.11616306362856,188.47133520663553,195.90286160503521,203.41153489456784,210.99815593934835,220.41780445254037,228.08666169111481,235.76835234625952,243.462897894001,251.17031984630455]
["80W Mercury Vapour",{"$f":"B19/'Master Data'!D$39","v":37.578829820904936},{"$f":"C19/'Master Data'!E$39","v":36.578413521196737},{"$f":"D19/'Master Data'!F$39","v":35.59701922963707},{"$f":"E19/'Master Data'!G$39","v":34.665085307873426},{"$f":"F19/'Master Data'!H$39","v":33.987871313111626},{"$f":"G19/'Master Data'!I$39","v":33.509635549614472},{"$f":"H19/'Master Data'!J$39","v":33.696354980061052},{"$f":"I19/'Master Data'!K$39","v":36.428469404601749},{"$f":"J19/'Master Data'!L$39","v":38.306634402293604},{"$f":"K19/'Master Data'!M$39","v":40.20429668531272},{"$f":"L19/'Master Data'!N$39","v":42.121658655543712},{"$f":"M19/'Master Data'!O$39","v":44.058924816011015},{"$f":"N19/'Master Data'!P$39","v":46.639650436063611},{"$f":"O19/'Master Data'!Q$39","v":48.717699360970812},{"$f":"P19/'Master Data'!R$39","v":50.799225788024295},{"$f":"Q19/'Master Data'!S$39","v":52.884235536635266},{"$f":"R19/'Master Data'!T$39","v":54.972734435953384},null,null,"80W Mercury Vapour",137.16272884630303,133.5112093523681,129.92912018817532,126.52756137373801,124.05573029285745,122.31016975609282,122.99169567722284,132.96391332679639,139.81921556837165,146.74568290139143,153.74405409273456,160.8150755784402,170.23472409163219,177.81960266754348,185.41717412628867,193.02745970871871,200.65048069122986]
["42W Compact Fluorescent",{"$f":"B20/'Master Data'!D$39","v":39.958689782948639},{"$f":"C20/'Master Data'!E$39","v":38.89545268123377},{"$f":"D20/'Master Data'!F$39","v":37.851547310416649},{"$f":"E20/'Master Data'!G$39","v":36.860972317303045},{"$f":"F20/'Master Data'!H$39","v":36.14137568673663},{"$f":"G20/'Master Data'!I$39","v":36.035434700171493},{"$f":"H20/'Master Data'!J$39","v":36.236228165476383},{"$f":"I20/'Master Data'!K$39","v":38.685105091973249},{"$f":"J20/'Master Data'!L$39","v":40.586696290201502},{"$f":"K20/'Master Data'!M$39","v":42.508027961824389},{"$f":"L20/'Master Data'!N$39","v":44.449305033268899},{"$f":"M20/'Master Data'!O$39","v":46.410734558309201},{"$f":"N20/'Master Data'!P$39","v":48.991460178361805},{"$f":"O20/'Master Data'!Q$39","v":51.073444729292277},{"$f":"P20/'Master Data'!R$39","v":53.158913368425686},{"$f":"Q20/'Master Data'!S$39","v":55.247871926194641},{"$f":"R20/'Master Data'!T$39","v":57.340326242788656},null,null,"42W Compact Fluorescent",145.84921770776253,141.96840228650325,138.15814768302076,134.54254895815612,131.91602125658869,131.52933665562597,132.26223280398878,141.20063358570235,148.14144145923549,155.15430206065903,162.23996337143149,169.39918113782861,178.81882965102059,186.41807326191679,194.03003379475376,201.65473253061046,209.29219078617859]
["18W LED",null,null,null,null,null,{"$f":"G21/'Master Data'!I$39","v":34.328813652497828},{"$f":"H21/'Master Data'!J$39","v":34.520097634790346},{"$f":"I21/'Master Data'!K$39","v":37.059277799071644},{"$f":"J21/'Master Data'!L$39","v":38.943991237006465},{"$f":"K21/'Master Data'!M$39","v":40.848269939816682},{"$f":"L21/'Master Data'!N$39","v":42.772317015084568},{"$f":"M21/'Master Data'!O$39","v":44.716337678858089},{"$f":"N21/'Master Data'!P$39","v":47.297063298910686},{"$f":"O21/'Master Data'!Q$39","v":49.376212368580667},{"$f":"P21/'Master Data'!R$39","v":51.458840781429515},{"$f":"Q21/'Master Data'!S$39","v":53.544954359949294},{"$f":"R21/'Master Data'!T$39","v":55.634558936375711},null,null,"18W LED",null,null,null,null,null,125.30016983161708,125.99835636698477,135.26636396661149,142.14556801507359,149.09618528033087,156.11895710505868,163.21463252783201,172.634281041024,180.22317514531943,187.82476885221774,195.43908341381493,203.06614011777137]
["14W LED",null,null,null,null,null,null,null,{"$f":"I22/'Master Data'!K$39","v":35.146910253773562},{"$f":"J22/'Master Data'!L$39","v":37.011771348742187},{"$f":"K22/'Master Data'!M$39","v":38.895991620837954},{"$f":"L22/'Master Data'!N$39","v":40.799772038240242},{"$f":"M22/'Master Data'!O$39","v":42.723315655384923},{"$f":"N22/'Master Data'!P$39","v":45.304041275437534},{"$f":"O22/'Master Data'!Q$39","v":47.379855130868258},{"$f":"P22/'Master Data'!R$39","v":49.459142748177747},{"$f":"Q22/'Master Data'!S$39","v":51.541909940518067},{"$f":"R22/'Master Data'!T$39","v":53.628162530769259},null,null,"14W LED",null,null,null,null,null,null,null,{"$f":"I72*365/100","v":128.2862224262735},{"$f":"J72*365/100","v":135.09296542290897},{"$f":"K72*365/100","v":141.97036941605853},{"$f":"L72*365/100","v":148.91916793957688},{"$f":"M72*365/100","v":155.94010214215498},165.35975065534703,172.93647122766913,180.5258710308488,188.12797128289094,195.74279323730778]
[]
["Contract lighting c/day",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contract lighting - annual Charge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contract Lighting"]
[null,"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",null,null,null,"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
["150W Sodium Vapour",{"$f":"B26/'Master Data'!D$39","v":27.594555815864869},{"$f":"C26/'Master Data'!E$39","v":26.860367881060554},{"$f":"D26/'Master Data'!F$39","v":26.140048386977703},{"$f":"E26/'Master Data'!G$39","v":25.455944862817468},{"$f":"F26/'Master Data'!H$39","v":24.95907379334146},{"$f":"G26/'Master Data'!I$39","v":22.54840239603293},{"$f":"H26/'Master Data'!J$39","v":22.674044611587135},{"$f":"I26/'Master Data'!K$39","v":24.186456266687024},{"$f":"J26/'Master Data'!L$39","v":25.437536570849087},{"$f":"K26/'Master Data'!M$39","v":26.701604375942935},{"$f":"L26/'Master Data'!N$39","v":27.978794505592514},{"$f":"M26/'Master Data'!O$39","v":29.269243183029719},{"$f":"N26/'Master Data'!P$39","v":30.628276798322926},{"$f":"O26/'Master Data'!Q$39","v":31.929531558028852},{"$f":"P26/'Master Data'!R$39","v":33.23296389698497},{"$f":"Q26/'Master Data'!S$39","v":34.538577459252018},{"$f":"R26/'Master Data'!T$39","v":35.846375894988881},null,null,"150W Sodium Vapour",{"$f":"B76*365/100","v":100.72012872790678},98.040342765871031,95.411176612468623,92.914198749283756,91.100619345696316,82.301668745520203,82.760262832293051,88.28056537340764,92.847008483599168,97.460855972191709,102.12259994541267,106.83273761805847,111.79321031387867,116.54279018680531,121.30031822399515,126.06580772626987,{"$f":"R76*365/100","v":130.83927201670943}]
["250W Sodium Vapour",{"$f":"B27/'Master Data'!D$39","v":27.557050859442977},{"$f":"C27/'Master Data'!E$39","v":26.823800548549212},{"$f":"D27/'Master Data'!F$39","v":26.103476843682614},{"$f":"E27/'Master Data'!G$39","v":25.419859721048208},{"$f":"F27/'Master Data'!H$39","v":24.923461366929374},{"$f":"G27/'Master Data'!I$39","v":22.681781394835735},{"$f":"H27/'Master Data'!J$39","v":22.808166813062297},{"$f":"I27/'Master Data'!K$39","v":24.316606417958681},{"$f":"J27/'Master Data'!L$39","v":25.569037814616799},{"$f":"K27/'Master Data'!M$39","v":26.834470737937096},{"$f":"L27/'Master Data'!N$39","v":28.113040157145036},{"$f":"M27/'Master Data'!O$39","v":29.404882442585524},{"$f":"N27/'Master Data'!P$39","v":30.763916057878721},{"$f":"O27/'Master Data'!Q$39","v":32.065397802527386},{"$f":"P27/'Master Data'!R$39","v":33.369057506273229},{"$f":"Q27/'Master Data'!S$39","v":34.674898813812646},{"$f":"R27/'Master Data'!T$39","v":35.982925375941235},null,null,"250W Sodium Vapour",100.58323563696688,97.906872002204622,95.277690479441532,92.782487981825966,90.970633989292224,82.788502091150434,83.249808867677388,88.755613425549186,93.326988023351319,97.945818193470402,102.61259657357938,107.32782091543717,112.28829361125732,117.03870197922495,121.79705989789728,126.56338067041615,131.33767762218551]
