{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Cover Sheet","Model Information","X factor","Smoothed Prices Nominal","Smoothed Prices Real $2018-19","Unsmoothed Prices Real $2018-19","Revenue Data","Table of fees","Master Data","Cost buildup Yr1","Cost buildup Yr2","Cost buildup Yr3","Cost buildup Yr4","Cost buildup Yr5","Volumes - Report Summary","Lookups & OH allocation","Salary Calculation","Back Office Time","Service Order Summary","Service Order sample","Reasoning"],"not_rendered":{"charts":1,"images":3,"macros":1,"external_links":1,"defined_names":85,"comments":6,"pivot_tables":1},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover Sheet","index":0,"n_rows":4,"n_cols":4,"rows_kept":4,"cut":false,"hidden":false,"merged":[[23,1,26,5],[30,1,33,5]]}
[]
[null,null,"Model Details"]
[]
[null,null,"Model Name:","TasNetworks (Ancillary Service Fees Model)"]

{"sheet":"Model Information","index":1,"n_rows":32,"n_cols":2,"rows_kept":32,"cut":false,"hidden":false,"merged":[[26,1,28,10],[7,1,11,10],[16,1,18,10],[2,1,4,10],[5,1,6,10],[19,1,22,10],[12,1,13,10],[23,1,25,10]]}
[]
[null,"Process information"]
[null,"The fees have been calculated using estimated average travel and task time and then applicable vehicle, material, overhead and supervision costs. These costs have been sourced from the business to reflect actual costs incurred carrying out the service or connection."]
[]
[]
[null,"This determination we have again included a margin equal to the distribution WACC. "]
[]
[null,"Overheads have been applied in 3 different ways using the CAM allocation:\n - Works and service hourly rate\n - Corporate Shared Costs that is applied on a spend allocation.\n - Supervision as a per task cost"]
[]
[]
[]
[]
[null,"Because some services attract higher costs of managing, staffing and organising a premium is included in the price."]
[]
[]
[null,"Assumptions"]
[null,"Task times are an average of actual time to complete the service. This is a best estimate by the employees who work in the area, jobs will vary if there are access issues or technical issues to deal with therefore a average is used."]
[]
[]
[null,"Travel time is an average for the different services and these times vary. For example tasks that are programmed to be completed resulting in areas being done during a day, creates efficiencies.  Other one off premium services can be anywhere in the state therefore travel times can be significant resulting in a higher travel time average."]
[]
[]
[]
[null,"Time spent by the customer team reflects an average amount of time spent on a request, this is then used to allocate their total annual budget for recovery."]
[]
[]
[null,"Volumes were received from the Customer team with connection splits based on 2016-17 actual data. Given there are many fees that are not very common a volume of 1 has been included so that a supervision fee is included in the cost build up."]
[]
[]
[]
[null,"General"]
[null,"Inputs are in $2016-17 unless otherwise stated"]

{"sheet":"X factor","index":2,"n_rows":25,"n_cols":15,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
["$ Real 2018-19"]
["Revenue"]
["Year",{"$f":"'Master Data'!G14","v":"2019-20"},{"$f":"'Master Data'!H14","v":"2020-21"},{"$f":"'Master Data'!I14","v":"2021-22"},{"$f":"'Master Data'!J14","v":"2022-23"},{"$f":"'Master Data'!K14","v":"2023-24"},"Total"]
["Revenue - Unsmoothed",{"$f":"'Unsmoothed Prices Real $2018-19'!N83/10^6","v":6.9695731945939619},{"$f":"'Unsmoothed Prices Real $2018-19'!O83/10^6","v":6.9077140171762785},{"$f":"'Unsmoothed Prices Real $2018-19'!P83/10^6","v":6.8682872427325812},{"$f":"'Unsmoothed Prices Real $2018-19'!Q83/10^6","v":6.7667330612374688},{"$f":"'Unsmoothed Prices Real $2018-19'!R83/10^6","v":6.7009944489523825},{"$f":"SUM(B5:F5)","v":34.213301964692675}]
["Revenue - Smoothed",{"$f":"'Smoothed Prices Real $2018-19'!N83/10^6","v":6.9695731945939619},{"$f":"'Smoothed Prices Real $2018-19'!O83/10^6","v":6.9108021147681118},{"$f":"'Smoothed Prices Real $2018-19'!P83/10^6","v":6.8476007836964525},{"$f":"'Smoothed Prices Real $2018-19'!Q83/10^6","v":6.7795075176917345},{"$f":"'Smoothed Prices Real $2018-19'!R83/10^6","v":6.7064682479562405},{"$f":"SUM(B6:F6)","v":34.213951858706501},null,null,null,null,"Unsmoothed Real","Smoothed Real","Unsmoothed Nominal","Smoothed Nominal"]
[null,null,null,null,null,null,null,null,null,null,"Year 1",{"$f":"B5*1000","v":6969.5731945939615},{"$f":"B6*1000","v":6969.5731945939615},{"$f":"C15*1000","v":7140.327737861513},{"$f":"C19*1000","v":7140.327737861513}]
[null,null,null,null,null,null,null,null,null,null,"Year 2",{"$f":"C5*1000","v":6907.7140171762785},{"$f":"C6*1000","v":6910.802114768112},{"$f":"D15*1000","v":7250.338359356726},{"$f":"D19*1000","v":7253.5796273611386}]
["Smoothed Revenue",null,null,null,null,null,null,null,null,null,"Year 3",{"$f":"D5*1000","v":6868.287242732581},{"$f":"D6*1000","v":6847.6007836964527},{"$f":"E15*1000","v":7385.5754292165029},{"$f":"E19*1000","v":7363.3309600824568}]
[null,null,null,null,null,null,null,null,null,null,"Year 4",{"$f":"E5*1000","v":6766.733061237469},{"$f":"E6*1000","v":6779.5075176917344},{"$f":"F15*1000","v":7454.6437781020923},{"$f":"F19*1000","v":7468.7168945474468}]
[null,null,null,null,null,null,null,null,null,null,"Year 5",{"$f":"F5*1000","v":6700.9944489523823},{"$f":"F6*1000","v":6706.4682479562407},{"$f":"G15*1000","v":7563.086575744418},{"$f":"G19*1000","v":7569.2645864978631}]
["Nominal Vanilla WACC Rate",{"$f":"'Master Data'!C24","v":5.8900000000000001E-2}]
[]
["Nominal ($m)",null,{"$f":"B4","v":"2019-20"},{"$f":"C4","v":"2020-21"},"2021-22","2022-23","2023-24"]
["Revenue - Unsmoothed",null,{"$f":"B5*'Master Data'!G18","v":7.1403277378615133},{"$f":"C5*'Master Data'!H18","v":7.2503383593567259},{"$f":"D5*'Master Data'!I18","v":7.3855754292165026},{"$f":"E5*'Master Data'!J18","v":7.454643778102092},{"$f":"F5*'Master Data'!K18","v":7.5630865757444177}]
["NPV",{"$f":"NPV($B$12,C15:G15)","v":31.040105727873755}]
[]
[]
["Revenue - Smoothed",null,{"$f":"B6*'Master Data'!G18","v":7.1403277378615133},{"$f":"C6*'Master Data'!H18","v":7.2535796273611384},{"$f":"D6*'Master Data'!I18","v":7.3633309600824566},{"$f":"E6*'Master Data'!J18","v":7.4687168945474465},{"$f":"F6*'Master Data'!K18","v":7.5692645864978632}]
["NPV",{"$f":"NPV($B$12,C19:G19)","v":31.040095506042086}]
["Difference in NPVs",{"$f":"B20-B16","v":-1.0221831669099402E-5}]
["Difference between final year revenue and requirement",null,null,null,null,null,{"$f":"G19/G15-1","v":8.1686368277988919E-4}]
[]
[null,null,null,"X_1"]
["X-Factor",null,null,1.8619782353253084E-2]

{"sheet":"Smoothed Prices Nominal","index":3,"n_rows":83,"n_cols":18,"rows_kept":83,"cut":false,"hidden":false,"merged":[[2,1,2,5],[2,7,2,11],[2,13,2,17],[3,1,3,5],[3,7,3,11],[3,13,3,17]]}
[]
[]
[null,"Total Fee",null,null,null,null,null,"Volumes ",null,null,null,null,null,"Total Revenue"]
[null,"(Nominal $)",null,null,null,null,null,null,null,null,null,null,null,"(Nominal $)"]
[null,{"$f":"'Master Data'!$G14","v":"2019-20"},{"$f":"'Master Data'!$H14","v":"2020-21"},{"$f":"'Master Data'!$I14","v":"2021-22"},{"$f":"'Master Data'!$J14","v":"2022-23"},{"$f":"'Master Data'!$K14","v":"2023-24"},null,{"$f":"'Master Data'!$G14","v":"2019-20"},{"$f":"'Master Data'!$H14","v":"2020-21"},{"$f":"'Master Data'!$I14","v":"2021-22"},{"$f":"'Master Data'!$J14","v":"2022-23"},{"$f":"'Master Data'!$K14","v":"2023-24"},null,{"$f":"'Master Data'!$G14","v":"2019-20"},{"$f":"'Master Data'!$H14","v":"2020-21"},{"$f":"'Master Data'!$I14","v":"2021-22"},{"$f":"'Master Data'!$J14","v":"2022-23"},{"$f":"'Master Data'!$K14","v":"2023-24"}]
[null,"Base Fee","Base Fee","Base Fee","Base Fee","Base Fee",null,"Volumes ","Volumes ","Volumes ","Volumes ","Volumes ",null,"Total Revenue","Total Revenue","Total Revenue","Total Revenue","Total Revenue"]
[{"$f":"'Table of fees'!A4","v":"De-energisation, re-energisation, special reads and retail contract terminations"}]
[{"$f":"'Table of fees'!B5","v":"Site visit - no appointment"},{"$f":"'Smoothed Prices Real $2018-19'!B8*'Master Data'!$G$18","v":81.959436473749378},{"$f":"'Smoothed Prices Real $2018-19'!C8*'Master Data'!$H$18","v":85.530898174581651},{"$f":"'Smoothed Prices Real $2018-19'!D8*'Master Data'!$I$18","v":89.257989772705827},{"$f":"'Smoothed Prices Real $2018-19'!E8*'Master Data'!$J$18","v":93.147492991393776},{"$f":"'Smoothed Prices Real $2018-19'!F8*'Master Data'!$K$18","v":97.206485074066975},null,{"$f":"IFERROR(VLOOKUP($A8,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":54512},{"$f":"IFERROR(VLOOKUP($A8,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":52432},{"$f":"IFERROR(VLOOKUP($A8,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":50351},{"$f":"IFERROR(VLOOKUP($A8,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":48272},{"$f":"IFERROR(VLOOKUP($A8,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":46192},null,{"$f":"H8*B8","v":4467772.8010570258},{"$f":"I8*C8","v":4484556.0530896652},{"$f":"J8*D8","v":4494229.0430455115},{"$f":"K8*E8","v":4496415.7816805607},{"$f":"L8*F8","v":4490161.958541302}]
[{"$f":"'Table of fees'!B6","v":"Site visit - non-scheduled visit"},{"$f":"'Smoothed Prices Real $2018-19'!B9*'Master Data'!$G$18","v":148.21232721868395},{"$f":"'Smoothed Prices Real $2018-19'!C9*'Master Data'!$H$18","v":154.6708227016573},{"$f":"'Smoothed Prices Real $2018-19'!D9*'Master Data'!$I$18","v":161.41075337080136},{"$f":"'Smoothed Prices Real $2018-19'!E9*'Master Data'!$J$18","v":168.44438303650728},{"$f":"'Smoothed Prices Real $2018-19'!F9*'Master Data'!$K$18","v":175.78450991656325},null,{"$f":"IFERROR(VLOOKUP($A9,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":954},{"$f":"IFERROR(VLOOKUP($A9,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":918},{"$f":"IFERROR(VLOOKUP($A9,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":882},{"$f":"IFERROR(VLOOKUP($A9,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":845},{"$f":"IFERROR(VLOOKUP($A9,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":809},null,141394.56016662449,141987.81524012139,142364.28447304681,142335.50366584864,142209.66852249968]
[{"$f":"'Table of fees'!B7","v":"Site visit - same day premium service"},{"$f":"'Smoothed Prices Real $2018-19'!B10*'Master Data'!$G$18","v":264.36744659437147},{"$f":"'Smoothed Prices Real $2018-19'!C10*'Master Data'!$H$18","v":275.88751372856939},{"$f":"'Smoothed Prices Real $2018-19'!D10*'Master Data'!$I$18","v":287.90957892828573},{"$f":"'Smoothed Prices Real $2018-19'!E10*'Master Data'!$J$18","v":300.4555172446681},{"$f":"'Smoothed Prices Real $2018-19'!F10*'Master Data'!$K$18","v":313.54815695537155},null,{"$f":"IFERROR(VLOOKUP($A10,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},{"$f":"IFERROR(VLOOKUP($A10,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},{"$f":"IFERROR(VLOOKUP($A10,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},{"$f":"IFERROR(VLOOKUP($A10,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},{"$f":"IFERROR(VLOOKUP($A10,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},null,59482.675483733583,62074.690588928112,64779.655258864288,67602.491380050327,70548.335314958604]
[{"$f":"'Table of fees'!B8","v":"Site visit - after hours"},{"$f":"'Smoothed Prices Real $2018-19'!B11*'Master Data'!$G$18","v":375.75947806975739},{"$f":"'Smoothed Prices Real $2018-19'!C11*'Master Data'!$H$18","v":392.13356069391858},{"$f":"'Smoothed Prices Real $2018-19'!D11*'Master Data'!$I$18","v":409.22115980250783},{"$f":"'Smoothed Prices Real $2018-19'!E11*'Master Data'!$J$18","v":427.05336756631948},{"$f":"'Smoothed Prices Real $2018-19'!F11*'Master Data'!$K$18","v":445.66263102755704},null,{"$f":"IFERROR(VLOOKUP($A11,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A11,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A11,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A11,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A11,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,375.75947806975739,392.13356069391858,409.22115980250783,427.05336756631948,445.66263102755704]
[{"$f":"'Table of fees'!B9","v":"Site visit - credit actions or site issues"},{"$f":"'Smoothed Prices Real $2018-19'!B12*'Master Data'!$G$18","v":153.73593452131985},{"$f":"'Smoothed Prices Real $2018-19'!C12*'Master Data'!$H$18","v":160.43512653394927},{"$f":"'Smoothed Prices Real $2018-19'!D12*'Master Data'!$I$18","v":167.42624231678781},{"$f":"'Smoothed Prices Real $2018-19'!E12*'Master Data'!$J$18","v":174.72200273041864},{"$f":"'Smoothed Prices Real $2018-19'!F12*'Master Data'!$K$18","v":182.33568295922632},null,{"$f":"IFERROR(VLOOKUP($A12,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1973},{"$f":"IFERROR(VLOOKUP($A12,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1898},{"$f":"IFERROR(VLOOKUP($A12,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1823},{"$f":"IFERROR(VLOOKUP($A12,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1747},{"$f":"IFERROR(VLOOKUP($A12,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1672},null,303320.99881056405,304505.87016143574,305218.0397435042,305239.33877004136,304865.26190782641]
[{"$f":"'Table of fees'!B10","v":"Site visit – credit actions pillar box/pole top"},{"$f":"'Smoothed Prices Real $2018-19'!B13*'Master Data'!$G$18","v":254.43967973613138},{"$f":"'Smoothed Prices Real $2018-19'!C13*'Master Data'!$H$18","v":265.52713482912333},{"$f":"'Smoothed Prices Real $2018-19'!D13*'Master Data'!$I$18","v":277.09773649959328},{"$f":"'Smoothed Prices Real $2018-19'!E13*'Master Data'!$J$18","v":289.17253832686777},{"$f":"'Smoothed Prices Real $2018-19'!F13*'Master Data'!$K$18","v":301.77351132035153},null,{"$f":"IFERROR(VLOOKUP($A13,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":219},{"$f":"IFERROR(VLOOKUP($A13,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":210},{"$f":"IFERROR(VLOOKUP($A13,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":202},{"$f":"IFERROR(VLOOKUP($A13,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":194},{"$f":"IFERROR(VLOOKUP($A13,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":185},null,55722.289862212776,55760.6983141159,55973.742772917845,56099.472435412346,55828.099594265033]
[{"$f":"'Table of fees'!B11","v":"Site visit – current transformer (CT) metering"},{"$f":"'Smoothed Prices Real $2018-19'!B14*'Master Data'!$G$18","v":145.81693825376453},{"$f":"'Smoothed Prices Real $2018-19'!C14*'Master Data'!$H$18","v":152.17105234620027},{"$f":"'Smoothed Prices Real $2018-19'!D14*'Master Data'!$I$18","v":158.8020531047751},{"$f":"'Smoothed Prices Real $2018-19'!E14*'Master Data'!$J$18","v":165.72200613372121},{"$f":"'Smoothed Prices Real $2018-19'!F14*'Master Data'!$K$18","v":172.94350280764291},null,{"$f":"IFERROR(VLOOKUP($A14,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($A14,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($A14,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($A14,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($A14,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},null,729.08469126882267,760.85526173100129,794.01026552387543,828.61003066860599,864.71751403821463]