["80W Mercury Vapour",{"$f":"B28/'Master Data'!D$39","v":25.657936247898075},{"$f":"C28/'Master Data'!E$39","v":24.975488105248512},{"$f":"D28/'Master Data'!F$39","v":24.305017420465319},{"$f":"E28/'Master Data'!G$39","v":23.668669017539809},{"$f":"F28/'Master Data'!H$39","v":23.206732929005554},{"$f":"G28/'Master Data'!I$39","v":18.050274428533672},{"$f":"H28/'Master Data'!J$39","v":18.150852572862046},{"$f":"I28/'Master Data'!K$39","v":19.882054892775155},{"$f":"J28/'Master Data'!L$39","v":21.088451081402447},{"$f":"K28/'Master Data'!M$39","v":22.307370903861852},{"$f":"L28/'Master Data'!N$39","v":23.538944368359502},{"$f":"M28/'Master Data'!O$39","v":24.78330283272048},{"$f":"N28/'Master Data'!P$39","v":26.142336448013673},{"$f":"O28/'Master Data'!Q$39","v":27.43608422989567},{"$f":"P28/'Master Data'!R$39","v":28.731997028507706},{"$f":"Q28/'Master Data'!S$39","v":30.030078466887826},{"$f":"R28/'Master Data'!T$39","v":31.33033217413703},null,null,"80W Mercury Vapour",93.65146730482796,91.16053158415707,88.713313584698412,86.390641914020307,84.704575190870273,65.8835016641479,66.250611890946459,72.569500358629327,76.972846447118926,81.421903799095759,85.917146944512183,90.459055339429767,95.419528035249911,100.1417074391192,104.87178915405313,109.60978640414056,114.35571243560017]
["18W LED",null,null,null,null,null,{"$f":"G29/'Master Data'!I$39","v":12.34543410178701},{"$f":"H29/'Master Data'!J$39","v":12.414224238901109},{"$f":"I29/'Master Data'!K$39","v":14.455633263142296},{"$f":"J29/'Master Data'!L$39","v":15.605697611409971},{"$f":"K29/'Master Data'!M$39","v":16.767700811040783},{"$f":"L29/'Master Data'!N$39","v":17.941766799597083},{"$f":"M29/'Master Data'!O$39","v":19.128020801240652},{"$f":"N29/'Master Data'!P$39","v":20.487054416533848},{"$f":"O29/'Master Data'!Q$39","v":21.771338390722672},{"$f":"P29/'Master Data'!R$39","v":23.057771544472743},{"$f":"Q29/'Master Data'!S$39","v":24.346357474319472},{"$f":"R29/'Master Data'!T$39","v":25.637099782816872},null,null,"18W LED",null,null,null,null,null,45.060834471522583,45.311918471989046,52.763061410469383,56.960796281646388,61.202107960298854,65.487448818529359,69.817275924528374,74.777748620348547,79.465385126137747,84.160866137325513,88.864204781266068,93.575414207281568]
["14W LED",null,null,null,null,null,null,null,{"$f":"I30/'Master Data'!K$39","v":14.615172158249489},{"$f":"J30/'Master Data'!L$39","v":15.766892684415552},{"$f":"K30/'Master Data'!M$39","v":16.930569254775563},{"$f":"L30/'Master Data'!N$39","v":18.106325985371143},{"$f":"M30/'Master Data'!O$39","v":19.294288280696154},{"$f":"N30/'Master Data'!P$39","v":20.65332189598935},{"$f":"O30/'Master Data'!Q$39","v":21.937884109785401},{"$f":"P30/'Master Data'!R$39","v":23.224595968761587},{"$f":"Q30/'Master Data'!S$39","v":24.513461070232509},{"$f":"R30/'Master Data'!T$39","v":25.804483017532668},null,null,"14W LED",null,null,null,null,null,null,null,{"$f":"I80*365/100","v":53.345378377610629},{"$f":"J80*365/100","v":57.549158298116765},{"$f":"K80*365/100","v":61.7965777799308},{"$f":"L80*365/100","v":66.088089846604674},{"$f":"M80*365/100","v":70.424152224540961},75.384624920361134,80.073277000716715,84.76977528597979,89.474132906348657,94.186363013994239]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Real $18/19"]
[null,null,null,null,"$M","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29",null,"R19","R24"]
[null,null,null,null,"Revenue required",{"$f":"(6948475.49322908/'Master Data'!B37)/10^6","v":7.9931698939576528},{"$f":"6104281.097/10^6","v":6.1042810970000003},{"$f":"6227105.1738/10^6","v":6.2271051738000001},{"$f":"'Smoothed Prices'!BI136/10^6","v":9.6493135818095581},{"$f":"'Smoothed Prices'!BJ136/10^6","v":9.6456699804875363},{"$f":"'Smoothed Prices'!BK136/10^6","v":9.8706820985048331},{"$f":"'Smoothed Prices'!BL136/10^6","v":10.148788879348182},{"$f":"'Smoothed Prices'!BM136/10^6","v":10.442900276695452},{"$f":"'Smoothed Prices'!BN136/10^6","v":10.414367762278255},{"$f":"'Smoothed Prices'!BO136/10^6","v":10.431795641772078},{"$f":"'Smoothed Prices'!BP136/10^6","v":10.44925268587682},{"$f":"'Smoothed Prices'!BQ136/10^6","v":10.495414940503061},{"$f":"'Smoothed Prices'!BR136/10^6","v":10.484254463222269},null,{"$f":"SUM(I90:M90)","v":49.757354816845563},{"$f":"SUM(N90:R90)","v":52.275085493652483}]
[null,null,null,null,"Revenue Option 1",{"$f":"F90","v":7.9931698939576528},{"$f":"G90","v":6.1042810970000003},{"$f":"H90","v":6.2271051738000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(I91:M91)","v":0},{"$f":"SUM(N91:R91)","v":0}]
[null,null,null,"Revenue - Price path","Revenue Option 2",{"$f":"F90","v":7.9931698939576528},{"$f":"6104281.097/10^6","v":6.1042810970000003},{"$f":"6227105.1738/10^6","v":6.2271051738000001},{"$f":"'Smoothed Prices with Price Path'!BI136/10^6","v":6.7830431418095625},{"$f":"'Smoothed Prices with Price Path'!BJ136/10^6","v":7.0484608092300443},{"$f":"'Smoothed Prices with Price Path'!BK136/10^6","v":7.4916284907493038},{"$f":"'Smoothed Prices with Price Path'!BL136/10^6","v":7.9850825724574479},{"$f":"'Smoothed Prices with Price Path'!BM136/10^6","v":8.5026111032324305},{"$f":"'Smoothed Prices with Price Path'!BN136/10^6","v":8.9418847622782494},{"$f":"'Smoothed Prices with Price Path'!BO136/10^6","v":9.3249692713505148},{"$f":"'Smoothed Prices with Price Path'!BP136/10^6","v":9.7086948515672287},{"$f":"'Smoothed Prices with Price Path'!BQ136/10^6","v":10.120714801961036},{"$f":"'Smoothed Prices with Price Path'!BR136/10^6","v":10.478073518420397},null,{"$f":"SUM(I92:M92)","v":37.81082611747879},{"$f":"SUM(N92:R92)","v":48.574337205577422}]
[null,null,null,null,"Variance",null,{"$f":"G90-G91","v":0},{"$f":"H90-H91","v":0},9.6493135818095581,9.6456699804875363,9.8706820985048331,10.148788879348182,10.442900276695452,10.414367762278255,10.431795641772078,10.44925268587682,10.495414940503061,10.484254463222269,null,{"$f":"SUM(I93:M93)","v":49.757354816845563},{"$f":"SUM(N93:R93)","v":52.275085493652483}]
[null,null,null,null,"Variance",null,{"$f":"G90-G92","v":0},0,2.8662704399999956,2.5972091712574921,2.3790536077555293,2.1637063068907336,1.9402891734630217,1.4724830000000058,1.1068263704215635,0.7405578343095911,0.37470013854202477,6.1809448018728119E-3,null,11.946528699366773,3.700748288075058]

{"sheet":"price path impact summary","index":25,"n_rows":116,"n_cols":26,"rows_kept":116,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
["Public Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contract Lighting"]
["Option 2 - Price path through uniform price adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null," Option 2 - Price path through uniform price adjustment"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Revenue"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"R19",null,null,null,null,null,null,"R24"]
[null,"X-Factor","A-factor (c/light fitting/day) real $18/19",null,null,null,null,null,"X-Factor","A-factor (c/light fitting/day) real $18/19"]
[null,null,"2019-20","2020-21","2021-22","2022-23","2023-24",null,null,"2024-25","2025-26","2026-27","2027-28","2028-29"]
["Base",{"$f":"'Smoothed Prices'!P148","v":1.0381029010351038E-2},null,null,null,null,null,null,{"$f":"'Smoothed Prices'!U148","v":1.6734457522187955E-3}]
["Price Path - Contract lighting",{"$f":"'Smoothed Prices with Price Path'!P148","v":1.0381029010351038E-2},{"$f":"'Smoothed Prices with Price Path'!P149","v":-10},{"$f":"'Smoothed Prices with Price Path'!Q149","v":1},{"$f":"'Smoothed Prices with Price Path'!R149","v":1},{"$f":"'Smoothed Prices with Price Path'!S149","v":1},{"$f":"'Smoothed Prices with Price Path'!T149","v":1},null,{"$f":"'Smoothed Prices with Price Path'!U148","v":1.6734457522187955E-3},{"$f":"'Smoothed Prices with Price Path'!U149","v":-5},{"$f":"'Smoothed Prices with Price Path'!V149","v":1.25},{"$f":"'Smoothed Prices with Price Path'!W149","v":1.25},{"$f":"'Smoothed Prices with Price Path'!X149","v":1.25},{"$f":"'Smoothed Prices with Price Path'!Y149","v":1.25}]
["Price Path - Public lighting",{"$f":"B58","v":1.0381029010351038E-2},{"$f":"'Smoothed Prices with Price Path'!P150","v":-16},{"$f":"'Smoothed Prices with Price Path'!Q150","v":1.5},{"$f":"'Smoothed Prices with Price Path'!R150","v":1.5},{"$f":"'Smoothed Prices with Price Path'!S150","v":1.5},{"$f":"'Smoothed Prices with Price Path'!T150","v":1.5},null,{"$f":"I58","v":1.6734457522187955E-3},{"$f":"'Smoothed Prices with Price Path'!U150","v":-8},{"$f":"'Smoothed Prices with Price Path'!V150","v":2},{"$f":"'Smoothed Prices with Price Path'!W150","v":2},{"$f":"'Smoothed Prices with Price Path'!X150","v":2},{"$f":"'Smoothed Prices with Price Path'!Y150","v":2}]