[{"$f":"'Table of fees'!B12","v":"Site visit – pillar box/pole top"},{"$f":"'Smoothed Prices Real $2018-19'!B15*'Master Data'!$G$18","v":254.43967973613138},{"$f":"'Smoothed Prices Real $2018-19'!C15*'Master Data'!$H$18","v":265.52713482912333},{"$f":"'Smoothed Prices Real $2018-19'!D15*'Master Data'!$I$18","v":277.09773649959328},{"$f":"'Smoothed Prices Real $2018-19'!E15*'Master Data'!$J$18","v":289.17253832686777},{"$f":"'Smoothed Prices Real $2018-19'!F15*'Master Data'!$K$18","v":301.77351132035153},null,{"$f":"IFERROR(VLOOKUP($A15,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP($A15,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP($A15,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP($A15,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP($A15,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},null,2544.3967973613139,2655.2713482912332,2770.9773649959329,2891.7253832686774,3017.7351132035155]
[{"$f":"'Table of fees'!B13","v":"Site visit -  pillar box/pole top Wasted Visit"},{"$f":"'Smoothed Prices Real $2018-19'!B16*'Master Data'!$G$18","v":162.74364101012955},{"$f":"'Smoothed Prices Real $2018-19'!C16*'Master Data'!$H$18","v":169.83535254364938},{"$f":"'Smoothed Prices Real $2018-19'!D16*'Master Data'!$I$18","v":177.23609226507565},{"$f":"'Smoothed Prices Real $2018-19'!E16*'Master Data'!$J$18","v":184.95932637653317},{"$f":"'Smoothed Prices Real $2018-19'!F16*'Master Data'!$K$18","v":193.01910788292628},null,{"$f":"IFERROR(VLOOKUP($A16,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A16,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A16,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A16,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A16,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,162.74364101012955,169.83535254364938,177.23609226507565,184.95932637653317,193.01910788292628]
[{"$f":"'Table of fees'!B14","v":"Transfer of retailer"},{"$f":"'Smoothed Prices Real $2018-19'!B17*'Master Data'!$G$18","v":0},{"$f":"'Smoothed Prices Real $2018-19'!C17*'Master Data'!$H$18","v":0},{"$f":"'Smoothed Prices Real $2018-19'!D17*'Master Data'!$I$18","v":0},{"$f":"'Smoothed Prices Real $2018-19'!E17*'Master Data'!$J$18","v":0},{"$f":"'Smoothed Prices Real $2018-19'!F17*'Master Data'!$K$18","v":0},null,{"$f":"IFERROR(VLOOKUP($A17,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A17,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A17,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A17,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A17,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},null,0,0,0,0,0]
[{"$f":"'Table of fees'!A15","v":"Meter test"}]
[{"$f":"'Table of fees'!B16","v":"Meter test - single phase"},{"$f":"'Smoothed Prices Real $2018-19'!B19*'Master Data'!$G$18","v":208.37396858284927},{"$f":"'Smoothed Prices Real $2018-19'!C19*'Master Data'!$H$18","v":217.45406576583116},{"$f":"'Smoothed Prices Real $2018-19'!D19*'Master Data'!$I$18","v":226.92983696420529},{"$f":"'Smoothed Prices Real $2018-19'!E19*'Master Data'!$J$18","v":236.81852405581745},{"$f":"'Smoothed Prices Real $2018-19'!F19*'Master Data'!$K$18","v":247.1381202500138},null,{"$f":"IFERROR(VLOOKUP($A19,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($A19,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($A19,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($A19,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($A19,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},null,{"$f":"H19*B19","v":3542.3574659084375},3696.7191180191298,3857.8072283914898,4025.9149089488965,4201.348044250235]
[{"$f":"'Table of fees'!B17","v":"Meter test - multi phase"},{"$f":"'Smoothed Prices Real $2018-19'!B20*'Master Data'!$G$18","v":387.97319233914175},{"$f":"'Smoothed Prices Real $2018-19'!C20*'Master Data'!$H$18","v":404.87949937350845},{"$f":"'Smoothed Prices Real $2018-19'!D20*'Master Data'!$I$18","v":422.52251508565001},{"$f":"'Smoothed Prices Real $2018-19'!E20*'Master Data'!$J$18","v":440.93434226861325},{"$f":"'Smoothed Prices Real $2018-19'!F20*'Master Data'!$K$18","v":460.14848262569603},null,{"$f":"IFERROR(VLOOKUP($A20,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A20,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A20,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A20,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A20,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},null,1551.892769356567,1619.5179974940338,1690.0900603426001,1763.737369074453,1840.5939305027841]
[{"$f":"'Table of fees'!B18","v":"Meter test – current transformer (CT)"},{"$f":"'Smoothed Prices Real $2018-19'!B21*'Master Data'!$G$18","v":427.88413095165117},{"$f":"'Smoothed Prices Real $2018-19'!C21*'Master Data'!$H$18","v":446.5295957307701},{"$f":"'Smoothed Prices Real $2018-19'!D21*'Master Data'!$I$18","v":465.98755466819335},{"$f":"'Smoothed Prices Real $2018-19'!E21*'Master Data'!$J$18","v":486.29341298256799},{"$f":"'Smoothed Prices Real $2018-19'!F21*'Master Data'!$K$18","v":507.48411870918102},null,{"$f":"IFERROR(VLOOKUP($A21,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A21,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A21,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A21,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A21,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},null,1711.5365238066047,1786.1183829230804,1863.9502186727734,1945.1736519302719,2029.9364748367241]
[{"$f":"'Table of fees'!B19","v":"Meter test - after hours"},{"$f":"'Smoothed Prices Real $2018-19'!B22*'Master Data'!$G$18","v":810.19364267564083},{"$f":"'Smoothed Prices Real $2018-19'!C22*'Master Data'!$H$18","v":845.49861412942369},{"$f":"'Smoothed Prices Real $2018-19'!D22*'Master Data'!$I$18","v":882.3420338549505},{"$f":"'Smoothed Prices Real $2018-19'!E22*'Master Data'!$J$18","v":920.79094122337438},{"$f":"'Smoothed Prices Real $2018-19'!F22*'Master Data'!$K$18","v":960.91529691127471},null,{"$f":"IFERROR(VLOOKUP($A22,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A22,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A22,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A22,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A22,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,810.19364267564083,845.49861412942369,882.3420338549505,920.79094122337438,960.91529691127471]
[{"$f":"'Table of fees'!B20","v":"Meter test - wasted visit"},{"$f":"'Smoothed Prices Real $2018-19'!B23*'Master Data'!$G$18","v":88.641152745320966},{"$f":"'Smoothed Prices Real $2018-19'!C23*'Master Data'!$H$18","v":92.503776694046309},{"$f":"'Smoothed Prices Real $2018-19'!D23*'Master Data'!$I$18","v":96.534718216575484},{"$f":"'Smoothed Prices Real $2018-19'!E23*'Master Data'!$J$18","v":100.7413119139536},{"$f":"'Smoothed Prices Real $2018-19'!F23*'Master Data'!$K$18","v":105.13121199955903},null,{"$f":"IFERROR(VLOOKUP($A23,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A23,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A23,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A23,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A23,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,88.641152745320966,92.503776694046309,96.534718216575484,100.7413119139536,105.13121199955903]
[{"$f":"'Table of fees'!A21","v":"Supply abolishment"}]
[{"$f":"'Table of fees'!B22","v":"Remove service & meters"},{"$f":"'Smoothed Prices Real $2018-19'!B25*'Master Data'!$G$18","v":254.43967973613138},{"$f":"'Smoothed Prices Real $2018-19'!C25*'Master Data'!$H$18","v":265.52713482912333},{"$f":"'Smoothed Prices Real $2018-19'!D25*'Master Data'!$I$18","v":277.09773649959328},{"$f":"'Smoothed Prices Real $2018-19'!E25*'Master Data'!$J$18","v":289.17253832686777},{"$f":"'Smoothed Prices Real $2018-19'!F25*'Master Data'!$K$18","v":301.77351132035153},null,{"$f":"IFERROR(VLOOKUP($A25,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP($A25,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP($A25,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP($A25,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP($A25,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},null,{"$f":"H25*B25","v":85491.732391340149},89217.117302585437,93104.839463863347,97161.972877827575,101395.89980363811]
[{"$f":"'Table of fees'!B23","v":"Supply abolishment - after hours"},{"$f":"'Smoothed Prices Real $2018-19'!B26*'Master Data'!$G$18","v":653.13777329085372},{"$f":"'Smoothed Prices Real $2018-19'!C26*'Master Data'!$H$18","v":681.59888335988501},{"$f":"'Smoothed Prices Real $2018-19'!D26*'Master Data'!$I$18","v":711.30021382266284},{"$f":"'Smoothed Prices Real $2018-19'!E26*'Master Data'!$J$18","v":742.29580848216369},{"$f":"'Smoothed Prices Real $2018-19'!F26*'Master Data'!$K$18","v":774.64206615234059},null,{"$f":"IFERROR(VLOOKUP($A26,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A26,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A26,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A26,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A26,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,653.13777329085372,681.59888335988501,711.30021382266284,742.29580848216369,774.64206615234059]
[{"$f":"'Table of fees'!B24","v":"Supply abolishment - wasted visit"},{"$f":"'Smoothed Prices Real $2018-19'!B27*'Master Data'!$G$18","v":171.07964453067515},{"$f":"'Smoothed Prices Real $2018-19'!C27*'Master Data'!$H$18","v":178.53460547869247},{"$f":"'Smoothed Prices Real $2018-19'!D27*'Master Data'!$I$18","v":186.31442355912273},{"$f":"'Smoothed Prices Real $2018-19'!E27*'Master Data'!$J$18","v":194.43325473565449},{"$f":"'Smoothed Prices Real $2018-19'!F27*'Master Data'!$K$18","v":202.90587183178314},null,{"$f":"IFERROR(VLOOKUP($A27,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($A27,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($A27,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($A27,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($A27,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},null,4105.9114687362035,4284.8305314886193,4471.5461654189457,4666.3981136557077,4869.7409239627959]
[{"$f":"'Table of fees'!A25","v":"Truck tee-up"}]
[{"$f":"'Table of fees'!B26","v":"Tee-up/Appointment "},{"$f":"'Smoothed Prices Real $2018-19'!B29*'Master Data'!$G$18","v":150.39223048173059},{"$f":"'Smoothed Prices Real $2018-19'!C29*'Master Data'!$H$18","v":156.94571735740323},{"$f":"'Smoothed Prices Real $2018-19'!D29*'Master Data'!$I$18","v":163.78477876104211},{"$f":"'Smoothed Prices Real $2018-19'!E29*'Master Data'!$J$18","v":170.92185887885995},{"$f":"'Smoothed Prices Real $2018-19'!F29*'Master Data'!$K$18","v":178.36994416451739},null,{"$f":"IFERROR(VLOOKUP($A29,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},{"$f":"IFERROR(VLOOKUP($A29,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},{"$f":"IFERROR(VLOOKUP($A29,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},{"$f":"IFERROR(VLOOKUP($A29,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},{"$f":"IFERROR(VLOOKUP($A29,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},null,{"$f":"H29*B29","v":496294.36058971094},517920.86727943062,540489.76991143893,564042.13430023787,588620.81574290735]
[{"$f":"'Table of fees'!B27","v":"Tee-up/Appointment – after hours"},{"$f":"'Smoothed Prices Real $2018-19'!B30*'Master Data'!$G$18","v":653.13777329085372},{"$f":"'Smoothed Prices Real $2018-19'!C30*'Master Data'!$H$18","v":681.59888335988501},{"$f":"'Smoothed Prices Real $2018-19'!D30*'Master Data'!$I$18","v":711.30021382266284},{"$f":"'Smoothed Prices Real $2018-19'!E30*'Master Data'!$J$18","v":742.29580848216369},{"$f":"'Smoothed Prices Real $2018-19'!F30*'Master Data'!$K$18","v":774.64206615234059},null,{"$f":"IFERROR(VLOOKUP($A30,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A30,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A30,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A30,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A30,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,653.13777329085372,681.59888335988501,711.30021382266284,742.29580848216369,774.64206615234059]
[{"$f":"'Table of fees'!B28","v":"Tee-up/Appointment – no truck – after hours"},{"$f":"'Smoothed Prices Real $2018-19'!B31*'Master Data'!$G$18","v":375.75947806975739},{"$f":"'Smoothed Prices Real $2018-19'!C31*'Master Data'!$H$18","v":392.13356069391858},{"$f":"'Smoothed Prices Real $2018-19'!D31*'Master Data'!$I$18","v":409.22115980250783},{"$f":"'Smoothed Prices Real $2018-19'!E31*'Master Data'!$J$18","v":427.05336756631948},{"$f":"'Smoothed Prices Real $2018-19'!F31*'Master Data'!$K$18","v":445.66263102755704},null,{"$f":"IFERROR(VLOOKUP($A31,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A31,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A31,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A31,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A31,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,375.75947806975739,392.13356069391858,409.22115980250783,427.05336756631948,445.66263102755704]
[{"$f":"'Table of fees'!B29","v":"Tee-up/Appointment – wasted visit"},{"$f":"'Smoothed Prices Real $2018-19'!B32*'Master Data'!$G$18","v":104.04721580578561},{"$f":"'Smoothed Prices Real $2018-19'!C32*'Master Data'!$H$18","v":108.5811738503558},{"$f":"'Smoothed Prices Real $2018-19'!D32*'Master Data'!$I$18","v":113.31270350115034},{"$f":"'Smoothed Prices Real $2018-19'!E32*'Master Data'!$J$18","v":118.25041413196637},{"$f":"'Smoothed Prices Real $2018-19'!F32*'Master Data'!$K$18","v":123.40329027838962},null,{"$f":"IFERROR(VLOOKUP($A32,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},{"$f":"IFERROR(VLOOKUP($A32,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},{"$f":"IFERROR(VLOOKUP($A32,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},{"$f":"IFERROR(VLOOKUP($A32,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},{"$f":"IFERROR(VLOOKUP($A32,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},null,20809.443161157124,21716.234770071158,22662.540700230067,23650.082826393274,24680.658055677923]
[{"$f":"'Table of fees'!A30","v":"Miscellaneous service"}]