[]
[{"$f":"'Charts - PP A factor 10 yr'!E89","v":"$M"},{"$f":"'Charts - PP A factor 10 yr'!T89","v":"R19"},null,null,null,null,null,null,{"$f":"'Charts - PP A factor 10 yr'!U89","v":"R24"}]
[{"$f":"'Charts - PP A factor 10 yr'!E90","v":"Revenue required"},{"$f":"'Charts - PP A factor 10 yr'!T90","v":49.757354816845563},null,null,null,null,null,null,{"$f":"'Charts - PP A factor 10 yr'!U90","v":52.275085493652483}]
["Revenue - Price Path",{"$f":"'Charts - PP A factor 10 yr'!T92","v":37.81082611747879},{"$f":"B63-B62","v":-11.946528699366773},null,null,null,null,null,{"$f":"'Charts - PP A factor 10 yr'!U92","v":48.574337205577422},{"$f":"I63-I62","v":-3.7007482880750615}]
[]
[]
[null,"2019-24","2024-29","Total"]
["Revenue required",{"$f":"B62","v":49.757354816845563},{"$f":"I62","v":52.275085493652483},{"$f":"SUM(B67:C67)","v":102.03244031049805}]
["Revenue price path",{"$f":"B63","v":37.81082611747879},{"$f":"I63","v":48.574337205577422},{"$f":"SUM(B68:C68)","v":86.385163323056219}]
["Variance",{"$f":"B68-B67","v":-11.946528699366773},{"$f":"C68-C67","v":-3.7007482880750615},-15.647276987441828]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["NO PRICE PATH"]
["$Real 2018-19"]
["Public Lighting - annual charge"]
[null,{"$f":"B102","v":"2012-13"},{"$f":"C102","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24",null,"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
["150W Sodium Vapour",{"$f":"B103","v":162.67047479143889},{"$f":"C103","v":158.34081596291605},154.09011026607558,150.05730259546618,147.12430795587022,174.71183774637046,175.68535161189666,{"$f":"'Smoothed Prices'!D91*365/100","v":234.96489624149817},{"$f":"'Smoothed Prices'!E91*365/100","v":237.40407364579528},{"$f":"'Smoothed Prices'!F91*365/100","v":239.86857222148782},{"$f":"'Smoothed Prices'!G91*365/100","v":242.35865482839051},{"$f":"'Smoothed Prices'!H91*365/100","v":244.87458705507368},null,null,{"$f":"C83/B83-1","v":-2.661613199367574E-2},{"$f":"D83/C83-1","v":-2.6845293621803767E-2},-2.6171748878923706E-2,-1.9545830751755644E-2,0.18751170471962442,{"$f":"H83/G83-1","v":5.5721116444293894E-3},{"$f":"I83/H83-1","v":0.3374188234005695},1.0381029010350984E-2,1.0381029010351206E-2,1.0381029010350762E-2,1.0381029010350984E-2]
["250W Sodium Vapour",{"$f":"B104","v":163.16826784940221},158.82616419443025,154.56516385714249,150.51829028156851,147.57925670328461,178.88633785181395,179.88311249798733,{"$f":"'Smoothed Prices'!D95*365/100","v":239.51616306362857},{"$f":"'Smoothed Prices'!E95*365/100","v":242.00258730084002},{"$f":"'Smoothed Prices'!F95*365/100","v":244.51482318019001},{"$f":"'Smoothed Prices'!G95*365/100","v":247.05313865308443},{"$f":"'Smoothed Prices'!H95*365/100","v":249.61780445254033},null,null,{"$f":"C84/B84-1","v":-2.6611201505059467E-2},-2.6828075581247224E-2,-2.6182313495389686E-2,-1.9526089306395655E-2,0.21213740906334677,5.5721116444291674E-3,0.33150999967441885,1.0381029010350762E-2,1.0381029010350762E-2,1.0381029010351206E-2,1.0381029010350762E-2]
["80W Mercury Vapour",137.16272884630303,133.5112093523681,129.92912018817532,126.52756137373801,124.05573029285745,122.31016975609282,122.99169567722284,{"$f":"'Smoothed Prices'!D130*365/100","v":191.36391332679639},{"$f":"'Smoothed Prices'!E130*365/100","v":193.35046766257611},{"$f":"'Smoothed Prices'!F130*365/100","v":195.35764447654626},{"$f":"'Smoothed Prices'!G130*365/100","v":197.38565785125112},{"$f":"'Smoothed Prices'!H130*365/100","v":199.43472409163221},null,null,-2.6621805534553178E-2,-2.6829875795213454E-2,-2.6180111198404576E-2,-1.9535910232073905E-2,-1.4070777163166071E-2,5.5721116444289454E-3,0.55590922031848677,1.0381029010350762E-2,1.0381029010350984E-2,1.0381029010350984E-2,1.0381029010351206E-2]
["42W Compact Fluorescent",145.84921770776253,141.96840228650325,138.15814768302076,134.54254895815612,131.91602125658869,131.52933665562597,132.26223280398878,{"$f":"'Smoothed Prices'!D76*365/100","v":199.60063358570235},{"$f":"'Smoothed Prices'!E76*365/100","v":201.67269355343996},{"$f":"'Smoothed Prices'!F76*365/100","v":203.76626363581386},{"$f":"'Smoothed Prices'!G76*365/100","v":205.88156712994805},{"$f":"'Smoothed Prices'!H76*365/100","v":208.01882965102061},null,null,-2.6608407520123056E-2,-2.6838751032734032E-2,-2.6169999999999916E-2,-1.9521911260833136E-2,-2.9312936918449717E-3,5.5721116444287233E-3,0.5091279600693599,1.0381029010350984E-2,1.0381029010350984E-2,1.0381029010350984E-2,1.0381029010351206E-2]
["18W LED",null,null,null,null,null,{"$f":"G107","v":125.30016983161708},125.99835636698477,{"$f":"'Smoothed Prices'!D107*365/100","v":193.6663639666115},{"$f":"'Smoothed Prices'!E107*365/100","v":195.67682010927808},{"$f":"'Smoothed Prices'!F107*365/100","v":197.70814685548572},{"$f":"'Smoothed Prices'!G107*365/100","v":199.76056086357528},{"$f":"'Smoothed Prices'!H107*365/100","v":201.83428104102401},null,null,null,null,null,null,null,5.5721116444289454E-3,0.53705468508284215,1.0381029010350984E-2,1.0381029010350984E-2,1.0381029010351206E-2,1.0381029010350762E-2]
["14W LED",null,null,null,null,null,null,null,{"$f":"'Smoothed Prices'!D131*365/100","v":186.6862224262735},{"$f":"'Smoothed Prices'!E131*365/100","v":188.62421751711349},{"$f":"'Smoothed Prices'!F131*365/100","v":190.58233099121341},{"$f":"'Smoothed Prices'!G131*365/100","v":192.56077169809353},{"$f":"'Smoothed Prices'!H131*365/100","v":194.55975065534702},null,null,null,null,null,null,null,null,null,1.0381029010350984E-2,1.0381029010350984E-2,1.0381029010351206E-2,1.0381029010350984E-2]
[]
["Contract lighting - annual Charge"]
[0,{"$f":"B102","v":"2012-13"},{"$f":"C102","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24",null,"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
["150W Sodium Vapour",{"$f":"B112","v":100.72012872790678},{"$f":"C112","v":98.040342765871031},95.411176612468623,92.914198749283756,91.100619345696316,82.301668745520203,82.760262832293051,{"$f":"'Smoothed Prices'!D28*365/100","v":124.78056537340764},{"$f":"'Smoothed Prices'!E28*365/100","v":126.07591604247699},{"$f":"'Smoothed Prices'!F28*365/100","v":127.38471378442053},{"$f":"'Smoothed Prices'!G28*365/100","v":128.70709819369188},{"$f":"'Smoothed Prices'!H28*365/100","v":130.04321031387866},null,null,{"$f":"C92/B92-1","v":-2.6606260296540452E-2},{"$f":"D92/C92-1","v":-2.6817186468646725E-2},{"$f":"E92/D92-1","v":-2.6170706114723163E-2},{"$f":"F92/E92-1","v":-1.9518861788617836E-2},{"$f":"G92/F92-1","v":-9.6584970150280114E-2},{"$f":"H92/G92-1","v":5.5721116444289454E-3},{"$f":"I92/H92-1","v":0.50773524760627353},{"$f":"J92/I92-1","v":1.0381029010350984E-2},{"$f":"K92/J92-1","v":1.0381029010350984E-2},{"$f":"L92/K92-1","v":1.0381029010351206E-2},{"$f":"M92/L92-1","v":1.0381029010350762E-2}]
["250W Sodium Vapour",{"$f":"B113","v":100.58323563696688},97.906872002204622,95.277690479441532,92.782487981825966,90.970633989292224,82.788502091150434,83.249808867677388,{"$f":"'Smoothed Prices'!D32*365/100","v":125.25561342554919},{"$f":"'Smoothed Prices'!E32*365/100","v":126.55589558222913},{"$f":"'Smoothed Prices'!F32*365/100","v":127.86967600569919},{"$f":"'Smoothed Prices'!G32*365/100","v":129.19709482185854},{"$f":"'Smoothed Prices'!H32*365/100","v":130.53829361125733},null,null,{"$f":"C93/B93-1","v":-2.6608446405741004E-2},-2.6853901763952637E-2,-2.6188738256139432E-2,-1.9527973779800423E-2,-8.9942562114109004E-2,5.5721116444291674E-3,0.50457538736981999,1.0381029010350984E-2,1.0381029010350984E-2,1.0381029010350984E-2,1.0381029010350984E-2]
["80W Mercury Vapour",93.65146730482796,91.16053158415707,88.713313584698412,86.390641914020307,84.704575190870273,65.8835016641479,66.250611890946459,{"$f":"'Smoothed Prices'!D67*365/100","v":109.06950035862933},{"$f":"'Smoothed Prices'!E67*365/100","v":110.20175400599673},{"$f":"'Smoothed Prices'!F67*365/100","v":111.34576161132455},{"$f":"'Smoothed Prices'!G67*365/100","v":112.50164519279132},{"$f":"'Smoothed Prices'!H67*365/100","v":113.66952803524991},null,null,-2.659793586109116E-2,-2.6845148409423758E-2,-2.6181771109931029E-2,-1.9516775032509703E-2,-0.22219665802362665,5.5721116444289454E-3,0.6463168753545403,1.0381029010350984E-2,1.0381029010350984E-2,1.0381029010350762E-2,1.0381029010351206E-2]
["18W LED",null,null,null,null,null,45.060834471522583,45.311918471989046,{"$f":"'Smoothed Prices'!D44*365/100","v":89.263061410469376},{"$f":"'Smoothed Prices'!E44*365/100","v":90.189703840524203},{"$f":"'Smoothed Prices'!F44*365/100","v":91.12596577252765},{"$f":"'Smoothed Prices'!G44*365/100","v":92.071947066808491},{"$f":"'Smoothed Prices'!H44*365/100","v":93.027748620348532},null,null,null,null,null,null,null,5.5721116444291674E-3,0.96996870626102671,1.0381029010350984E-2,1.0381029010350984E-2,1.0381029010350762E-2,1.0381029010350984E-2]
["14W LED",null,null,null,null,null,null,null,{"$f":"'Smoothed Prices'!D68*365/100","v":89.845378377610629},{"$f":"'Smoothed Prices'!E68*365/100","v":90.778065856994587},{"$f":"'Smoothed Prices'!F68*365/100","v":91.720435592159589},{"$f":"'Smoothed Prices'!G68*365/100","v":92.672588094883835},{"$f":"'Smoothed Prices'!H68*365/100","v":93.634624920361134},null,null,null,null,null,null,null,null,null,1.0381029010351206E-2,1.0381029010350762E-2,1.0381029010350984E-2,1.0381029010350984E-2]
[]
[]
["PRICE PATH"]
[{"$f":"'Charts - PP A factor 10 yr'!U61","v":"$Real 2018-19"}]
[{"$f":"'Charts - PP A factor 10 yr'!U65","v":"Public Lighting - annual charge"}]
[null,{"$f":"'Charts - PP A factor 10 yr'!V66","v":"2012-13"},{"$f":"'Charts - PP A factor 10 yr'!W66","v":"2013-14"},{"$f":"'Charts - PP A factor 10 yr'!X66","v":"2014-15"},{"$f":"'Charts - PP A factor 10 yr'!Y66","v":"2015-16"},{"$f":"'Charts - PP A factor 10 yr'!Z66","v":"2016-17"},{"$f":"'Charts - PP A factor 10 yr'!AA66","v":"2017-18"},{"$f":"'Charts - PP A factor 10 yr'!AB66","v":"2018-19"},{"$f":"'Charts - PP A factor 10 yr'!AC66","v":"2019-20"},{"$f":"'Charts - PP A factor 10 yr'!AD66","v":"2020-21"},{"$f":"'Charts - PP A factor 10 yr'!AE66","v":"2021-22"},{"$f":"'Charts - PP A factor 10 yr'!AF66","v":"2022-23"},{"$f":"'Charts - PP A factor 10 yr'!AG66","v":"2023-24"},null,"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[{"$f":"'Charts - PP A factor 10 yr'!U67","v":"150W Sodium Vapour"},{"$f":"'Charts - PP A factor 10 yr'!V67","v":162.67047479143889},{"$f":"'Charts - PP A factor 10 yr'!W67","v":158.34081596291605},{"$f":"'Charts - PP A factor 10 yr'!X67","v":154.09011026607558},{"$f":"'Charts - PP A factor 10 yr'!Y67","v":150.05730259546618},{"$f":"'Charts - PP A factor 10 yr'!Z67","v":147.12430795587022},{"$f":"'Charts - PP A factor 10 yr'!AA67","v":174.71183774637046},{"$f":"'Charts - PP A factor 10 yr'!AB67","v":175.68535161189666},{"$f":"'Charts - PP A factor 10 yr'!AC67","v":176.56489624149816},{"$f":"'Charts - PP A factor 10 yr'!AD67","v":183.87282155159079},{"$f":"'Charts - PP A factor 10 yr'!AE67","v":191.25661064633294},{"$f":"'Charts - PP A factor 10 yr'!AF67","v":198.71705106987392},{"$f":"'Charts - PP A factor 10 yr'!AG67","v":206.2549385418817},null,null,{"$f":"C103/B103-1","v":-2.661613199367574E-2},-2.6845293621803767E-2,-2.6171748878923706E-2,-1.9545830751755644E-2,0.18751170471962442,5.5721116444293894E-3,5.0063629183181302E-3,4.1389457732850632E-2,4.0157044594382407E-2,3.9007490503617959E-2,3.7932766370195825E-2]
[{"$f":"'Charts - PP A factor 10 yr'!U68","v":"250W Sodium Vapour"},{"$f":"'Charts - PP A factor 10 yr'!V68","v":163.16826784940221},{"$f":"'Charts - PP A factor 10 yr'!W68","v":158.82616419443025},{"$f":"'Charts - PP A factor 10 yr'!X68","v":154.56516385714249},{"$f":"'Charts - PP A factor 10 yr'!Y68","v":150.51829028156851},{"$f":"'Charts - PP A factor 10 yr'!Z68","v":147.57925670328461},{"$f":"'Charts - PP A factor 10 yr'!AA68","v":178.88633785181395},{"$f":"'Charts - PP A factor 10 yr'!AB68","v":179.88311249798733},{"$f":"'Charts - PP A factor 10 yr'!AC68","v":181.11616306362856},{"$f":"'Charts - PP A factor 10 yr'!AD68","v":188.47133520663553},{"$f":"'Charts - PP A factor 10 yr'!AE68","v":195.90286160503521},{"$f":"'Charts - PP A factor 10 yr'!AF68","v":203.41153489456784},{"$f":"'Charts - PP A factor 10 yr'!AG68","v":210.99815593934835},null,null,-2.6611201505059467E-2,-2.6828075581247224E-2,-2.6182313495389686E-2,-1.9526089306395655E-2,0.21213740906334677,5.5721116444291674E-3,6.8547322120360299E-3,4.0610247139693412E-2,3.9430539345688409E-2,3.8328553386172803E-2,3.7296906730057477E-2]
[{"$f":"'Charts - PP A factor 10 yr'!U69","v":"80W Mercury Vapour"},{"$f":"'Charts - PP A factor 10 yr'!V69","v":137.16272884630303},{"$f":"'Charts - PP A factor 10 yr'!W69","v":133.5112093523681},{"$f":"'Charts - PP A factor 10 yr'!X69","v":129.92912018817532},{"$f":"'Charts - PP A factor 10 yr'!Y69","v":126.52756137373801},{"$f":"'Charts - PP A factor 10 yr'!Z69","v":124.05573029285745},{"$f":"'Charts - PP A factor 10 yr'!AA69","v":122.31016975609282},{"$f":"'Charts - PP A factor 10 yr'!AB69","v":122.99169567722284},{"$f":"'Charts - PP A factor 10 yr'!AC69","v":132.96391332679639},{"$f":"'Charts - PP A factor 10 yr'!AD69","v":139.81921556837165},{"$f":"'Charts - PP A factor 10 yr'!AE69","v":146.74568290139143},{"$f":"'Charts - PP A factor 10 yr'!AF69","v":153.74405409273456},{"$f":"'Charts - PP A factor 10 yr'!AG69","v":160.8150755784402},null,null,-2.6621805534553178E-2,-2.6829875795213454E-2,-2.6180111198404576E-2,-1.9535910232073905E-2,-1.4070777163166071E-2,5.5721116444289454E-3,8.1080414369962384E-2,5.1557614920120676E-2,4.9538736895807789E-2,4.7690474111226955E-2,4.5992162281869975E-2]
[{"$f":"'Charts - PP A factor 10 yr'!U70","v":"42W Compact Fluorescent"},{"$f":"'Charts - PP A factor 10 yr'!V70","v":145.84921770776253},{"$f":"'Charts - PP A factor 10 yr'!W70","v":141.96840228650325},{"$f":"'Charts - PP A factor 10 yr'!X70","v":138.15814768302076},{"$f":"'Charts - PP A factor 10 yr'!Y70","v":134.54254895815612},{"$f":"'Charts - PP A factor 10 yr'!Z70","v":131.91602125658869},{"$f":"'Charts - PP A factor 10 yr'!AA70","v":131.52933665562597},{"$f":"'Charts - PP A factor 10 yr'!AB70","v":132.26223280398878},{"$f":"'Charts - PP A factor 10 yr'!AC70","v":141.20063358570235},{"$f":"'Charts - PP A factor 10 yr'!AD70","v":148.14144145923549},{"$f":"'Charts - PP A factor 10 yr'!AE70","v":155.15430206065903},{"$f":"'Charts - PP A factor 10 yr'!AF70","v":162.23996337143149},{"$f":"'Charts - PP A factor 10 yr'!AG70","v":169.39918113782861},null,null,-2.6608407520123056E-2,-2.6838751032734032E-2,-2.6169999999999916E-2,-1.9521911260833136E-2,-2.9312936918449717E-3,5.5721116444287233E-3,6.7580900399286215E-2,4.9155642558221135E-2,4.7338952101078968E-2,4.566848109698074E-2,4.4127338404329031E-2]
[{"$f":"'Charts - PP A factor 10 yr'!U71","v":"18W LED"},null,null,null,null,null,{"$f":"'Charts - PP A factor 10 yr'!AA71","v":125.30016983161708},{"$f":"'Charts - PP A factor 10 yr'!AB71","v":125.99835636698477},{"$f":"'Charts - PP A factor 10 yr'!AC71","v":135.26636396661149},{"$f":"'Charts - PP A factor 10 yr'!AD71","v":142.14556801507359},{"$f":"'Charts - PP A factor 10 yr'!AE71","v":149.09618528033087},{"$f":"'Charts - PP A factor 10 yr'!AF71","v":156.11895710505868},{"$f":"'Charts - PP A factor 10 yr'!AG71","v":163.21463252783201},null,null,null,null,null,null,null,{"$f":"H107/G107-1","v":5.5721116444289454E-3},7.355657539398841E-2,5.0856723332639575E-2,4.8897882377312074E-2,4.7102290454471341E-2,4.5450440832744965E-2]
[{"$f":"'Charts - PP A factor 10 yr'!U72","v":"14W LED"},null,null,null,null,null,null,null,{"$f":"'Charts - PP A factor 10 yr'!AC72","v":128.2862224262735},{"$f":"'Charts - PP A factor 10 yr'!AD72","v":135.09296542290897},{"$f":"'Charts - PP A factor 10 yr'!AE72","v":141.97036941605853},{"$f":"'Charts - PP A factor 10 yr'!AF72","v":148.91916793957688},{"$f":"'Charts - PP A factor 10 yr'!AG72","v":155.94010214215498},null,null,null,null,null,null,null,null,null,{"$f":"J108/I108-1","v":5.3059033681869705E-2},{"$f":"K108/J108-1","v":5.0908675900479539E-2},{"$f":"L108/K108-1","v":4.8945414117745889E-2},{"$f":"M108/L108-1","v":4.7145940309220702E-2}]
[]
[{"$f":"'Charts - PP A factor 10 yr'!U74","v":"Contract lighting - annual Charge"}]