[{"$f":"'Table of fees'!B31","v":"Open turret"},{"$f":"'Smoothed Prices Real $2018-19'!B34*'Master Data'!$G$18","v":133.05102784743298},{"$f":"'Smoothed Prices Real $2018-19'!C34*'Master Data'!$H$18","v":138.84885504901058},{"$f":"'Smoothed Prices Real $2018-19'!D34*'Master Data'!$I$18","v":144.89932817751705},{"$f":"'Smoothed Prices Real $2018-19'!E34*'Master Data'!$J$18","v":151.21345652353224},{"$f":"'Smoothed Prices Real $2018-19'!F34*'Master Data'!$K$18","v":157.80272911811915},null,{"$f":"IFERROR(VLOOKUP($A34,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A34,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A34,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A34,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A34,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,{"$f":"H34*B34","v":399.15308354229893},416.54656514703174,434.69798453255112,453.6403695705967,473.40818735435744]
[{"$f":"'Table of fees'!B32","v":"Data download"},{"$f":"'Smoothed Prices Real $2018-19'!B35*'Master Data'!$G$18","v":260.49981820628159},{"$f":"'Smoothed Prices Real $2018-19'!C35*'Master Data'!$H$18","v":271.85134969339094},{"$f":"'Smoothed Prices Real $2018-19'!D35*'Master Data'!$I$18","v":283.69753514221935},{"$f":"'Smoothed Prices Real $2018-19'!E35*'Master Data'!$J$18","v":296.05992957748953},{"$f":"'Smoothed Prices Real $2018-19'!F35*'Master Data'!$K$18","v":308.96102730497046},null,{"$f":"IFERROR(VLOOKUP($A35,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A35,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A35,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A35,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A35,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,781.49945461884477,815.55404908017283,851.09260542665811,888.17978873246852,926.88308191491137]
[{"$f":"'Table of fees'!B33","v":"Alteration to unmetered supply"},{"$f":"'Smoothed Prices Real $2018-19'!B36*'Master Data'!$G$18","v":202.56854986135045},{"$f":"'Smoothed Prices Real $2018-19'!C36*'Master Data'!$H$18","v":211.39567030958173},{"$f":"'Smoothed Prices Real $2018-19'!D36*'Master Data'!$I$18","v":220.6074410673547},{"$f":"'Smoothed Prices Real $2018-19'!E36*'Master Data'!$J$18","v":230.22062364387261},{"$f":"'Smoothed Prices Real $2018-19'!F36*'Master Data'!$K$18","v":240.25270994731079},null,{"$f":"IFERROR(VLOOKUP($A36,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A36,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A36,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A36,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A36,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,607.70564958405134,634.18701092874517,661.82232320206413,690.66187093161784,720.75812984193237]
[{"$f":"'Table of fees'!B34","v":"Meter Relocation"},{"$f":"'Smoothed Prices Real $2018-19'!B37*'Master Data'!$G$18","v":158.48529531721246},{"$f":"'Smoothed Prices Real $2018-19'!C37*'Master Data'!$H$18","v":165.39144531925413},{"$f":"'Smoothed Prices Real $2018-19'!D37*'Master Data'!$I$18","v":172.59853748602617},{"$f":"'Smoothed Prices Real $2018-19'!E37*'Master Data'!$J$18","v":180.11968566337416},{"$f":"'Smoothed Prices Real $2018-19'!F37*'Master Data'!$K$18","v":187.96857514565764},null,{"$f":"IFERROR(VLOOKUP($A37,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A37,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A37,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A37,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A37,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,475.45588595163736,496.17433595776242,517.79561245807849,540.35905699012244,563.90572543697294]
[{"$f":"'Table of fees'!B35","v":"Tiger tails - standard single/multi phase"},{"$f":"'Smoothed Prices Real $2018-19'!B38*'Master Data'!$G$18","v":562.34581129731384},{"$f":"'Smoothed Prices Real $2018-19'!C38*'Master Data'!$H$18","v":586.85057382475111},{"$f":"'Smoothed Prices Real $2018-19'!D38*'Master Data'!$I$18","v":612.42315507593912},{"$f":"'Smoothed Prices Real $2018-19'!E38*'Master Data'!$J$18","v":639.11008628436855},{"$f":"'Smoothed Prices Real $2018-19'!F38*'Master Data'!$K$18","v":666.95992632702576},null,{"$f":"IFERROR(VLOOKUP($A38,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A38,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A38,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A38,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A38,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,{"$f":"H38*B38","v":1687.0374338919414},{"$f":"I38*C38","v":1760.5517214742533},{"$f":"J38*D38","v":1837.2694652278174},{"$f":"K38*E38","v":1917.3302588531055},{"$f":"L38*F38","v":2000.8797789810774}]
[{"$f":"'Table of fees'!B36","v":"Tiger tails - scaffolding single phase"},{"$f":"'Smoothed Prices Real $2018-19'!B39*'Master Data'!$G$18","v":882.48845117976816},{"$f":"'Smoothed Prices Real $2018-19'!C39*'Master Data'!$H$18","v":920.94373882470961},{"$f":"'Smoothed Prices Real $2018-19'!D39*'Master Data'!$I$18","v":961.07475281584652},{"$f":"'Smoothed Prices Real $2018-19'!E39*'Master Data'!$J$18","v":1002.9545145491769},{"$f":"'Smoothed Prices Real $2018-19'!F39*'Master Data'!$K$18","v":1046.6592273986423},null,{"$f":"IFERROR(VLOOKUP($A39,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A39,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A39,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A39,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A39,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,2647.4653535393045,2762.8312164741287,2883.2242584475398,3008.8635436475306,3139.9776821959267]
[{"$f":"'Table of fees'!B37","v":"Tiger tails - scaffolding multi phase"},{"$f":"'Smoothed Prices Real $2018-19'!B40*'Master Data'!$G$18","v":965.84848638522442},{"$f":"'Smoothed Prices Real $2018-19'!C40*'Master Data'!$H$18","v":1007.9362681751405},{"$f":"'Smoothed Prices Real $2018-19'!D40*'Master Data'!$I$18","v":1051.858065756317},{"$f":"'Smoothed Prices Real $2018-19'!E40*'Master Data'!$J$18","v":1097.6937981403903},{"$f":"'Smoothed Prices Real $2018-19'!F40*'Master Data'!$K$18","v":1145.5268668872109},null,{"$f":"IFERROR(VLOOKUP($A40,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A40,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A40,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A40,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A40,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,2897.5454591556731,3023.8088045254217,3155.5741972689511,3293.0813944211709,3436.5806006616326]
[{"$f":"'Table of fees'!B38","v":"Miscellaneous service"},{"$f":"'Smoothed Prices Real $2018-19'!B41*'Master Data'!$G$18","v":121.46477417844675},{"$f":"'Smoothed Prices Real $2018-19'!C41*'Master Data'!$H$18","v":126.75771917224873},{"$f":"'Smoothed Prices Real $2018-19'!D41*'Master Data'!$I$18","v":132.28130936254411},{"$f":"'Smoothed Prices Real $2018-19'!E41*'Master Data'!$J$18","v":138.04559533680882},{"$f":"'Smoothed Prices Real $2018-19'!F41*'Master Data'!$K$18","v":144.06106564658717},null,{"$f":"IFERROR(VLOOKUP($A41,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A41,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A41,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A41,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A41,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},null,728.78864507068045,760.54631503349242,793.68785617526464,828.27357202085295,864.366393879523]
[{"$f":"'Table of fees'!B39","v":"Miscellaneous service – after hours"},{"$f":"'Smoothed Prices Real $2018-19'!B42*'Master Data'!$G$18","v":567.86132533796967},{"$f":"'Smoothed Prices Real $2018-19'!C42*'Master Data'!$H$18","v":592.60643172334596},{"$f":"'Smoothed Prices Real $2018-19'!D42*'Master Data'!$I$18","v":618.42983004850021},{"$f":"'Smoothed Prices Real $2018-19'!E42*'Master Data'!$J$18","v":645.37850792743927},{"$f":"'Smoothed Prices Real $2018-19'!F42*'Master Data'!$K$18","v":673.50150050488799},null,{"$f":"IFERROR(VLOOKUP($A42,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A42,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A42,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A42,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A42,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,1703.583976013909,1777.819295170038,1855.2894901455006,1936.1355237823177,2020.5045015146638]
[{"$f":"'Table of fees'!B40","v":"Miscellaneous service – wasted visit"},{"$f":"'Smoothed Prices Real $2018-19'!B43*'Master Data'!$G$18","v":98.292266840474255},{"$f":"'Smoothed Prices Real $2018-19'!C43*'Master Data'!$H$18","v":102.57544741872502},{"$f":"'Smoothed Prices Real $2018-19'!D43*'Master Data'!$I$18","v":107.04527173259822},{"$f":"'Smoothed Prices Real $2018-19'!E43*'Master Data'!$J$18","v":111.70987296336203},{"$f":"'Smoothed Prices Real $2018-19'!F43*'Master Data'!$K$18","v":116.57773870352328},null,{"$f":"IFERROR(VLOOKUP($A43,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A43,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A43,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A43,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A43,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,294.87680052142275,307.72634225617503,321.13581519779467,335.12961889008608,349.73321611056986]
[{"$f":"'Table of fees'!B41","v":"Administration"},{"$f":"'Smoothed Prices Real $2018-19'!B44*'Master Data'!$G$18","v":49.660205067801783},{"$f":"'Smoothed Prices Real $2018-19'!C44*'Master Data'!$H$18","v":51.824196526087825},{"$f":"'Smoothed Prices Real $2018-19'!D44*'Master Data'!$I$18","v":54.082486004793665},{"$f":"'Smoothed Prices Real $2018-19'!E44*'Master Data'!$J$18","v":56.439182631347265},{"$f":"'Smoothed Prices Real $2018-19'!F44*'Master Data'!$K$18","v":58.898574592377834},null,{"$f":"IFERROR(VLOOKUP($A44,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},{"$f":"IFERROR(VLOOKUP($A44,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},{"$f":"IFERROR(VLOOKUP($A44,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},{"$f":"IFERROR(VLOOKUP($A44,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},{"$f":"IFERROR(VLOOKUP($A44,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},null,{"$f":"H44*B44","v":99.320410135603566},{"$f":"I44*C44","v":103.64839305217565},{"$f":"J44*D44","v":108.16497200958733},{"$f":"K44*E44","v":112.87836526269453},{"$f":"L44*F44","v":117.79714918475567}]
[{"$f":"'Table of fees'!B42","v":"Statutory right - access prevented"},{"$f":"'Smoothed Prices Real $2018-19'!B45*'Master Data'!$G$18","v":891.93951753636225},{"$f":"'Smoothed Prices Real $2018-19'!C45*'Master Data'!$H$18","v":930.806644537171},{"$f":"'Smoothed Prices Real $2018-19'!D45*'Master Data'!$I$18","v":971.36744418236447},{"$f":"'Smoothed Prices Real $2018-19'!E45*'Master Data'!$J$18","v":1013.6957198952387},{"$f":"'Smoothed Prices Real $2018-19'!F45*'Master Data'!$K$18","v":1057.8684911546288},null,{"$f":"IFERROR(VLOOKUP($A45,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A45,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A45,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A45,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A45,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,{"$f":"H45*B45","v":891.93951753636225},{"$f":"I45*C45","v":930.806644537171},{"$f":"J45*D45","v":971.36744418236447},{"$f":"K45*E45","v":1013.6957198952387},{"$f":"L45*F45","v":1057.8684911546288}]
[{"$f":"'Table of fees'!B43","v":"Tariff change"},{"$f":"'Smoothed Prices Real $2018-19'!B46*'Master Data'!$G$18","v":49.660205067801783},{"$f":"'Smoothed Prices Real $2018-19'!C46*'Master Data'!$H$18","v":51.824196526087825},{"$f":"'Smoothed Prices Real $2018-19'!D46*'Master Data'!$I$18","v":54.082486004793665},{"$f":"'Smoothed Prices Real $2018-19'!E46*'Master Data'!$J$18","v":56.439182631347265},{"$f":"'Smoothed Prices Real $2018-19'!F46*'Master Data'!$K$18","v":58.898574592377834},null,{"$f":"IFERROR(VLOOKUP($A46,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A46,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A46,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A46,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A46,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,{"$f":"H46*B46","v":49.660205067801783},{"$f":"I46*C46","v":51.824196526087825},{"$f":"J46*D46","v":54.082486004793665},{"$f":"K46*E46","v":56.439182631347265},{"$f":"L46*F46","v":58.898574592377834}]
[{"$f":"'Table of fees'!B44","v":"Emergency maintenance contestable meters"},{"$f":"'Smoothed Prices Real $2018-19'!B47*'Master Data'!$G$18","v":64.694589577815293},{"$f":"'Smoothed Prices Real $2018-19'!C47*'Master Data'!$H$18","v":67.513718879689321},{"$f":"'Smoothed Prices Real $2018-19'!D47*'Master Data'!$I$18","v":70.455694467049497},{"$f":"'Smoothed Prices Real $2018-19'!E47*'Master Data'!$J$18","v":73.525869485580799},{"$f":"'Smoothed Prices Real $2018-19'!F47*'Master Data'!$K$18","v":76.729830349468031},null,{"$f":"IFERROR(VLOOKUP($A47,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A47,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A47,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A47,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A47,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,64.694589577815293,67.513718879689321,70.455694467049497,73.525869485580799,76.729830349468031]
[{"$f":"'Table of fees'!B45","v":"Emergency maintenance contestable meters - after hours"},{"$f":"'Smoothed Prices Real $2018-19'!B48*'Master Data'!$G$18","v":375.75947806975739},{"$f":"'Smoothed Prices Real $2018-19'!C48*'Master Data'!$H$18","v":392.13356069391858},{"$f":"'Smoothed Prices Real $2018-19'!D48*'Master Data'!$I$18","v":409.22115980250783},{"$f":"'Smoothed Prices Real $2018-19'!E48*'Master Data'!$J$18","v":427.05336756631948},{"$f":"'Smoothed Prices Real $2018-19'!F48*'Master Data'!$K$18","v":445.66263102755704},null,{"$f":"IFERROR(VLOOKUP($A48,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A48,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A48,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A48,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A48,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,{"$f":"H48*B48","v":375.75947806975739},{"$f":"I48*C48","v":392.13356069391858},{"$f":"J48*D48","v":409.22115980250783},{"$f":"K48*E48","v":427.05336756631948},{"$f":"L48*F48","v":445.66263102755704}]