[{"$f":"'Charts - PP A factor 10 yr'!U75","v":0},{"$f":"'Charts - PP A factor 10 yr'!V75","v":"2012-13"},{"$f":"'Charts - PP A factor 10 yr'!W75","v":"2013-14"},{"$f":"'Charts - PP A factor 10 yr'!X75","v":"2014-15"},{"$f":"'Charts - PP A factor 10 yr'!Y75","v":"2015-16"},{"$f":"'Charts - PP A factor 10 yr'!Z75","v":"2016-17"},{"$f":"'Charts - PP A factor 10 yr'!AA75","v":"2017-18"},{"$f":"'Charts - PP A factor 10 yr'!AB75","v":"2018-19"},{"$f":"'Charts - PP A factor 10 yr'!AC75","v":"2019-20"},{"$f":"'Charts - PP A factor 10 yr'!AD75","v":"2020-21"},{"$f":"'Charts - PP A factor 10 yr'!AE75","v":"2021-22"},{"$f":"'Charts - PP A factor 10 yr'!AF75","v":"2022-23"},{"$f":"'Charts - PP A factor 10 yr'!AG75","v":"2023-24"},null,"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[{"$f":"'Charts - PP A factor 10 yr'!U76","v":"150W Sodium Vapour"},{"$f":"'Charts - PP A factor 10 yr'!V76","v":100.72012872790678},{"$f":"'Charts - PP A factor 10 yr'!W76","v":98.040342765871031},{"$f":"'Charts - PP A factor 10 yr'!X76","v":95.411176612468623},{"$f":"'Charts - PP A factor 10 yr'!Y76","v":92.914198749283756},{"$f":"'Charts - PP A factor 10 yr'!Z76","v":91.100619345696316},{"$f":"'Charts - PP A factor 10 yr'!AA76","v":82.301668745520203},{"$f":"'Charts - PP A factor 10 yr'!AB76","v":82.760262832293051},{"$f":"'Charts - PP A factor 10 yr'!AC76","v":88.28056537340764},{"$f":"'Charts - PP A factor 10 yr'!AD76","v":92.847008483599168},{"$f":"'Charts - PP A factor 10 yr'!AE76","v":97.460855972191709},{"$f":"'Charts - PP A factor 10 yr'!AF76","v":102.12259994541267},{"$f":"'Charts - PP A factor 10 yr'!AG76","v":106.83273761805847},null,null,{"$f":"C112/B112-1","v":-2.6606260296540452E-2},-2.6817186468646725E-2,-2.6170706114723163E-2,-1.9518861788617836E-2,-9.6584970150280114E-2,5.5721116444289454E-3,6.670233216031507E-2,5.1726482390279882E-2,4.9693011804548881E-2,4.7831962142330209E-2,4.6122383049036042E-2]
[{"$f":"'Charts - PP A factor 10 yr'!U77","v":"250W Sodium Vapour"},{"$f":"'Charts - PP A factor 10 yr'!V77","v":100.58323563696688},{"$f":"'Charts - PP A factor 10 yr'!W77","v":97.906872002204622},{"$f":"'Charts - PP A factor 10 yr'!X77","v":95.277690479441532},{"$f":"'Charts - PP A factor 10 yr'!Y77","v":92.782487981825966},{"$f":"'Charts - PP A factor 10 yr'!Z77","v":90.970633989292224},{"$f":"'Charts - PP A factor 10 yr'!AA77","v":82.788502091150434},{"$f":"'Charts - PP A factor 10 yr'!AB77","v":83.249808867677388},{"$f":"'Charts - PP A factor 10 yr'!AC77","v":88.755613425549186},{"$f":"'Charts - PP A factor 10 yr'!AD77","v":93.326988023351319},{"$f":"'Charts - PP A factor 10 yr'!AE77","v":97.945818193470402},{"$f":"'Charts - PP A factor 10 yr'!AF77","v":102.61259657357938},{"$f":"'Charts - PP A factor 10 yr'!AG77","v":107.32782091543717},null,null,-2.6608446405741004E-2,-2.6853901763952637E-2,-2.6188738256139432E-2,-1.9527973779800423E-2,-8.9942562114109004E-2,5.5721116444291674E-3,6.6135942325382224E-2,5.1505188476182795E-2,4.9490830765516636E-2,4.7646530154975997E-2,4.5951710601891849E-2]
[{"$f":"'Charts - PP A factor 10 yr'!U78","v":"80W Mercury Vapour"},{"$f":"'Charts - PP A factor 10 yr'!V78","v":93.65146730482796},{"$f":"'Charts - PP A factor 10 yr'!W78","v":91.16053158415707},{"$f":"'Charts - PP A factor 10 yr'!X78","v":88.713313584698412},{"$f":"'Charts - PP A factor 10 yr'!Y78","v":86.390641914020307},{"$f":"'Charts - PP A factor 10 yr'!Z78","v":84.704575190870273},{"$f":"'Charts - PP A factor 10 yr'!AA78","v":65.8835016641479},{"$f":"'Charts - PP A factor 10 yr'!AB78","v":66.250611890946459},{"$f":"'Charts - PP A factor 10 yr'!AC78","v":72.569500358629327},{"$f":"'Charts - PP A factor 10 yr'!AD78","v":76.972846447118926},{"$f":"'Charts - PP A factor 10 yr'!AE78","v":81.421903799095759},{"$f":"'Charts - PP A factor 10 yr'!AF78","v":85.917146944512183},{"$f":"'Charts - PP A factor 10 yr'!AG78","v":90.459055339429767},null,null,-2.659793586109116E-2,-2.6845148409423758E-2,-2.6181771109931029E-2,-1.9516775032509703E-2,-0.22219665802362665,5.5721116444289454E-3,9.5378567643786161E-2,6.067764097491124E-2,5.7800348529833512E-2,5.5209261091563322E-2,5.2863817717910155E-2]
[{"$f":"'Charts - PP A factor 10 yr'!U79","v":"18W LED"},null,null,null,null,null,{"$f":"'Charts - PP A factor 10 yr'!AA79","v":45.060834471522583},{"$f":"'Charts - PP A factor 10 yr'!AB79","v":45.311918471989046},{"$f":"'Charts - PP A factor 10 yr'!AC79","v":52.763061410469383},{"$f":"'Charts - PP A factor 10 yr'!AD79","v":56.960796281646388},{"$f":"'Charts - PP A factor 10 yr'!AE79","v":61.202107960298854},{"$f":"'Charts - PP A factor 10 yr'!AF79","v":65.487448818529359},{"$f":"'Charts - PP A factor 10 yr'!AG79","v":69.817275924528374},null,null,null,null,null,null,null,{"$f":"H115/G115-1","v":5.5721116444291674E-3},0.16444112696500568,7.955821286639897E-2,7.4460189385011866E-2,7.0019497710934298E-2,6.6116900018464486E-2]
[{"$f":"'Charts - PP A factor 10 yr'!U80","v":"14W LED"},null,null,null,null,null,null,null,{"$f":"'Charts - PP A factor 10 yr'!AC80","v":53.345378377610629},{"$f":"'Charts - PP A factor 10 yr'!AD80","v":57.549158298116765},{"$f":"'Charts - PP A factor 10 yr'!AE80","v":61.7965777799308},{"$f":"'Charts - PP A factor 10 yr'!AF80","v":66.088089846604674},{"$f":"'Charts - PP A factor 10 yr'!AG80","v":70.424152224540961},null,null,null,null,null,null,null,null,null,{"$f":"J116/I116-1","v":7.8803076261813265E-2},{"$f":"K116/J116-1","v":7.3805066962256971E-2},{"$f":"L116/K116-1","v":6.9445788437617839E-2},{"$f":"M116/L116-1","v":6.5610345040999274E-2}]

{"sheet":"Rate table","index":26,"n_rows":72,"n_cols":6,"rows_kept":72,"cut":false,"hidden":true,"merged":[]}
["Public Lighting"]
["Lighting type ($ nominal)","Indicative 2019-20 Price (c/day)","Indicative 2020-21 Price (c/day)","Indicative 2021-22 Price (c/day)","Indicative 2022-23 Price (c/day)","Indicative 2023-24 Price (c/day)"]
["NEW – Major",{"$f":"ROUND('Smoothed Prices with Price Path'!D133,3)","v":47.432000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!E133,3)","v":49.424999999999997},{"$f":"ROUND('Smoothed Prices with Price Path'!F133,3)","v":51.438000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!G133,3)","v":53.472000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!H133,3)","v":55.527000000000001}]
["NEW – Minor",{"$f":"ROUND('Smoothed Prices with Price Path'!D132,3)","v":35.146999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!E132,3)","v":37.012},{"$f":"ROUND('Smoothed Prices with Price Path'!F132,3)","v":38.896000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!G132,3)","v":40.799999999999997},{"$f":"ROUND('Smoothed Prices with Price Path'!H132,3)","v":42.722999999999999}]
["14W LED",{"$f":"ROUND('Smoothed Prices with Price Path'!D131,3)","v":35.146999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!E131,3)","v":37.012},{"$f":"ROUND('Smoothed Prices with Price Path'!F131,3)","v":38.896000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!G131,3)","v":40.799999999999997},{"$f":"ROUND('Smoothed Prices with Price Path'!H131,3)","v":42.722999999999999}]
["18W LED",{"$f":"ROUND('Smoothed Prices with Price Path'!D107,3)","v":37.058999999999997},{"$f":"ROUND('Smoothed Prices with Price Path'!E107,3)","v":38.944000000000003},{"$f":"ROUND('Smoothed Prices with Price Path'!F107,3)","v":40.847999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!G107,3)","v":42.771999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!H107,3)","v":44.716000000000001}]
["18W LED Decorative",{"$f":"ROUND('Smoothed Prices with Price Path'!D108,3)","v":37.058999999999997},{"$f":"ROUND('Smoothed Prices with Price Path'!E108,3)","v":38.944000000000003},{"$f":"ROUND('Smoothed Prices with Price Path'!F108,3)","v":40.847999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!G108,3)","v":42.771999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!H108,3)","v":44.716000000000001}]
["25W LED",{"$f":"ROUND('Smoothed Prices with Price Path'!D111,3)","v":37.298999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!E111,3)","v":39.186},{"$f":"ROUND('Smoothed Prices with Price Path'!F111,3)","v":41.093000000000004},{"$f":"ROUND('Smoothed Prices with Price Path'!G111,3)","v":43.018999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!H111,3)","v":44.966000000000001}]