[{"$f":"'Table of fees'!B46","v":"Meter recovery and disposal"},{"$f":"'Smoothed Prices Real $2018-19'!B49*'Master Data'!$G$18","v":93.551030753201474},{"$f":"'Smoothed Prices Real $2018-19'!C49*'Master Data'!$H$18","v":97.627607384074906},{"$f":"'Smoothed Prices Real $2018-19'!D49*'Master Data'!$I$18","v":101.88182478377347},{"$f":"'Smoothed Prices Real $2018-19'!E49*'Master Data'!$J$18","v":106.32142382058107},{"$f":"'Smoothed Prices Real $2018-19'!F49*'Master Data'!$K$18","v":110.95448267860267},null,{"$f":"IFERROR(VLOOKUP($A49,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A49,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A49,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A49,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A49,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,93.551030753201474,97.627607384074906,101.88182478377347,106.32142382058107,110.95448267860267]
[{"$f":"'Table of fees'!A47","v":"Basic Connection establishment charges (including temporary builders supply)"}]
[{"$f":"'Table of fees'!B48","v":"Creation of a NMI"},{"$f":"'Smoothed Prices Real $2018-19'!B51*'Master Data'!$G$18","v":43.181133433428251},{"$f":"'Smoothed Prices Real $2018-19'!C51*'Master Data'!$H$18","v":45.062793079848731},{"$f":"'Smoothed Prices Real $2018-19'!D51*'Master Data'!$I$18","v":47.026447864966201},{"$f":"'Smoothed Prices Real $2018-19'!E51*'Master Data'!$J$18","v":49.07567080624041},{"$f":"'Smoothed Prices Real $2018-19'!F51*'Master Data'!$K$18","v":51.214190618822059},null,{"$f":"IFERROR(VLOOKUP($A51,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A51,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A51,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A51,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A51,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,{"$f":"H51*B51","v":43.181133433428251},{"$f":"I51*C51","v":45.062793079848731},{"$f":"J51*D51","v":47.026447864966201},{"$f":"K51*E51","v":49.07567080624041},{"$f":"L51*F51","v":51.214190618822059}]
[{"$f":"'Table of fees'!B49","v":"Overhead service, single span - single phase"},{"$f":"'Smoothed Prices Real $2018-19'!B52*'Master Data'!$G$18","v":550.27123432822805},{"$f":"'Smoothed Prices Real $2018-19'!C52*'Master Data'!$H$18","v":574.24983548786906},{"$f":"'Smoothed Prices Real $2018-19'!D52*'Master Data'!$I$18","v":599.27332738085011},{"$f":"'Smoothed Prices Real $2018-19'!E52*'Master Data'!$J$18","v":625.38724213130763},{"$f":"'Smoothed Prices Real $2018-19'!F52*'Master Data'!$K$18","v":652.63909596971791},null,{"$f":"IFERROR(VLOOKUP($A52,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},{"$f":"IFERROR(VLOOKUP($A52,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},{"$f":"IFERROR(VLOOKUP($A52,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},{"$f":"IFERROR(VLOOKUP($A52,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},{"$f":"IFERROR(VLOOKUP($A52,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},null,{"$f":"H52*B52","v":175536.52375070474},183185.69752063023,191168.19143449119,199498.53023988713,208191.87161434002]
[{"$f":"'Table of fees'!B50","v":"Overhead service, single span - multi phase"},{"$f":"'Smoothed Prices Real $2018-19'!B53*'Master Data'!$G$18","v":773.3242857712147},{"$f":"'Smoothed Prices Real $2018-19'!C53*'Master Data'!$H$18","v":807.02263934444807},{"$f":"'Smoothed Prices Real $2018-19'!D53*'Master Data'!$I$18","v":842.18943126164766},{"$f":"'Smoothed Prices Real $2018-19'!E53*'Master Data'!$J$18","v":878.88865014366229},{"$f":"'Smoothed Prices Real $2018-19'!F53*'Master Data'!$K$18","v":917.18707297737262},null,{"$f":"IFERROR(VLOOKUP($A53,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},{"$f":"IFERROR(VLOOKUP($A53,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},{"$f":"IFERROR(VLOOKUP($A53,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},{"$f":"IFERROR(VLOOKUP($A53,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},{"$f":"IFERROR(VLOOKUP($A53,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},null,85065.671434833625,88772.490327889289,92640.837438781236,96677.751515802855,100890.57802751099]
[{"$f":"'Table of fees'!B51","v":"Underground service in turret/cabinet - single phase "},{"$f":"'Smoothed Prices Real $2018-19'!B54*'Master Data'!$G$18","v":195.80827800336556},{"$f":"'Smoothed Prices Real $2018-19'!C54*'Master Data'!$H$18","v":204.34081306806092},{"$f":"'Smoothed Prices Real $2018-19'!D54*'Master Data'!$I$18","v":213.24516159934018},{"$f":"'Smoothed Prices Real $2018-19'!E54*'Master Data'!$J$18","v":222.53752572856118},{"$f":"'Smoothed Prices Real $2018-19'!F54*'Master Data'!$K$18","v":232.23481361062338},null,{"$f":"IFERROR(VLOOKUP($A54,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},{"$f":"IFERROR(VLOOKUP($A54,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},{"$f":"IFERROR(VLOOKUP($A54,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},{"$f":"IFERROR(VLOOKUP($A54,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},{"$f":"IFERROR(VLOOKUP($A54,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},null,326804.01598761714,341044.81701059366,355906.17470929876,371415.13044096861,387599.90391613042]
[{"$f":"'Table of fees'!B52","v":"Underground service in turret/cabinet - multi phase "},{"$f":"'Smoothed Prices Real $2018-19'!B55*'Master Data'!$G$18","v":238.26482202754278},{"$f":"'Smoothed Prices Real $2018-19'!C55*'Master Data'!$H$18","v":248.64744205445743},{"$f":"'Smoothed Prices Real $2018-19'!D55*'Master Data'!$I$18","v":259.4824947892555},{"$f":"'Smoothed Prices Real $2018-19'!E55*'Master Data'!$J$18","v":270.78969542469497},{"$f":"'Smoothed Prices Real $2018-19'!F55*'Master Data'!$K$18","v":282.58961826212311},null,{"$f":"IFERROR(VLOOKUP($A55,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},{"$f":"IFERROR(VLOOKUP($A55,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},{"$f":"IFERROR(VLOOKUP($A55,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},{"$f":"IFERROR(VLOOKUP($A55,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},{"$f":"IFERROR(VLOOKUP($A55,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},null,79103.920913144204,82550.950762079869,86148.188270032828,89902.178880998734,93819.753263024875]
[{"$f":"'Table of fees'!B53","v":"Underground service with pole mounted fuse - single phase"},{"$f":"'Smoothed Prices Real $2018-19'!B56*'Master Data'!$G$18","v":416.98893997604455},{"$f":"'Smoothed Prices Real $2018-19'!C56*'Master Data'!$H$18","v":435.15963627252387},{"$f":"'Smoothed Prices Real $2018-19'!D56*'Master Data'!$I$18","v":454.12213823156554},{"$f":"'Smoothed Prices Real $2018-19'!E56*'Master Data'!$J$18","v":473.91094955060834},{"$f":"'Smoothed Prices Real $2018-19'!F56*'Master Data'!$K$18","v":494.56207745907278},null,{"$f":"IFERROR(VLOOKUP($A56,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},{"$f":"IFERROR(VLOOKUP($A56,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},{"$f":"IFERROR(VLOOKUP($A56,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},{"$f":"IFERROR(VLOOKUP($A56,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},{"$f":"IFERROR(VLOOKUP($A56,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},null,158038.80825092088,164925.50214728655,172112.29038976334,179612.24987968057,187439.02735698858]
[{"$f":"'Table of fees'!B54","v":"Underground service with pole mounted fuse - multi phase"},{"$f":"'Smoothed Prices Real $2018-19'!B57*'Master Data'!$G$18","v":517.82957748088904},{"$f":"'Smoothed Prices Real $2018-19'!C57*'Master Data'!$H$18","v":540.3945020716468},{"$f":"'Smoothed Prices Real $2018-19'!D57*'Master Data'!$I$18","v":563.9427150722006},{"$f":"'Smoothed Prices Real $2018-19'!E57*'Master Data'!$J$18","v":588.51706422586801},{"$f":"'Smoothed Prices Real $2018-19'!F57*'Master Data'!$K$18","v":614.16226440781588},null,{"$f":"IFERROR(VLOOKUP($A57,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},{"$f":"IFERROR(VLOOKUP($A57,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},{"$f":"IFERROR(VLOOKUP($A57,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},{"$f":"IFERROR(VLOOKUP($A57,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},{"$f":"IFERROR(VLOOKUP($A57,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},null,78192.266199614241,81599.569812818663,85155.349975902296,88866.076698106073,92738.501925580204]
[{"$f":"'Table of fees'!B55","v":"Basic connection – after hours"},{"$f":"'Smoothed Prices Real $2018-19'!B58*'Master Data'!$G$18","v":979.57403254321252},{"$f":"'Smoothed Prices Real $2018-19'!C58*'Master Data'!$H$18","v":1022.2599182798531},{"$f":"'Smoothed Prices Real $2018-19'!D58*'Master Data'!$I$18","v":1066.8058827656116},{"$f":"'Smoothed Prices Real $2018-19'!E58*'Master Data'!$J$18","v":1113.2929807307164},{"$f":"'Smoothed Prices Real $2018-19'!F58*'Master Data'!$K$18","v":1161.8057989436461},null,{"$f":"IFERROR(VLOOKUP($A58,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A58,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A58,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A58,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A58,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,979.57403254321252,1022.2599182798531,1066.8058827656116,1113.2929807307164,1161.8057989436461]
[{"$f":"'Table of fees'!B56","v":"Connection establishment - wasted visit"},{"$f":"'Smoothed Prices Real $2018-19'!B59*'Master Data'!$G$18","v":170.97178547657353},{"$f":"'Smoothed Prices Real $2018-19'!C59*'Master Data'!$H$18","v":178.4220463620064},{"$f":"'Smoothed Prices Real $2018-19'!D59*'Master Data'!$I$18","v":186.19695957008003},{"$f":"'Smoothed Prices Real $2018-19'!E59*'Master Data'!$J$18","v":194.31067213969914},{"$f":"'Smoothed Prices Real $2018-19'!F59*'Master Data'!$K$18","v":202.77794758066909},null,{"$f":"IFERROR(VLOOKUP($A59,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A59,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A59,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A59,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A59,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,170.97178547657353,178.4220463620064,186.19695957008003,194.31067213969914,202.77794758066909]
[{"$f":"'Table of fees'!A57","v":"Temporary Disconnection/Reconnection"}]
[{"$f":"'Table of fees'!B58","v":"Disconnect/reconnect overhead service for facia repairs - single phase"},{"$f":"'Smoothed Prices Real $2018-19'!B61*'Master Data'!$G$18","v":402.49952840556114},{"$f":"'Smoothed Prices Real $2018-19'!C61*'Master Data'!$H$18","v":420.03883458129275},{"$f":"'Smoothed Prices Real $2018-19'!D61*'Master Data'!$I$18","v":438.34243298450764},{"$f":"'Smoothed Prices Real $2018-19'!E61*'Master Data'!$J$18","v":457.44362838810491},{"$f":"'Smoothed Prices Real $2018-19'!F61*'Master Data'!$K$18","v":477.37717685266938},null,{"$f":"IFERROR(VLOOKUP($A61,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A61,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A61,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A61,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A61,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},null,{"$f":"H61*B61","v":8049.9905681112232},8400.7766916258552,8766.848659690153,9148.8725677620987,9547.5435370533869]
[{"$f":"'Table of fees'!B59","v":"Disconnect/reconnect overhead service for facia repairs - multi phase"},{"$f":"'Smoothed Prices Real $2018-19'!B62*'Master Data'!$G$18","v":485.85956361101728},{"$f":"'Smoothed Prices Real $2018-19'!C62*'Master Data'!$H$18","v":507.03136393172355},{"$f":"'Smoothed Prices Real $2018-19'!D62*'Master Data'!$I$18","v":529.12574592497822},{"$f":"'Smoothed Prices Real $2018-19'!E62*'Master Data'!$J$18","v":552.18291197931819},{"$f":"'Smoothed Prices Real $2018-19'!F62*'Master Data'!$K$18","v":576.24481634123777},null,{"$f":"IFERROR(VLOOKUP($A62,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A62,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A62,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A62,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A62,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},null,9717.1912722203451,10140.627278634471,10582.514918499564,11043.658239586364,11524.896326824755]
[{"$f":"'Table of fees'!B60","v":"Temporary disconnect/reconnect – retailer requested outage"},{"$f":"'Smoothed Prices Real $2018-19'!B63*'Master Data'!$G$18","v":387.96044964861045},{"$f":"'Smoothed Prices Real $2018-19'!C63*'Master Data'!$H$18","v":404.86620140791479},{"$f":"'Smoothed Prices Real $2018-19'!D63*'Master Data'!$I$18","v":422.50863764834622},{"$f":"'Smoothed Prices Real $2018-19'!E63*'Master Data'!$J$18","v":440.91986010855919},{"$f":"'Smoothed Prices Real $2018-19'!F63*'Master Data'!$K$18","v":460.13336939151299},null,{"$f":"IFERROR(VLOOKUP($A63,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A63,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A63,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A63,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A63,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,{"$f":"H63*B63","v":387.96044964861045},{"$f":"I63*C63","v":404.86620140791479},{"$f":"J63*D63","v":422.50863764834622},{"$f":"K63*E63","v":440.91986010855919},{"$f":"L63*F63","v":460.13336939151299}]
[{"$f":"'Table of fees'!B61","v":"Temporary disconnect/reconnect – after hours"},{"$f":"'Smoothed Prices Real $2018-19'!B64*'Master Data'!$G$18","v":832.48403795239597},{"$f":"'Smoothed Prices Real $2018-19'!C64*'Master Data'!$H$18","v":868.76033493564159},{"$f":"'Smoothed Prices Real $2018-19'!D64*'Master Data'!$I$18","v":906.61740663986973},{"$f":"'Smoothed Prices Real $2018-19'!E64*'Master Data'!$J$18","v":946.12413685218962},{"$f":"'Smoothed Prices Real $2018-19'!F64*'Master Data'!$K$18","v":987.35241103734541},null,{"$f":"IFERROR(VLOOKUP($A64,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A64,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A64,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A64,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A64,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,832.48403795239597,868.76033493564159,906.61740663986973,946.12413685218962,987.35241103734541]
[{"$f":"'Table of fees'!B62","v":"Temporary disconnect/reconnect – wasted visit"},{"$f":"'Smoothed Prices Real $2018-19'!B65*'Master Data'!$G$18","v":194.09944039192061},{"$f":"'Smoothed Prices Real $2018-19'!C65*'Master Data'!$H$18","v":202.55751120521555},{"$f":"'Smoothed Prices Real $2018-19'!D65*'Master Data'!$I$18","v":211.38415063333116},{"$f":"'Smoothed Prices Real $2018-19'!E65*'Master Data'!$J$18","v":220.59541941007177},{"$f":"'Smoothed Prices Real $2018-19'!F65*'Master Data'!$K$18","v":230.20807813124839},null,{"$f":"IFERROR(VLOOKUP($A65,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A65,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A65,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A65,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A65,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,194.09944039192061,202.55751120521555,211.38415063333116,220.59541941007177,230.20807813124839]
[{"$f":"'Table of fees'!A63","v":"Basic connection alteration  "}]
[{"$f":"'Table of fees'!B64","v":"Connection alteration – overhead single phase"},{"$f":"'Smoothed Prices Real $2018-19'!B67*'Master Data'!$G$18","v":324.89444216541625},{"$f":"'Smoothed Prices Real $2018-19'!C67*'Master Data'!$H$18","v":339.05203166249265},{"$f":"'Smoothed Prices Real $2018-19'!D67*'Master Data'!$I$18","v":353.82655181258912},{"$f":"'Smoothed Prices Real $2018-19'!E67*'Master Data'!$J$18","v":369.24488596549605},{"$f":"'Smoothed Prices Real $2018-19'!F67*'Master Data'!$K$18","v":385.33508893896732},null,{"$f":"IFERROR(VLOOKUP($A67,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},{"$f":"IFERROR(VLOOKUP($A67,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},{"$f":"IFERROR(VLOOKUP($A67,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},{"$f":"IFERROR(VLOOKUP($A67,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},{"$f":"IFERROR(VLOOKUP($A67,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},null,{"$f":"H67*B67","v":231324.84282177637},{"$f":"I67*C67","v":241405.04654369477},{"$f":"J67*D67","v":251924.50489056346},{"$f":"K67*E67","v":262902.35880743316},{"$f":"L67*F67","v":274358.58332454471}]
[{"$f":"'Table of fees'!B65","v":"Connection alteration – overhead multi phase"},{"$f":"'Smoothed Prices Real $2018-19'!B68*'Master Data'!$G$18","v":408.25447737087245},{"$f":"'Smoothed Prices Real $2018-19'!C68*'Master Data'!$H$18","v":426.04456101292345},{"$f":"'Smoothed Prices Real $2018-19'!D68*'Master Data'!$I$18","v":444.6098647530597},{"$f":"'Smoothed Prices Real $2018-19'!E68*'Master Data'!$J$18","v":463.98416955670933},{"$f":"'Smoothed Prices Real $2018-19'!F68*'Master Data'!$K$18","v":484.2027284275357},null,{"$f":"IFERROR(VLOOKUP($A68,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},{"$f":"IFERROR(VLOOKUP($A68,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},{"$f":"IFERROR(VLOOKUP($A68,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},{"$f":"IFERROR(VLOOKUP($A68,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},{"$f":"IFERROR(VLOOKUP($A68,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},null,62871.189515114354,65610.862395990218,68469.919171971196,71453.562111733234,74567.2201778405]
[{"$f":"'Table of fees'!B66","v":"Connection of new consumer mains to an existing installation – underground single phase to turret"},{"$f":"'Smoothed Prices Real $2018-19'!B69*'Master Data'!$G$18","v":237.02188791485511},{"$f":"'Smoothed Prices Real $2018-19'!C69*'Master Data'!$H$18","v":247.35034588586612},{"$f":"'Smoothed Prices Real $2018-19'!D69*'Master Data'!$I$18","v":258.12887640079873},{"$f":"'Smoothed Prices Real $2018-19'!E69*'Master Data'!$J$18","v":269.37709180598392},{"$f":"'Smoothed Prices Real $2018-19'!F69*'Master Data'!$K$18","v":281.11545907470946},null,{"$f":"IFERROR(VLOOKUP($A69,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A69,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A69,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A69,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A69,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},null,9243.8536286793496,9646.6634895487787,10067.02617963115,10505.706580433372,10963.50290391367]
[{"$f":"'Table of fees'!B67","v":"Connection of new consumer mains to an existing installation – underground single phase to pole"},{"$f":"'Smoothed Prices Real $2018-19'!B70*'Master Data'!$G$18","v":366.57445976814444},{"$f":"'Smoothed Prices Real $2018-19'!C70*'Master Data'!$H$18","v":382.54829633770817},{"$f":"'Smoothed Prices Real $2018-19'!D70*'Master Data'!$I$18","v":399.21820828282449},{"$f":"'Smoothed Prices Real $2018-19'!E70*'Master Data'!$J$18","v":416.61452776110275},{"$f":"'Smoothed Prices Real $2018-19'!F70*'Master Data'!$K$18","v":434.7689086832516},null,{"$f":"IFERROR(VLOOKUP($A70,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},{"$f":"IFERROR(VLOOKUP($A70,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},{"$f":"IFERROR(VLOOKUP($A70,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},{"$f":"IFERROR(VLOOKUP($A70,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},{"$f":"IFERROR(VLOOKUP($A70,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},null,{"$f":"H70*B70","v":79913.232229455491},{"$f":"I70*C70","v":83395.528601620375},{"$f":"J70*D70","v":87029.56940565574},{"$f":"K70*E70","v":90821.967051920394},{"$f":"L70*F70","v":94779.622092948848}]
[{"$f":"'Table of fees'!B68","v":"Connection of new consumer mains to an existing installation – underground multi phase to turret"},{"$f":"'Smoothed Prices Real $2018-19'!B71*'Master Data'!$G$18","v":283.36690259080007},{"$f":"'Smoothed Prices Real $2018-19'!C71*'Master Data'!$H$18","v":295.71488939291351},{"$f":"'Smoothed Prices Real $2018-19'!D71*'Master Data'!$I$18","v":308.60095166069044},{"$f":"'Smoothed Prices Real $2018-19'!E71*'Master Data'!$J$18","v":322.04853655287741},{"$f":"'Smoothed Prices Real $2018-19'!F71*'Master Data'!$K$18","v":336.08211296083721},null,{"$f":"IFERROR(VLOOKUP($A71,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A71,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A71,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A71,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A71,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},null,11051.309201041202,11532.880686323626,12035.437114766928,12559.892925562219,13107.202405472652]
[{"$f":"'Table of fees'!B69","v":"Connection of new consumer mains to an existing installation – underground multi phase to pole"},{"$f":"'Smoothed Prices Real $2018-19'!B72*'Master Data'!$G$18","v":449.93449497360058},{"$f":"'Smoothed Prices Real $2018-19'!C72*'Master Data'!$H$18","v":469.54082568813891},{"$f":"'Smoothed Prices Real $2018-19'!D72*'Master Data'!$I$18","v":490.00152122329501},{"$f":"'Smoothed Prices Real $2018-19'!E72*'Master Data'!$J$18","v":511.35381135231592},{"$f":"'Smoothed Prices Real $2018-19'!F72*'Master Data'!$K$18","v":533.63654817181987},null,{"$f":"IFERROR(VLOOKUP($A72,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP($A72,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP($A72,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP($A72,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP($A72,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},null,{"$f":"H72*B72","v":79638.405610327303},{"$f":"I72*C72","v":83108.726146800589},{"$f":"J72*D72","v":86730.269256523214},{"$f":"K72*E72","v":90509.624609359918},{"$f":"L72*F72","v":94453.669026412113}]
[{"$f":"'Table of fees'!B70","v":"Augment single phase overhead service to multi phase supply"},{"$f":"'Smoothed Prices Real $2018-19'!B73*'Master Data'!$G$18","v":835.84431217530698},{"$f":"'Smoothed Prices Real $2018-19'!C73*'Master Data'!$H$18","v":872.26703635727142},{"$f":"'Smoothed Prices Real $2018-19'!D73*'Master Data'!$I$18","v":910.27691596700072},{"$f":"'Smoothed Prices Real $2018-19'!E73*'Master Data'!$J$18","v":949.94311283707225},{"$f":"'Smoothed Prices Real $2018-19'!F73*'Master Data'!$K$18","v":991.33780259379887},null,{"$f":"IFERROR(VLOOKUP($A73,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A73,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A73,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A73,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A73,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},null,5015.0658730518417,5233.6022181436283,5461.6614958020045,5699.658677022433,5948.0268155627928]
[{"$f":"'Table of fees'!B71","v":"Augment multi phase overhead service to single phase supply"},{"$f":"'Smoothed Prices Real $2018-19'!B74*'Master Data'!$G$18","v":612.79126073232021},{"$f":"'Smoothed Prices Real $2018-19'!C74*'Master Data'!$H$18","v":639.49423250069219},{"$f":"'Smoothed Prices Real $2018-19'!D74*'Master Data'!$I$18","v":667.36081208620305},{"$f":"'Smoothed Prices Real $2018-19'!E74*'Master Data'!$J$18","v":696.44170482471759},{"$f":"'Smoothed Prices Real $2018-19'!F74*'Master Data'!$K$18","v":726.78982558614416},null,{"$f":"IFERROR(VLOOKUP($A74,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},{"$f":"IFERROR(VLOOKUP($A74,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},{"$f":"IFERROR(VLOOKUP($A74,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},{"$f":"IFERROR(VLOOKUP($A74,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},{"$f":"IFERROR(VLOOKUP($A74,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},null,31252.354297348331,32614.2058575353,34035.401416396358,35518.5269460606,37066.281104893351]
[{"$f":"'Table of fees'!B72","v":"Augment single phase overhead service to underground supply (turret)"},{"$f":"'Smoothed Prices Real $2018-19'!B75*'Master Data'!$G$18","v":388.67559418629799},{"$f":"'Smoothed Prices Real $2018-19'!C75*'Master Data'!$H$18","v":405.61250906039186},{"$f":"'Smoothed Prices Real $2018-19'!D75*'Master Data'!$I$18","v":423.28746637847507},{"$f":"'Smoothed Prices Real $2018-19'!E75*'Master Data'!$J$18","v":441.73262705374708},{"$f":"'Smoothed Prices Real $2018-19'!F75*'Master Data'!$K$18","v":460.98155344230008},null,{"$f":"IFERROR(VLOOKUP($A75,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},{"$f":"IFERROR(VLOOKUP($A75,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},{"$f":"IFERROR(VLOOKUP($A75,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},{"$f":"IFERROR(VLOOKUP($A75,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},{"$f":"IFERROR(VLOOKUP($A75,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},null,24097.886839550476,25147.975561744293,26243.822915465455,27387.422877332319,28580.856313422606]
[{"$f":"'Table of fees'!B73","v":"Augment multi phase overhead service to underground supply (turret)"},{"$f":"'Smoothed Prices Real $2018-19'!B76*'Master Data'!$G$18","v":472.03562939175418},{"$f":"'Smoothed Prices Real $2018-19'!C76*'Master Data'!$H$18","v":492.6050384108226},{"$f":"'Smoothed Prices Real $2018-19'!D76*'Master Data'!$I$18","v":514.07077931894548},{"$f":"'Smoothed Prices Real $2018-19'!E76*'Master Data'!$J$18","v":536.47191064496019},{"$f":"'Smoothed Prices Real $2018-19'!F76*'Master Data'!$K$18","v":559.8491929308683},null,{"$f":"IFERROR(VLOOKUP($A76,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},{"$f":"IFERROR(VLOOKUP($A76,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},{"$f":"IFERROR(VLOOKUP($A76,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},{"$f":"IFERROR(VLOOKUP($A76,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},{"$f":"IFERROR(VLOOKUP($A76,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},null,16521.247028711397,17241.17634437879,17992.477276163092,18776.516872573608,19594.72175258039]
[{"$f":"'Table of fees'!B74","v":"Augment single phase overhead service to underground supply (pole)"},{"$f":"'Smoothed Prices Real $2018-19'!B77*'Master Data'!$G$18","v":479.50896638013666},{"$f":"'Smoothed Prices Real $2018-19'!C77*'Master Data'!$H$18","v":500.40403328534694},{"$f":"'Smoothed Prices Real $2018-19'!D77*'Master Data'!$I$18","v":522.20962293691832},{"$f":"'Smoothed Prices Real $2018-19'!E77*'Master Data'!$J$18","v":544.96541224401824},{"$f":"'Smoothed Prices Real $2018-19'!F77*'Master Data'!$K$18","v":568.71280707549886},null,{"$f":"IFERROR(VLOOKUP($A77,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A77,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A77,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A77,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A77,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},null,1918.0358655205466,2001.6161331413878,2088.8384917476733,2179.861648976073,2274.8512283019954]
[{"$f":"'Table of fees'!B75","v":"Augment multi phase overhead service to underground supply (pole)"},{"$f":"'Smoothed Prices Real $2018-19'!B78*'Master Data'!$G$18","v":580.34960388498121},{"$f":"'Smoothed Prices Real $2018-19'!C78*'Master Data'!$H$18","v":605.63889908447004},{"$f":"'Smoothed Prices Real $2018-19'!D78*'Master Data'!$I$18","v":632.03019977755366},{"$f":"'Smoothed Prices Real $2018-19'!E78*'Master Data'!$J$18","v":659.57152691927809},{"$f":"'Smoothed Prices Real $2018-19'!F78*'Master Data'!$K$18","v":688.31299402424236},null,{"$f":"IFERROR(VLOOKUP($A78,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A78,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A78,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A78,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A78,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,1741.0488116549436,1816.9166972534101,1896.090599332661,1978.7145807578343,2064.938982072727]
[{"$f":"'Table of fees'!B76","v":"Basic connection alteration – after hours"},{"$f":"'Smoothed Prices Real $2018-19'!B79*'Master Data'!$G$18","v":1041.7213467241954},{"$f":"'Smoothed Prices Real $2018-19'!C79*'Master Data'!$H$18","v":1087.1153617740244},{"$f":"'Smoothed Prices Real $2018-19'!D79*'Master Data'!$I$18","v":1134.4874649266114},{"$f":"'Smoothed Prices Real $2018-19'!E79*'Master Data'!$J$18","v":1183.9238532838867},{"$f":"'Smoothed Prices Real $2018-19'!F79*'Master Data'!$K$18","v":1235.5144800698511},null,{"$f":"IFERROR(VLOOKUP($A79,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A79,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A79,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A79,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A79,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,1041.7213467241954,1087.1153617740244,1134.4874649266114,1183.9238532838867,1235.5144800698511]
[{"$f":"'Table of fees'!B77","v":"Basic connection wasted visit"},{"$f":"'Smoothed Prices Real $2018-19'!B80*'Master Data'!$G$18","v":189.43438495654993},{"$f":"'Smoothed Prices Real $2018-19'!C80*'Master Data'!$H$18","v":197.6891714680425},{"$f":"'Smoothed Prices Real $2018-19'!D80*'Master Data'!$I$18","v":206.30366828432446},{"$f":"'Smoothed Prices Real $2018-19'!E80*'Master Data'!$J$18","v":215.29355012977445},{"$f":"'Smoothed Prices Real $2018-19'!F80*'Master Data'!$K$18","v":224.67517477004364},null,{"$f":"IFERROR(VLOOKUP($A80,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A80,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A80,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A80,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A80,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,189.43438495654993,197.6891714680425,206.30366828432446,215.29355012977445,224.67517477004364]
[]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A82,'Volumes - Report Summary'!$A:$I,MATCH(C$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H7:H82)","v":66338},{"$f":"SUM(I7:I82)","v":64138},{"$f":"SUM(J7:J82)","v":61938},{"$f":"SUM(K7:K82)","v":59738},{"$f":"SUM(L7:L82)","v":57538},null,{"$f":"SUM(N7:N82)","v":7140327.7378615122},{"$f":"SUM(O7:O82)","v":7253579.6273611421},{"$f":"SUM(P7:P82)","v":7363330.9600824555},{"$f":"SUM(Q7:Q82)","v":7468716.8945474476},{"$f":"SUM(R7:R82)","v":7569264.5864978647}]