["25W LED Decorative",{"$f":"ROUND('Smoothed Prices with Price Path'!D112,3)","v":37.298999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!E112,3)","v":39.186},{"$f":"ROUND('Smoothed Prices with Price Path'!F112,3)","v":41.093000000000004},{"$f":"ROUND('Smoothed Prices with Price Path'!G112,3)","v":43.018999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!H112,3)","v":44.966000000000001}]
["42W Compact Fluorescent",{"$f":"ROUND('Smoothed Prices with Price Path'!D76,3)","v":38.685000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!E76,3)","v":40.587000000000003},{"$f":"ROUND('Smoothed Prices with Price Path'!F76,3)","v":42.508000000000003},{"$f":"ROUND('Smoothed Prices with Price Path'!G76,3)","v":44.448999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!H76,3)","v":46.411000000000001}]
["42W Compact Fluorescent - Bottom Pole Entry",{"$f":"ROUND('Smoothed Prices with Price Path'!D77,3)","v":38.685000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!E77,3)","v":40.587000000000003},{"$f":"ROUND('Smoothed Prices with Price Path'!F77,3)","v":42.508000000000003},{"$f":"ROUND('Smoothed Prices with Price Path'!G77,3)","v":44.448999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!H77,3)","v":46.411000000000001}]
["70W High Pressure Sodium",{"$f":"ROUND('Smoothed Prices with Price Path'!D103,3)","v":38.9},{"$f":"ROUND('Smoothed Prices with Price Path'!E103,3)","v":40.804000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!F103,3)","v":42.728000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!G103,3)","v":44.670999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!H103,3)","v":46.634999999999998}]
["100W High Pressure Sodium",{"$f":"ROUND('Smoothed Prices with Price Path'!D89,3)","v":45.917000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!E89,3)","v":47.893000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!F89,3)","v":49.890999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!G89,3)","v":51.908999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!H89,3)","v":53.947000000000003}]
["150W High Pressure Sodium",{"$f":"ROUND('Smoothed Prices with Price Path'!D91,3)","v":48.374000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!E91,3)","v":50.375999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!F91,3)","v":52.399000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!G91,3)","v":54.442999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!H91,3)","v":56.508000000000003}]
["250W High Pressure Sodium",{"$f":"ROUND('Smoothed Prices with Price Path'!D95,3)","v":49.621000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!E95,3)","v":51.636000000000003},{"$f":"ROUND('Smoothed Prices with Price Path'!F95,3)","v":53.671999999999997},{"$f":"ROUND('Smoothed Prices with Price Path'!G95,3)","v":55.728999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!H95,3)","v":57.808}]
["400W High Pressure Sodium",{"$f":"ROUND('Smoothed Prices with Price Path'!D100,3)","v":50.204999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!E100,3)","v":52.226999999999997},{"$f":"ROUND('Smoothed Prices with Price Path'!F100,3)","v":54.268999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!G100,3)","v":56.332000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!H100,3)","v":58.417000000000002}]
["250W High Pressure Sodium - Flood Light",{"$f":"ROUND('Smoothed Prices with Price Path'!D99,3)","v":53.447000000000003},{"$f":"ROUND('Smoothed Prices with Price Path'!E99,3)","v":55.500999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!F99,3)","v":57.578000000000003},{"$f":"ROUND('Smoothed Prices with Price Path'!G99,3)","v":59.674999999999997},{"$f":"ROUND('Smoothed Prices with Price Path'!H99,3)","v":61.795000000000002}]
["400W High Pressure Sodium - Flood Light",{"$f":"ROUND('Smoothed Prices with Price Path'!D102,3)","v":52.728999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!E102,3)","v":54.776000000000003},{"$f":"ROUND('Smoothed Prices with Price Path'!F102,3)","v":56.844999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!G102,3)","v":58.935000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!H102,3)","v":61.046999999999997}]
["100W Metal Halide",{"$f":"ROUND('Smoothed Prices with Price Path'!D117,3)","v":46.061999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!E117,3)","v":48.04},{"$f":"ROUND('Smoothed Prices with Price Path'!F117,3)","v":50.039000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!G117,3)","v":52.058},{"$f":"ROUND('Smoothed Prices with Price Path'!H117,3)","v":54.097999999999999}]
["150W Metal Halide",{"$f":"ROUND('Smoothed Prices with Price Path'!D118,3)","v":48.923000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!E118,3)","v":50.930999999999997},{"$f":"ROUND('Smoothed Prices with Price Path'!F118,3)","v":52.959000000000003},{"$f":"ROUND('Smoothed Prices with Price Path'!G118,3)","v":55.009},{"$f":"ROUND('Smoothed Prices with Price Path'!H118,3)","v":57.08}]
["250W Metal Halide",{"$f":"ROUND('Smoothed Prices with Price Path'!D119,3)","v":49.902999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!E119,3)","v":51.920999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!F119,3)","v":53.96},{"$f":"ROUND('Smoothed Prices with Price Path'!G119,3)","v":56.02},{"$f":"ROUND('Smoothed Prices with Price Path'!H119,3)","v":58.101999999999997}]
["400W Metal Halide",{"$f":"ROUND('Smoothed Prices with Price Path'!D120,3)","v":54.747},{"$f":"ROUND('Smoothed Prices with Price Path'!E120,3)","v":56.814999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!F120,3)","v":58.905000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!G120,3)","v":61.017000000000003},{"$f":"ROUND('Smoothed Prices with Price Path'!H120,3)","v":63.15}]
["250W Metal Halide - Flood Light",{"$f":"ROUND('Smoothed Prices with Price Path'!D122,3)","v":55.078000000000003},{"$f":"ROUND('Smoothed Prices with Price Path'!E122,3)","v":57.149000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!F122,3)","v":59.243000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!G122,3)","v":61.357999999999997},{"$f":"ROUND('Smoothed Prices with Price Path'!H122,3)","v":63.494999999999997}]
["400W Metal Halide - Flood Light",{"$f":"ROUND('Smoothed Prices with Price Path'!D123,3)","v":54.747},{"$f":"ROUND('Smoothed Prices with Price Path'!E123,3)","v":56.814999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!F123,3)","v":58.905000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!G123,3)","v":61.017000000000003},{"$f":"ROUND('Smoothed Prices with Price Path'!H123,3)","v":63.15}]
["T5 Fluorescent 2 x 24W (obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D83,3)","v":41.073},{"$f":"ROUND('Smoothed Prices with Price Path'!E83,3)","v":42.999000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!F83,3)","v":44.945999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!G83,3)","v":46.911999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!H83,3)","v":48.899000000000001}]
["1 x 20W Fluorescent (obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D79,3)","v":40.783999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!E79,3)","v":42.707999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!F79,3)","v":44.651000000000003},{"$f":"ROUND('Smoothed Prices with Price Path'!G79,3)","v":46.615000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!H79,3)","v":48.597999999999999}]
["50W Mercury Vapour (obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D128,3)","v":36.430999999999997},{"$f":"ROUND('Smoothed Prices with Price Path'!E128,3)","v":38.308999999999997},{"$f":"ROUND('Smoothed Prices with Price Path'!F128,3)","v":40.206000000000003},{"$f":"ROUND('Smoothed Prices with Price Path'!G128,3)","v":42.124000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!H128,3)","v":44.061}]
["80W Mercury Vapour (obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D130,3)","v":36.427999999999997},{"$f":"ROUND('Smoothed Prices with Price Path'!E130,3)","v":38.307000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!F130,3)","v":40.204000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!G130,3)","v":42.122},{"$f":"ROUND('Smoothed Prices with Price Path'!H130,3)","v":44.058999999999997}]
["80W Mercury Vapour Decorative (obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D129,3)","v":53.302999999999997},{"$f":"ROUND('Smoothed Prices with Price Path'!E129,3)","v":55.356000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!F129,3)","v":57.430999999999997},{"$f":"ROUND('Smoothed Prices with Price Path'!G129,3)","v":59.527000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!H129,3)","v":61.645000000000003}]
["125W Mercury Vapour (obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D124,3)","v":46.097999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!E124,3)","v":48.076999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!F124,3)","v":50.076000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!G124,3)","v":52.095999999999997},{"$f":"ROUND('Smoothed Prices with Price Path'!H124,3)","v":54.137}]
["250W Mercury Vapour (obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D125,3)","v":46.552999999999997},{"$f":"ROUND('Smoothed Prices with Price Path'!E125,3)","v":48.536000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!F125,3)","v":50.54},{"$f":"ROUND('Smoothed Prices with Price Path'!G125,3)","v":52.564999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!H125,3)","v":54.61}]
["400W Mercury Vapour (obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D127,3)","v":48.136000000000003},{"$f":"ROUND('Smoothed Prices with Price Path'!E127,3)","v":50.134999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!F127,3)","v":52.155999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!G127,3)","v":54.197000000000003},{"$f":"ROUND('Smoothed Prices with Price Path'!H127,3)","v":56.26}]
[]
["Contract Lighting"]
["Lighting type ($ nominal)","Indicative 2019-20 Price (c/day)","Indicative 2020-21 Price (c/day)","Indicative 2021-22 Price (c/day)","Indicative 2022-23 Price (c/day)","Indicative 2023-24 Price (c/day)"]
["New – Major",{"$f":"ROUND('Smoothed Prices with Price Path'!D70,3)","v":15.388999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!E70,3)","v":16.547999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!F70,3)","v":17.72},{"$f":"ROUND('Smoothed Prices with Price Path'!G70,3)","v":18.904},{"$f":"ROUND('Smoothed Prices with Price Path'!H70,3)","v":20.100000000000001}]
["New – Minor",{"$f":"ROUND('Smoothed Prices with Price Path'!D69,3)","v":14.615},{"$f":"ROUND('Smoothed Prices with Price Path'!E69,3)","v":15.766999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!F69,3)","v":16.931000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!G69,3)","v":18.106000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!H69,3)","v":19.294}]
["14W LED",{"$f":"ROUND('Smoothed Prices with Price Path'!D68,3)","v":14.615},{"$f":"ROUND('Smoothed Prices with Price Path'!E68,3)","v":15.766999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!F68,3)","v":16.931000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!G68,3)","v":18.106000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!H68,3)","v":19.294}]
["18W LED",{"$f":"ROUND('Smoothed Prices with Price Path'!D44,3)","v":14.456},{"$f":"ROUND('Smoothed Prices with Price Path'!E44,3)","v":15.606},{"$f":"ROUND('Smoothed Prices with Price Path'!F44,3)","v":16.768000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!G44,3)","v":17.942},{"$f":"ROUND('Smoothed Prices with Price Path'!H44,3)","v":19.128}]
["18W LED Decorative ",{"$f":"ROUND('Smoothed Prices with Price Path'!D45,3)","v":14.456},{"$f":"ROUND('Smoothed Prices with Price Path'!E45,3)","v":15.606},{"$f":"ROUND('Smoothed Prices with Price Path'!F45,3)","v":16.768000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!G45,3)","v":17.942},{"$f":"ROUND('Smoothed Prices with Price Path'!H45,3)","v":19.128}]
["25W LED",{"$f":"ROUND('Smoothed Prices with Price Path'!D48,3)","v":14.456},{"$f":"ROUND('Smoothed Prices with Price Path'!E48,3)","v":15.606},{"$f":"ROUND('Smoothed Prices with Price Path'!F48,3)","v":16.768000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!G48,3)","v":17.942},{"$f":"ROUND('Smoothed Prices with Price Path'!H48,3)","v":19.128}]
["25W LED Decorative ",{"$f":"ROUND('Smoothed Prices with Price Path'!D49,3)","v":14.456},{"$f":"ROUND('Smoothed Prices with Price Path'!E49,3)","v":15.606},{"$f":"ROUND('Smoothed Prices with Price Path'!F49,3)","v":16.768000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!G49,3)","v":17.942},{"$f":"ROUND('Smoothed Prices with Price Path'!H49,3)","v":19.128}]
["42W Compact Fluorescent",{"$f":"ROUND('Smoothed Prices with Price Path'!D13,3)","v":20.044},{"$f":"ROUND('Smoothed Prices with Price Path'!E13,3)","v":21.251999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!F13,3)","v":22.472000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!G13,3)","v":23.706},{"$f":"ROUND('Smoothed Prices with Price Path'!H13,3)","v":24.952000000000002}]
["42W Compact Fluorescent - Bottom Pole Entry",{"$f":"ROUND('Smoothed Prices with Price Path'!D14,3)","v":20.044},{"$f":"ROUND('Smoothed Prices with Price Path'!E14,3)","v":21.251999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!F14,3)","v":22.472000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!G14,3)","v":23.706},{"$f":"ROUND('Smoothed Prices with Price Path'!H14,3)","v":24.952000000000002}]
["50W Mercury Vapour (obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D65,3)","v":19.911999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!E65,3)","v":21.119},{"$f":"ROUND('Smoothed Prices with Price Path'!F65,3)","v":22.338000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!G65,3)","v":23.57},{"$f":"ROUND('Smoothed Prices with Price Path'!H65,3)","v":24.815000000000001}]
["80W Mercury Vapour (obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D67,3)","v":19.882000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!E67,3)","v":21.088000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!F67,3)","v":22.306999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!G67,3)","v":23.539000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!H67,3)","v":24.783000000000001}]
["80W Mercury Vapour Decorative (obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D66,3)","v":19.882000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!E66,3)","v":21.088000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!F66,3)","v":22.306999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!G66,3)","v":23.539000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!H66,3)","v":24.783000000000001}]
["125W Mercury Vapour (obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D61,3)","v":23.3},{"$f":"ROUND('Smoothed Prices with Price Path'!E61,3)","v":24.541},{"$f":"ROUND('Smoothed Prices with Price Path'!F61,3)","v":25.795999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!G61,3)","v":27.064},{"$f":"ROUND('Smoothed Prices with Price Path'!H61,3)","v":28.344999999999999}]
["250W Mercury Vapour (obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D62,3)","v":23.3},{"$f":"ROUND('Smoothed Prices with Price Path'!E62,3)","v":24.541},{"$f":"ROUND('Smoothed Prices with Price Path'!F62,3)","v":25.795999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!G62,3)","v":27.064},{"$f":"ROUND('Smoothed Prices with Price Path'!H62,3)","v":28.344999999999999}]
["400W Mercury Vapour (obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D64,3)","v":23.45},{"$f":"ROUND('Smoothed Prices with Price Path'!E64,3)","v":24.693000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!F64,3)","v":25.949000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!G64,3)","v":27.219000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!H64,3)","v":28.501000000000001}]
["70W High Pressure Sodium",{"$f":"ROUND('Smoothed Prices with Price Path'!D40,3)","v":20.25},{"$f":"ROUND('Smoothed Prices with Price Path'!E40,3)","v":21.460999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!F40,3)","v":22.683},{"$f":"ROUND('Smoothed Prices with Price Path'!G40,3)","v":23.919},{"$f":"ROUND('Smoothed Prices with Price Path'!H40,3)","v":25.167000000000002}]