{"sheet":"Smoothed Prices Real $2018-19","index":4,"n_rows":83,"n_cols":18,"rows_kept":83,"cut":false,"hidden":false,"merged":[[1,1,1,5],[2,1,2,5],[2,7,2,11],[2,13,2,17],[3,1,3,5],[3,7,3,11],[3,13,3,17]]}
[]
["X factor applied to all fees",{"$f":"'X factor'!D25","v":1.8619782353253084E-2}]
[null,"Total Fee",null,null,null,null,null,"Volumes ",null,null,null,null,null,"Total Revenue"]
[null,"(Real $2018-19)",null,null,null,null,null,null,null,null,null,null,null,"(Real $2018-19)"]
[null,{"$f":"'Master Data'!$G14","v":"2019-20"},{"$f":"'Master Data'!$H14","v":"2020-21"},{"$f":"'Master Data'!$I14","v":"2021-22"},{"$f":"'Master Data'!$J14","v":"2022-23"},{"$f":"'Master Data'!$K14","v":"2023-24"},null,{"$f":"'Master Data'!$G14","v":"2019-20"},{"$f":"'Master Data'!$H14","v":"2020-21"},{"$f":"'Master Data'!$I14","v":"2021-22"},{"$f":"'Master Data'!$J14","v":"2022-23"},{"$f":"'Master Data'!$K14","v":"2023-24"},null,{"$f":"'Master Data'!$G14","v":"2019-20"},{"$f":"'Master Data'!$H14","v":"2020-21"},{"$f":"'Master Data'!$I14","v":"2021-22"},{"$f":"'Master Data'!$J14","v":"2022-23"},{"$f":"'Master Data'!$K14","v":"2023-24"}]
[null,"Base Fee","Base Fee","Base Fee","Base Fee","Base Fee",null,"Volumes ","Volumes ","Volumes ","Volumes ","Volumes ",null,"Total Revenue","Total Revenue","Total Revenue","Total Revenue","Total Revenue"]
[{"$f":"'Table of fees'!A4","v":"De-energisation, re-energisation, special reads and retail contract terminations"}]
[{"$f":"'Table of fees'!B5","v":"Site visit - no appointment"},{"$f":"'Unsmoothed Prices Real $2018-19'!B8","v":79.999449949974988},{"$f":"B8*(1+B$2)","v":81.489022296423485},{"$f":"C8*(1+B$2)","v":83.006330155762271},{"$f":"D8*(1+B$2)","v":84.551889957204821},{"$f":"E8*(1+B$2)","v":86.126227745764169},null,{"$f":"IFERROR(VLOOKUP($A8,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":54512},{"$f":"IFERROR(VLOOKUP($A8,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":52432},{"$f":"IFERROR(VLOOKUP($A8,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":50351},{"$f":"IFERROR(VLOOKUP($A8,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":48272},{"$f":"IFERROR(VLOOKUP($A8,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":46192},null,{"$f":"H8*B8","v":4360930.0156730367},{"$f":"I8*C8","v":4272632.4170460766},{"$f":"J8*D8","v":4179451.7296727863},{"$f":"K8*E8","v":4081488.832014191},{"$f":"L8*F8","v":3978342.7120323386}]
[{"$f":"'Table of fees'!B6","v":"Site visit - non-scheduled visit"},{"$f":"'Unsmoothed Prices Real $2018-19'!B9","v":144.6679621461044},147.36164811475351,150.10548992986688,152.90042148238942,155.74739405211216,null,{"$f":"IFERROR(VLOOKUP($A9,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":954},{"$f":"IFERROR(VLOOKUP($A9,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":918},{"$f":"IFERROR(VLOOKUP($A9,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":882},{"$f":"IFERROR(VLOOKUP($A9,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":845},{"$f":"IFERROR(VLOOKUP($A9,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":809},null,138013.23588738361,135277.99296934373,132393.04211814259,129200.85615261906,125999.64178815874]
[{"$f":"'Table of fees'!B7","v":"Site visit - same day premium service"},{"$f":"'Unsmoothed Prices Real $2018-19'!B10","v":258.04533586566276},262.85008385675349,267.74429520970051,272.72963571283026,277.80780217108514,null,{"$f":"IFERROR(VLOOKUP($A10,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},{"$f":"IFERROR(VLOOKUP($A10,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},{"$f":"IFERROR(VLOOKUP($A10,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},{"$f":"IFERROR(VLOOKUP($A10,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},{"$f":"IFERROR(VLOOKUP($A10,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},null,58060.200569774119,59141.268867769533,60242.466422182617,61364.168035386807,62506.755488494156]
[{"$f":"'Table of fees'!B8","v":"Site visit - after hours"},{"$f":"'Unsmoothed Prices Real $2018-19'!B11","v":366.77352666642986},373.60276990589381,380.559172168114,387.64510112641841,394.86296853969708,null,{"$f":"IFERROR(VLOOKUP($A11,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A11,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A11,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A11,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A11,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,366.77352666642986,373.60276990589381,380.559172168114,387.64510112641841,394.86296853969708]
[{"$f":"'Table of fees'!B9","v":"Site visit - credit actions or site issues"},{"$f":"'Unsmoothed Prices Real $2018-19'!B12","v":150.05947732681292},152.85355213468108,155.69965200735047,158.59874564020456,161.5518197655241,null,{"$f":"IFERROR(VLOOKUP($A12,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1973},{"$f":"IFERROR(VLOOKUP($A12,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1898},{"$f":"IFERROR(VLOOKUP($A12,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1823},{"$f":"IFERROR(VLOOKUP($A12,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1747},{"$f":"IFERROR(VLOOKUP($A12,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1672},null,296067.34876580187,290116.04195162468,283840.46560939989,277072.00863343733,270114.64264795632]
[{"$f":"'Table of fees'!B10","v":"Site visit – credit actions pillar box/pole top"},{"$f":"'Unsmoothed Prices Real $2018-19'!B13","v":248.35498266093839},252.97929838443099,257.68971786022774,262.48784432145635,267.37531085309644,null,{"$f":"IFERROR(VLOOKUP($A13,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":219},{"$f":"IFERROR(VLOOKUP($A13,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":210},{"$f":"IFERROR(VLOOKUP($A13,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":202},{"$f":"IFERROR(VLOOKUP($A13,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":194},{"$f":"IFERROR(VLOOKUP($A13,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":185},null,54389.741202745507,53125.652660730506,52053.323007766005,50922.641798362529,49464.432507822843]
[{"$f":"'Table of fees'!B11","v":"Site visit – current transformer (CT) metering"},{"$f":"'Unsmoothed Prices Real $2018-19'!B14","v":142.32985676306933},144.98000771836735,147.67950390765628,150.42926412845321,153.23022428608502,null,{"$f":"IFERROR(VLOOKUP($A14,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($A14,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($A14,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($A14,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($A14,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},null,711.64928381534662,724.90003859183673,738.39751953828136,752.14632064226612,766.15112143042506]
[{"$f":"'Table of fees'!B12","v":"Site visit – pillar box/pole top"},{"$f":"'Unsmoothed Prices Real $2018-19'!B15","v":248.35498266093839},252.97929838443099,257.68971786022774,262.48784432145635,267.37531085309644,null,{"$f":"IFERROR(VLOOKUP($A15,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP($A15,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP($A15,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP($A15,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP($A15,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},null,2483.5498266093837,2529.7929838443097,2576.8971786022776,2624.8784432145635,2673.7531085309643]
[{"$f":"'Table of fees'!B13","v":"Site visit -  pillar box/pole top Wasted Visit"},{"$f":"'Unsmoothed Prices Real $2018-19'!B16","v":158.85177258187366},161.80955801377658,164.82241676666916,167.8913742938017,171.01747514214082,null,{"$f":"IFERROR(VLOOKUP($A16,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A16,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A16,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A16,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A16,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,158.85177258187366,161.80955801377658,164.82241676666916,167.8913742938017,171.01747514214082]
[{"$f":"'Table of fees'!B14","v":"Transfer of retailer"},{"$f":"'Unsmoothed Prices Real $2018-19'!B17","v":0},0,0,0,0,null,{"$f":"IFERROR(VLOOKUP($A17,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A17,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A17,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A17,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A17,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},null,0,0,0,0,0]
[{"$f":"'Table of fees'!A15","v":"Meter test"}]
[{"$f":"'Table of fees'!B16","v":"Meter test - single phase"},{"$f":"'Unsmoothed Prices Real $2018-19'!B19","v":203.39089173533361},{"$f":"B19*(1+B$2)","v":207.17798587207957},{"$f":"C19*(1+B$2)","v":211.03559487740301},{"$f":"D19*(1+B$2)","v":214.96503172280953},{"$f":"E19*(1+B$2)","v":218.96763382704836},null,{"$f":"IFERROR(VLOOKUP($A19,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($A19,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($A19,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($A19,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($A19,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},null,{"$f":"H19*B19","v":3457.6451595006715},3522.0257598253529,3587.6051129158514,3654.4055392877622,3722.4497750598221]
[{"$f":"'Table of fees'!B17","v":"Meter test - multi phase"},{"$f":"'Unsmoothed Prices Real $2018-19'!B20","v":378.69516089716132},{"$f":"B20*(1+B$2)","v":385.74638237129659},{"$f":"C20*(1+B$2)","v":392.92889605460482},{"$f":"D20*(1+B$2)","v":400.24514657944553},{"$f":"E20*(1+B$2)","v":407.69762409670068},null,{"$f":"IFERROR(VLOOKUP($A20,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A20,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A20,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A20,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A20,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},null,1514.7806435886453,1542.9855294851864,1571.7155842184193,1600.9805863177821,1630.7904963868027]
[{"$f":"'Table of fees'!B18","v":"Meter test – current transformer (CT)"},{"$f":"'Unsmoothed Prices Real $2018-19'!B21","v":417.65166515534526},{"$f":"B21*(1+B$2)","v":425.42824826001151},{"$f":"C21*(1+B$2)","v":433.3496296495386},{"$f":"D21*(1+B$2)","v":441.41850543647581},{"$f":"E21*(1+B$2)","v":449.63762193440124},null,{"$f":"IFERROR(VLOOKUP($A21,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A21,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A21,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A21,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A21,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},null,1670.606660621381,1701.7129930400461,1733.3985185981544,1765.6740217459032,1798.550487737605]
[{"$f":"'Table of fees'!B19","v":"Meter test - after hours"},{"$f":"'Unsmoothed Prices Real $2018-19'!B22","v":790.81858728710677},{"$f":"B22*(1+B$2)","v":805.54345726329973},{"$f":"C22*(1+B$2)","v":820.54250111362933},{"$f":"D22*(1+B$2)","v":835.82082389595894},{"$f":"E22*(1+B$2)","v":851.3836257232183},null,{"$f":"IFERROR(VLOOKUP($A22,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A22,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A22,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A22,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A22,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,790.81858728710677,805.54345726329973,820.54250111362933,835.82082389595894,851.3836257232183]
[{"$f":"'Table of fees'!B20","v":"Meter test - wasted visit"},{"$f":"'Unsmoothed Prices Real $2018-19'!B23","v":86.521378960781817},{"$f":"B23*(1+B$2)","v":88.132388205934902},{"$f":"C23*(1+B$2)","v":89.773394092601819},{"$f":"D23*(1+B$2)","v":91.444955151718872},{"$f":"E23*(1+B$2)","v":93.147640313946866},null,{"$f":"IFERROR(VLOOKUP($A23,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A23,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A23,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A23,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A23,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,86.521378960781817,88.132388205934902,89.773394092601819,91.444955151718872,93.147640313946866]
[{"$f":"'Table of fees'!A21","v":"Supply abolishment"}]
[{"$f":"'Table of fees'!B22","v":"Remove service & meters"},{"$f":"'Unsmoothed Prices Real $2018-19'!B25","v":248.35498266093839},{"$f":"B25*(1+B$2)","v":252.97929838443099},{"$f":"C25*(1+B$2)","v":257.68971786022774},{"$f":"D25*(1+B$2)","v":262.48784432145635},{"$f":"E25*(1+B$2)","v":267.37531085309644},null,{"$f":"IFERROR(VLOOKUP($A25,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP($A25,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP($A25,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP($A25,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP($A25,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},null,{"$f":"H25*B25","v":83447.274174075297},85001.044257168818,86583.745201036523,88195.915692009337,89838.104446640398]
[{"$f":"'Table of fees'!B23","v":"Supply abolishment - after hours"},{"$f":"'Unsmoothed Prices Real $2018-19'!B26","v":637.51856836588945},{"$f":"B26*(1+B$2)","v":649.38902535501973},{"$f":"C26*(1+B$2)","v":661.48050766972131},{"$f":"D26*(1+B$2)","v":673.7971307534508},{"$f":"E26*(1+B$2)","v":686.34308667832647},null,{"$f":"IFERROR(VLOOKUP($A26,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A26,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A26,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A26,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A26,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,637.51856836588945,649.38902535501973,661.48050766972131,673.7971307534508,686.34308667832647]
[{"$f":"'Table of fees'!B24","v":"Supply abolishment - wasted visit"},{"$f":"'Unsmoothed Prices Real $2018-19'!B27","v":166.9884280436068},{"$f":"B27*(1+B$2)","v":170.09771622929063},{"$f":"C27*(1+B$2)","v":173.2648986842654},{"$f":"D27*(1+B$2)","v":176.49105338722487},{"$f":"E27*(1+B$2)","v":179.77727838859136},null,{"$f":"IFERROR(VLOOKUP($A27,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($A27,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($A27,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($A27,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($A27,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},null,4007.7222730465633,4082.3451895029748,4158.3575684223697,4235.785281293397,4314.6546813261921]
[{"$f":"'Table of fees'!A25","v":"Truck tee-up"}]