["100W High Pressure Sodium",{"$f":"ROUND('Smoothed Prices with Price Path'!D26,3)","v":24.190999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!E26,3)","v":25.442},{"$f":"ROUND('Smoothed Prices with Price Path'!F26,3)","v":26.706},{"$f":"ROUND('Smoothed Prices with Price Path'!G26,3)","v":27.983000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!H26,3)","v":29.274000000000001}]
["150W High Pressure Sodium",{"$f":"ROUND('Smoothed Prices with Price Path'!D28,3)","v":24.186},{"$f":"ROUND('Smoothed Prices with Price Path'!E28,3)","v":25.437999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!F28,3)","v":26.702000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!G28,3)","v":27.978999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!H28,3)","v":29.268999999999998}]
["250W High Pressure Sodium",{"$f":"ROUND('Smoothed Prices with Price Path'!D32,3)","v":24.317},{"$f":"ROUND('Smoothed Prices with Price Path'!E32,3)","v":25.568999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!F32,3)","v":26.834},{"$f":"ROUND('Smoothed Prices with Price Path'!G32,3)","v":28.113},{"$f":"ROUND('Smoothed Prices with Price Path'!H32,3)","v":29.405000000000001}]
["400W High Pressure Sodium",{"$f":"ROUND('Smoothed Prices with Price Path'!D37,3)","v":24.361000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!E37,3)","v":25.614000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!F37,3)","v":26.879000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!G37,3)","v":28.158999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!H37,3)","v":29.451000000000001}]
["250W High Pressure Sodium - Flood Light",{"$f":"ROUND('Smoothed Prices with Price Path'!D36,3)","v":24.317},{"$f":"ROUND('Smoothed Prices with Price Path'!E36,3)","v":25.568999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!F36,3)","v":26.834},{"$f":"ROUND('Smoothed Prices with Price Path'!G36,3)","v":28.113},{"$f":"ROUND('Smoothed Prices with Price Path'!H36,3)","v":29.405000000000001}]
["400W High Pressure Sodium - Flood Light",{"$f":"ROUND('Smoothed Prices with Price Path'!D39,3)","v":24.361000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!E39,3)","v":25.614000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!F39,3)","v":26.879000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!G39,3)","v":28.158999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!H39,3)","v":29.451000000000001}]
["100W Metal Halide",{"$f":"ROUND('Smoothed Prices with Price Path'!D54,3)","v":24.187999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!E54,3)","v":25.439},{"$f":"ROUND('Smoothed Prices with Price Path'!F54,3)","v":26.702999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!G54,3)","v":27.98},{"$f":"ROUND('Smoothed Prices with Price Path'!H54,3)","v":29.27}]
["150W Metal Halide",{"$f":"ROUND('Smoothed Prices with Price Path'!D55,3)","v":24.331},{"$f":"ROUND('Smoothed Prices with Price Path'!E55,3)","v":25.584},{"$f":"ROUND('Smoothed Prices with Price Path'!F55,3)","v":26.849},{"$f":"ROUND('Smoothed Prices with Price Path'!G55,3)","v":28.128},{"$f":"ROUND('Smoothed Prices with Price Path'!H55,3)","v":29.42}]
["250W Metal Halide",{"$f":"ROUND('Smoothed Prices with Price Path'!D56,3)","v":24.331},{"$f":"ROUND('Smoothed Prices with Price Path'!E56,3)","v":25.584},{"$f":"ROUND('Smoothed Prices with Price Path'!F56,3)","v":26.849},{"$f":"ROUND('Smoothed Prices with Price Path'!G56,3)","v":28.128},{"$f":"ROUND('Smoothed Prices with Price Path'!H56,3)","v":29.42}]
["400W Metal Halide",{"$f":"ROUND('Smoothed Prices with Price Path'!D57,3)","v":25.018999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!E57,3)","v":26.279},{"$f":"ROUND('Smoothed Prices with Price Path'!F57,3)","v":27.550999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!G57,3)","v":28.837},{"$f":"ROUND('Smoothed Prices with Price Path'!H57,3)","v":30.137}]
["250W Metal Halide - Flood Light",{"$f":"ROUND('Smoothed Prices with Price Path'!D59,3)","v":24.331},{"$f":"ROUND('Smoothed Prices with Price Path'!E59,3)","v":25.584},{"$f":"ROUND('Smoothed Prices with Price Path'!F59,3)","v":26.849},{"$f":"ROUND('Smoothed Prices with Price Path'!G59,3)","v":28.128},{"$f":"ROUND('Smoothed Prices with Price Path'!H59,3)","v":29.42}]
["400W Metal Halide - Flood Light",{"$f":"ROUND('Smoothed Prices with Price Path'!D60,3)","v":25.018999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!E60,3)","v":26.279},{"$f":"ROUND('Smoothed Prices with Price Path'!F60,3)","v":27.550999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!G60,3)","v":28.837},{"$f":"ROUND('Smoothed Prices with Price Path'!H60,3)","v":30.137}]
["1 x 20W Fluorescent (obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D16,3)","v":20.016999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!E16,3)","v":21.225000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!F16,3)","v":22.446000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!G16,3)","v":23.678999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!H16,3)","v":24.923999999999999}]
["2 x 20W Fluorescent (obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D18,3)","v":20.306999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!E18,3)","v":21.518000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!F18,3)","v":22.741},{"$f":"ROUND('Smoothed Prices with Price Path'!G18,3)","v":23.977},{"$f":"ROUND('Smoothed Prices with Price Path'!H18,3)","v":25.225999999999999}]
["1 x 40W Fluorescent (obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D17,3)","v":20.036000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!E17,3)","v":21.244},{"$f":"ROUND('Smoothed Prices with Price Path'!F17,3)","v":22.465},{"$f":"ROUND('Smoothed Prices with Price Path'!G17,3)","v":23.698},{"$f":"ROUND('Smoothed Prices with Price Path'!H17,3)","v":24.943999999999999}]
["2 x 40W Fluorescent (obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D22,3)","v":20.344999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!E22,3)","v":21.556000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!F22,3)","v":22.78},{"$f":"ROUND('Smoothed Prices with Price Path'!G22,3)","v":24.015999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!H22,3)","v":25.265999999999998}]
["3 x 40W Fluorescent (obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D23,3)","v":24.068000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!E23,3)","v":25.318000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!F23,3)","v":26.581},{"$f":"ROUND('Smoothed Prices with Price Path'!G23,3)","v":27.856000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!H23,3)","v":29.146000000000001}]
["4 x 40W Fluorescent (obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D25,3)","v":24.375},{"$f":"ROUND('Smoothed Prices with Price Path'!E25,3)","v":25.628},{"$f":"ROUND('Smoothed Prices with Price Path'!F25,3)","v":26.893999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!G25,3)","v":28.173999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!H25,3)","v":29.466000000000001}]
["4 x 20W Fluorescent (obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D24,3)","v":20.887},{"$f":"ROUND('Smoothed Prices with Price Path'!E24,3)","v":22.103000000000002},{"$f":"ROUND('Smoothed Prices with Price Path'!F24,3)","v":23.332999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!G24,3)","v":24.574999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!H24,3)","v":25.83}]
["60W Incandescent (obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D43,3)","v":19.852},{"$f":"ROUND('Smoothed Prices with Price Path'!E43,3)","v":21.058},{"$f":"ROUND('Smoothed Prices with Price Path'!F43,3)","v":22.276},{"$f":"ROUND('Smoothed Prices with Price Path'!G43,3)","v":23.507999999999999},{"$f":"ROUND('Smoothed Prices with Price Path'!H43,3)","v":24.751999999999999}]
["100W Incandescent(obsolete)",{"$f":"ROUND('Smoothed Prices with Price Path'!D42,3)","v":23.265999999999998},{"$f":"ROUND('Smoothed Prices with Price Path'!E42,3)","v":24.507000000000001},{"$f":"ROUND('Smoothed Prices with Price Path'!F42,3)","v":25.762},{"$f":"ROUND('Smoothed Prices with Price Path'!G42,3)","v":27.029},{"$f":"ROUND('Smoothed Prices with Price Path'!H42,3)","v":28.31}]