[{"$f":"'Table of fees'!B26","v":"Tee-up/Appointment "},{"$f":"'Unsmoothed Prices Real $2018-19'!B29","v":146.79573497484685},{"$f":"B29*(1+B$2)","v":149.52903961046431},{"$f":"C29*(1+B$2)","v":152.3132377835021},{"$f":"D29*(1+B$2)","v":155.14927712055018},{"$f":"E29*(1+B$2)","v":158.03812289279935},null,{"$f":"IFERROR(VLOOKUP($A29,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},{"$f":"IFERROR(VLOOKUP($A29,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},{"$f":"IFERROR(VLOOKUP($A29,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},{"$f":"IFERROR(VLOOKUP($A29,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},{"$f":"IFERROR(VLOOKUP($A29,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},null,{"$f":"H29*B29","v":484425.92541699461},493445.83071453223,502633.68468555692,511992.61449781561,521525.80554623785]
[{"$f":"'Table of fees'!B27","v":"Tee-up/Appointment – after hours"},{"$f":"'Unsmoothed Prices Real $2018-19'!B30","v":637.51856836588945},{"$f":"B30*(1+B$2)","v":649.38902535501973},{"$f":"C30*(1+B$2)","v":661.48050766972131},{"$f":"D30*(1+B$2)","v":673.7971307534508},{"$f":"E30*(1+B$2)","v":686.34308667832647},null,{"$f":"IFERROR(VLOOKUP($A30,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A30,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A30,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A30,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A30,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,637.51856836588945,649.38902535501973,661.48050766972131,673.7971307534508,686.34308667832647]
[{"$f":"'Table of fees'!B28","v":"Tee-up/Appointment – no truck – after hours"},{"$f":"'Unsmoothed Prices Real $2018-19'!B31","v":366.77352666642986},{"$f":"B31*(1+B$2)","v":373.60276990589381},{"$f":"C31*(1+B$2)","v":380.559172168114},{"$f":"D31*(1+B$2)","v":387.64510112641841},{"$f":"E31*(1+B$2)","v":394.86296853969708},null,{"$f":"IFERROR(VLOOKUP($A31,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A31,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A31,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A31,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A31,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,366.77352666642986,373.60276990589381,380.559172168114,387.64510112641841,394.86296853969708]
[{"$f":"'Table of fees'!B29","v":"Tee-up/Appointment – wasted visit"},{"$f":"'Unsmoothed Prices Real $2018-19'!B32","v":101.55901982019094},{"$f":"B32*(1+B$2)","v":103.45002666525261},{"$f":"C32*(1+B$2)","v":105.37624364619784},{"$f":"D32*(1+B$2)","v":107.3383263680934},{"$f":"E32*(1+B$2)","v":109.33694264322975},null,{"$f":"IFERROR(VLOOKUP($A32,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},{"$f":"IFERROR(VLOOKUP($A32,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},{"$f":"IFERROR(VLOOKUP($A32,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},{"$f":"IFERROR(VLOOKUP($A32,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},{"$f":"IFERROR(VLOOKUP($A32,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},null,20311.803964038187,20690.005333050522,21075.248729239567,21467.665273618681,21867.388528645948]
[{"$f":"'Table of fees'!A30","v":"Miscellaneous service"}]
[{"$f":"'Table of fees'!B31","v":"Open turret"},{"$f":"'Unsmoothed Prices Real $2018-19'!B34","v":129.86923167148169},{"$f":"B34*(1+B$2)","v":132.28736849958887},{"$f":"C34*(1+B$2)","v":134.75053050913579},{"$f":"D34*(1+B$2)","v":137.25955605920129},{"$f":"E34*(1+B$2)","v":139.81529911892775},null,{"$f":"IFERROR(VLOOKUP($A34,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A34,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A34,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A34,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A34,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,{"$f":"H34*B34","v":389.60769501444508},396.8621054987666,404.25159152740736,411.77866817760389,419.44589735678323]
[{"$f":"'Table of fees'!B32","v":"Data download"},{"$f":"'Unsmoothed Prices Real $2018-19'!B35","v":254.27019834678538},259.00465409892098,263.82726438672245,268.73967062845736,273.74354480524414,null,{"$f":"IFERROR(VLOOKUP($A35,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A35,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A35,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A35,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A35,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,762.81059504035613,777.01396229676288,791.4817931601674,806.21901188537208,821.23063441573242]
[{"$f":"'Table of fees'!B33","v":"Alteration to unmetered supply"},{"$f":"'Unsmoothed Prices Real $2018-19'!B36","v":197.72430440346554},201.4058879174064,205.15602171509218,208.97598218788644,212.86706949328217,null,{"$f":"IFERROR(VLOOKUP($A36,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A36,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A36,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A36,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A36,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,593.17291321039659,604.21766375221921,615.46806514527657,626.92794656365936,638.60120847984649]
[{"$f":"'Table of fees'!B34","v":"Meter Relocation"},{"$f":"'Unsmoothed Prices Real $2018-19'!B37","v":154.69526141260368},157.57565351118595,160.50967788373583,163.49833315152173,166.54263652992273,null,{"$f":"IFERROR(VLOOKUP($A37,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A37,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A37,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A37,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A37,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,464.08578423781103,472.72696053355787,481.5290336512075,490.49499945456523,499.62790958976819]
[{"$f":"'Table of fees'!B35","v":"Tiger tails - standard single/multi phase"},{"$f":"'Unsmoothed Prices Real $2018-19'!B38","v":548.89781483388367},559.11817268026675,569.52883136532182,580.13333424924667,590.93529066883468,null,{"$f":"IFERROR(VLOOKUP($A38,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A38,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A38,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A38,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A38,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,{"$f":"H38*B38","v":1646.6934445016509},{"$f":"I38*C38","v":1677.3545180408003},{"$f":"J38*D38","v":1708.5864940959655},{"$f":"K38*E38","v":1740.40000274774},{"$f":"L38*F38","v":1772.8058720065042}]
[{"$f":"'Table of fees'!B36","v":"Tiger tails - scaffolding single phase"},{"$f":"'Unsmoothed Prices Real $2018-19'!B39","v":861.38453019011047},877.42332266470942,893.76075396439444,910.4023846790908,927.35387893569805,null,{"$f":"IFERROR(VLOOKUP($A39,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A39,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A39,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A39,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A39,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,2584.1535905703313,2632.2699679941284,2681.2822618931832,2731.2071540372726,2782.0616368070941]
[{"$f":"'Table of fees'!B37","v":"Tiger tails - scaffolding multi phase"},{"$f":"'Unsmoothed Prices Real $2018-19'!B40","v":942.75108480744211},960.30490481984987,978.18557314035684,996.39917561332231,1014.9519114002031,null,{"$f":"IFERROR(VLOOKUP($A40,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A40,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A40,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A40,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A40,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,2828.2532544223263,2880.9147144595495,2934.5567194210707,2989.1975268399669,3044.8557342006093]
[{"$f":"'Table of fees'!B38","v":"Miscellaneous service"},{"$f":"'Unsmoothed Prices Real $2018-19'!B41","v":118.56005288281771},120.76761526328595,123.01628197480973,125.30681837108709,127.64000405653533,null,{"$f":"IFERROR(VLOOKUP($A41,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A41,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A41,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A41,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A41,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},null,{"$f":"H41*B41","v":711.36031729690626},{"$f":"I41*C41","v":724.60569157971565},{"$f":"J41*D41","v":738.0976918488584},{"$f":"K41*E41","v":751.84091022652251},{"$f":"L41*F41","v":765.84002433921205}]
[{"$f":"'Table of fees'!B39","v":"Miscellaneous service – after hours"},{"$f":"'Unsmoothed Prices Real $2018-19'!B42","v":554.28143029572448},564.60202989028062,575.11479680304251,585.82330914765055,596.73121166144222,null,{"$f":"IFERROR(VLOOKUP($A42,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A42,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A42,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A42,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A42,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,1662.8442908871734,1693.8060896708419,1725.3443904091275,1757.4699274429518,1790.1936349843268]
[{"$f":"'Table of fees'!B40","v":"Miscellaneous service – wasted visit"},{"$f":"'Unsmoothed Prices Real $2018-19'!B43","v":95.941695305489759},97.728108790680096,99.547784906157588,101.40134299485869,103.28941393175052,null,{"$f":"IFERROR(VLOOKUP($A43,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A43,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A43,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A43,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A43,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,287.82508591646928,293.18432637204029,298.64335471847278,304.2040289845761,309.86824179525155]
[{"$f":"'Table of fees'!B41","v":"Administration"},{"$f":"'Unsmoothed Prices Real $2018-19'!B44","v":48.472625737239419},49.375175478557509,50.294530499621928,51.231003711083936,52.184913849923014,null,{"$f":"IFERROR(VLOOKUP($A44,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},{"$f":"IFERROR(VLOOKUP($A44,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},{"$f":"IFERROR(VLOOKUP($A44,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},{"$f":"IFERROR(VLOOKUP($A44,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},{"$f":"IFERROR(VLOOKUP($A44,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},null,{"$f":"H44*B44","v":96.945251474478837},{"$f":"I44*C44","v":98.750350957115018},{"$f":"J44*D44","v":100.58906099924386},{"$f":"K44*E44","v":102.46200742216787},{"$f":"L44*F44","v":104.36982769984603}]
[{"$f":"'Table of fees'!B42","v":"Statutory right - access prevented"},{"$f":"'Unsmoothed Prices Real $2018-19'!B45","v":870.60958275877238},886.82014370439708,903.33254176665355,920.15239708695947,937.28543445254275,null,{"$f":"IFERROR(VLOOKUP($A45,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A45,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A45,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A45,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A45,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,{"$f":"H45*B45","v":870.60958275877238},{"$f":"I45*C45","v":886.82014370439708},{"$f":"J45*D45","v":903.33254176665355},{"$f":"K45*E45","v":920.15239708695947},{"$f":"L45*F45","v":937.28543445254275}]
[{"$f":"'Table of fees'!B43","v":"Tariff change"},{"$f":"'Unsmoothed Prices Real $2018-19'!B46","v":48.472625737239419},{"$f":"B46*(1+B$2)","v":49.375175478557509},{"$f":"C46*(1+B$2)","v":50.294530499621928},{"$f":"D46*(1+B$2)","v":51.231003711083936},{"$f":"E46*(1+B$2)","v":52.184913849923014},null,{"$f":"IFERROR(VLOOKUP($A46,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A46,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A46,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A46,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A46,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,{"$f":"H46*B46","v":48.472625737239419},{"$f":"I46*C46","v":49.375175478557509},{"$f":"J46*D46","v":50.294530499621928},{"$f":"K46*E46","v":51.231003711083936},{"$f":"L46*F46","v":52.184913849923014}]
[{"$f":"'Table of fees'!B44","v":"Emergency maintenance contestable meters"},{"$f":"'Unsmoothed Prices Real $2018-19'!B47","v":63.147476405871444},{"$f":"B47*(1+B$2)","v":64.32326867270595},{"$f":"C47*(1+B$2)","v":65.520953935641558},{"$f":"D47*(1+B$2)","v":66.740939837500719},{"$f":"E47*(1+B$2)","v":67.983641611326533},null,{"$f":"IFERROR(VLOOKUP($A47,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A47,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A47,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A47,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A47,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,63.147476405871444,64.32326867270595,65.520953935641558,66.740939837500719,67.983641611326533]
[{"$f":"'Table of fees'!B45","v":"Emergency maintenance contestable meters - after hours"},{"$f":"'Unsmoothed Prices Real $2018-19'!B48","v":366.77352666642986},{"$f":"B48*(1+B$2)","v":373.60276990589381},{"$f":"C48*(1+B$2)","v":380.559172168114},{"$f":"D48*(1+B$2)","v":387.64510112641841},{"$f":"E48*(1+B$2)","v":394.86296853969708},null,{"$f":"IFERROR(VLOOKUP($A48,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A48,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A48,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A48,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A48,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,{"$f":"H48*B48","v":366.77352666642986},{"$f":"I48*C48","v":373.60276990589381},{"$f":"J48*D48","v":380.559172168114},{"$f":"K48*E48","v":387.64510112641841},{"$f":"L48*F48","v":394.86296853969708}]
[{"$f":"'Table of fees'!B46","v":"Meter recovery and disposal"},{"$f":"'Unsmoothed Prices Real $2018-19'!B49","v":91.31384163318836},{"$f":"B49*(1+B$2)","v":93.014085490237747},{"$f":"C49*(1+B$2)","v":94.745987517852839},{"$f":"D49*(1+B$2)","v":96.510137184279287},{"$f":"E49*(1+B$2)","v":98.307134933533163},null,{"$f":"IFERROR(VLOOKUP($A49,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A49,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A49,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A49,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A49,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,91.31384163318836,93.014085490237747,94.745987517852839,96.510137184279287,98.307134933533163]
[{"$f":"'Table of fees'!A47","v":"Basic Connection establishment charges (including temporary builders supply)"}]
[{"$f":"'Table of fees'!B48","v":"Creation of a NMI"},{"$f":"'Unsmoothed Prices Real $2018-19'!B51","v":42.148495298612254},{"$f":"B51*(1+B$2)","v":42.933291107589518},{"$f":"C51*(1+B$2)","v":43.732699643721688},{"$f":"D51*(1+B$2)","v":44.546992992807972},{"$f":"E51*(1+B$2)","v":45.376448306825942},null,{"$f":"IFERROR(VLOOKUP($A51,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A51,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A51,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A51,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A51,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,{"$f":"H51*B51","v":42.148495298612254},{"$f":"I51*C51","v":42.933291107589518},{"$f":"J51*D51","v":43.732699643721688},{"$f":"K51*E51","v":44.546992992807972},{"$f":"L51*F51","v":45.376448306825942}]
[{"$f":"'Table of fees'!B49","v":"Overhead service, single span - single phase"},{"$f":"'Unsmoothed Prices Real $2018-19'!B52","v":537.11199055951988},547.11289892306058,557.30002202366529,567.67682713920908,578.24684610752638,null,{"$f":"IFERROR(VLOOKUP($A52,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},{"$f":"IFERROR(VLOOKUP($A52,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},{"$f":"IFERROR(VLOOKUP($A52,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},{"$f":"IFERROR(VLOOKUP($A52,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},{"$f":"IFERROR(VLOOKUP($A52,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},null,{"$f":"H52*B52","v":171338.72498848685},174529.01475645634,177778.70702554923,181088.9078574077,184460.74390830091]
[{"$f":"'Table of fees'!B50","v":"Overhead service, single span - multi phase"},{"$f":"'Unsmoothed Prices Real $2018-19'!B53","v":754.83092803437262},768.88571562787661,783.2022003073929,797.78525481570546,812.63984262500844,null,{"$f":"IFERROR(VLOOKUP($A53,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},{"$f":"IFERROR(VLOOKUP($A53,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},{"$f":"IFERROR(VLOOKUP($A53,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},{"$f":"IFERROR(VLOOKUP($A53,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},{"$f":"IFERROR(VLOOKUP($A53,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},null,83031.402083780995,84577.428719066433,86152.242033813221,87756.378029727595,89390.382688750935]
[{"$f":"'Table of fees'!B51","v":"Underground service in turret/cabinet - single phase "},{"$f":"'Unsmoothed Prices Real $2018-19'!B54","v":191.12569839274335},194.6844172989297,198.30939877660566,202.00187662043052,205.76310759805162,null,{"$f":"IFERROR(VLOOKUP($A54,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},{"$f":"IFERROR(VLOOKUP($A54,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},{"$f":"IFERROR(VLOOKUP($A54,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},{"$f":"IFERROR(VLOOKUP($A54,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},{"$f":"IFERROR(VLOOKUP($A54,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},null,318988.79061748862,324928.29247191368,330978.38655815483,337141.13207949855,343418.62658114813]
[{"$f":"'Table of fees'!B52","v":"Underground service in turret/cabinet - multi phase "},{"$f":"'Unsmoothed Prices Real $2018-19'!B55","v":232.56693218891439},236.89727784883573,241.30825360245916,245.80136076458052,250.37812860415045,null,{"$f":"IFERROR(VLOOKUP($A55,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},{"$f":"IFERROR(VLOOKUP($A55,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},{"$f":"IFERROR(VLOOKUP($A55,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},{"$f":"IFERROR(VLOOKUP($A55,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},{"$f":"IFERROR(VLOOKUP($A55,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},null,77212.221486719573,78649.896245813463,80114.340196016448,81606.051773840736,83125.538696577947]
[{"$f":"'Table of fees'!B53","v":"Underground service with pole mounted fuse - single phase"},{"$f":"'Unsmoothed Prices Real $2018-19'!B56","v":407.01702291463596},414.59559129537547,422.31527096991363,430.1786893998285,438.18852296946096,null,{"$f":"IFERROR(VLOOKUP($A56,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},{"$f":"IFERROR(VLOOKUP($A56,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},{"$f":"IFERROR(VLOOKUP($A56,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},{"$f":"IFERROR(VLOOKUP($A56,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},{"$f":"IFERROR(VLOOKUP($A56,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},null,154259.45168464704,157131.7291009473,160057.48769759727,163037.72328253501,166073.4502054257]
[{"$f":"'Table of fees'!B54","v":"Underground service with pole mounted fuse - multi phase"},{"$f":"'Unsmoothed Prices Real $2018-19'!B57","v":505.44614688227335},514.85744412851159,524.44397768113663,534.20901040203364,544.15586590686621,null,{"$f":"IFERROR(VLOOKUP($A57,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},{"$f":"IFERROR(VLOOKUP($A57,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},{"$f":"IFERROR(VLOOKUP($A57,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},{"$f":"IFERROR(VLOOKUP($A57,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},{"$f":"IFERROR(VLOOKUP($A57,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},null,76322.368179223282,77743.474063405243,79191.040629851632,80665.560570707079,82167.535751936797]
[{"$f":"'Table of fees'!B55","v":"Basic connection – after hours"},{"$f":"'Unsmoothed Prices Real $2018-19'!B58","v":956.14839682109573},973.95167186731635,992.0864400200727,1010.55887360886,1029.3752598906055,null,{"$f":"IFERROR(VLOOKUP($A58,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A58,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A58,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A58,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A58,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,956.14839682109573,973.95167186731635,992.0864400200727,1010.55887360886,1029.3752598906055]
[{"$f":"'Table of fees'!B56","v":"Connection establishment - wasted visit"},{"$f":"'Unsmoothed Prices Real $2018-19'!B59","v":166.88314834218988},169.99047624274709,173.15566191251287,176.37978265055733,179.66393581502479,null,{"$f":"IFERROR(VLOOKUP($A59,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A59,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A59,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A59,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A59,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,166.88314834218988,169.99047624274709,173.15566191251287,176.37978265055733,179.66393581502479]
[{"$f":"'Table of fees'!A57","v":"Temporary Disconnection/Reconnection"}]
[{"$f":"'Table of fees'!B58","v":"Disconnect/reconnect overhead service for facia repairs - single phase"},{"$f":"'Unsmoothed Prices Real $2018-19'!B61","v":392.87411264574052},{"$f":"B61*(1+B$2)","v":400.1893431154316},{"$f":"C61*(1+B$2)","v":407.64078158433222},{"$f":"D61*(1+B$2)","v":415.2309642157424},{"$f":"E61*(1+B$2)","v":422.96247439577093},null,{"$f":"IFERROR(VLOOKUP($A61,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A61,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A61,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A61,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A61,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},null,{"$f":"H61*B61","v":7857.4822529148105},8003.7868623086324,8152.8156316866443,8304.6192843148474,8459.2494879154183]
[{"$f":"'Table of fees'!B59","v":"Disconnect/reconnect overhead service for facia repairs - multi phase"},{"$f":"'Unsmoothed Prices Real $2018-19'!B62","v":474.24066726307205},{"$f":"B62*(1+B$2)","v":483.07092527057193},{"$f":"C62*(1+B$2)","v":492.06560076029456},{"$f":"D62*(1+B$2)","v":501.22775514997392},{"$f":"E62*(1+B$2)","v":510.56050686027601},null,{"$f":"IFERROR(VLOOKUP($A62,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A62,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A62,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A62,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A62,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},null,9484.813345261442,9661.4185054114387,9841.3120152058909,10024.555102999479,10211.21013720552]
[{"$f":"'Table of fees'!B60","v":"Temporary disconnect/reconnect – retailer requested outage"},{"$f":"'Unsmoothed Prices Real $2018-19'!B63","v":378.68272293666223},{"$f":"B63*(1+B$2)","v":385.73371281868009},{"$f":"C63*(1+B$2)","v":392.91599059767611},{"$f":"D63*(1+B$2)","v":400.23200082571765},{"$f":"E63*(1+B$2)","v":407.68423357189948},null,{"$f":"IFERROR(VLOOKUP($A63,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A63,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A63,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A63,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A63,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,{"$f":"H63*B63","v":378.68272293666223},{"$f":"I63*C63","v":385.73371281868009},{"$f":"J63*D63","v":392.91599059767611},{"$f":"K63*E63","v":400.23200082571765},{"$f":"L63*F63","v":407.68423357189948}]
[{"$f":"'Table of fees'!B61","v":"Temporary disconnect/reconnect – after hours"},{"$f":"'Unsmoothed Prices Real $2018-19'!B64","v":812.5759277231781},{"$f":"B64*(1+B$2)","v":827.70591464287634},{"$f":"C64*(1+B$2)","v":843.11761862602691},{"$f":"D64*(1+B$2)","v":858.81628518303648},{"$f":"E64*(1+B$2)","v":874.80725749457395},null,{"$f":"IFERROR(VLOOKUP($A64,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A64,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A64,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A64,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A64,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,812.5759277231781,827.70591464287634,843.11761862602691,858.81628518303648,874.80725749457395]
[{"$f":"'Table of fees'!B62","v":"Temporary disconnect/reconnect – wasted visit"},{"$f":"'Unsmoothed Prices Real $2018-19'!B65","v":189.45772610241153},{"$f":"B65*(1+B$2)","v":192.98538772758064},{"$f":"C65*(1+B$2)","v":196.57873364442634},{"$f":"D65*(1+B$2)","v":200.23898688016365},{"$f":"E65*(1+B$2)","v":203.96739323450819},null,{"$f":"IFERROR(VLOOKUP($A65,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A65,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A65,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A65,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A65,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,189.45772610241153,192.98538772758064,196.57873364442634,200.23898688016365,203.96739323450819]
[{"$f":"'Table of fees'!A63","v":"Basic connection alteration  "}]
[{"$f":"'Table of fees'!B64","v":"Connection alteration – overhead single phase"},{"$f":"'Unsmoothed Prices Real $2018-19'!B67","v":317.12488254311006},{"$f":"B67*(1+B$2)","v":323.02967883486372},{"$f":"C67*(1+B$2)","v":329.04442114841009},{"$f":"D67*(1+B$2)","v":335.17115665474563},{"$f":"E67*(1+B$2)","v":341.41197064274508},null,{"$f":"IFERROR(VLOOKUP($A67,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},{"$f":"IFERROR(VLOOKUP($A67,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},{"$f":"IFERROR(VLOOKUP($A67,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},{"$f":"IFERROR(VLOOKUP($A67,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},{"$f":"IFERROR(VLOOKUP($A67,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},null,{"$f":"H67*B67","v":225792.91637069435},{"$f":"I67*C67","v":229997.13133042297},{"$f":"J67*D67","v":234279.62785766798},{"$f":"K67*E67","v":238641.86353817888},{"$f":"L67*F67","v":243085.32309763451}]
[{"$f":"'Table of fees'!B65","v":"Connection alteration – overhead multi phase"},{"$f":"'Unsmoothed Prices Real $2018-19'!B68","v":398.49143716044165},405.91126099000405,413.46924032437244,421.16794758897714,429.01000310725016,null,{"$f":"IFERROR(VLOOKUP($A68,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},{"$f":"IFERROR(VLOOKUP($A68,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},{"$f":"IFERROR(VLOOKUP($A68,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},{"$f":"IFERROR(VLOOKUP($A68,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},{"$f":"IFERROR(VLOOKUP($A68,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},null,61367.681322708013,62510.334192460621,63674.263009953356,64859.863928702478,66067.54047851653]
[{"$f":"'Table of fees'!B66","v":"Connection of new consumer mains to an existing installation – underground single phase to turret"},{"$f":"'Unsmoothed Prices Real $2018-19'!B69","v":231.35372173241106},235.66147767768362,240.04944310108809,244.51911148564994,249.07200412272354,null,{"$f":"IFERROR(VLOOKUP($A69,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A69,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A69,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A69,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A69,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},null,9022.7951475640311,9190.7976294296604,9361.9282809424349,9536.2453479403484,9713.8081607862187]
[{"$f":"'Table of fees'!B67","v":"Connection of new consumer mains to an existing installation – underground single phase to pole"},{"$f":"'Unsmoothed Prices Real $2018-19'!B70","v":357.80815985177594},364.470469912434,371.25683073639135,378.16955212186144,385.21098687499767,null,{"$f":"IFERROR(VLOOKUP($A70,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},{"$f":"IFERROR(VLOOKUP($A70,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},{"$f":"IFERROR(VLOOKUP($A70,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},{"$f":"IFERROR(VLOOKUP($A70,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},{"$f":"IFERROR(VLOOKUP($A70,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},null,{"$f":"H70*B70","v":78002.178847687159},{"$f":"I70*C70","v":79454.562440910609},{"$f":"J70*D70","v":80933.989100533319},{"$f":"K70*E70","v":82440.962362565799},{"$f":"L70*F70","v":83975.995138749495}]
[{"$f":"'Table of fees'!B68","v":"Connection of new consumer mains to an existing installation – underground multi phase to turret"},{"$f":"'Unsmoothed Prices Real $2018-19'!B71","v":276.59043688706691},281.74049062289527,286.98643723839228,292.33006223810668,297.77318437229314,null,{"$f":"IFERROR(VLOOKUP($A71,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A71,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A71,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A71,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A71,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},null,10787.02703859561,10987.879134292916,11192.471052297298,11400.87242728616,11613.154190519432]
[{"$f":"'Table of fees'!B69","v":"Connection of new consumer mains to an existing installation – underground multi phase to pole"},{"$f":"'Unsmoothed Prices Real $2018-19'!B72","v":439.17471446910747},447.35205206757428,455.68164991235363,464.1663430560929,472.8090193395027,null,{"$f":"IFERROR(VLOOKUP($A72,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP($A72,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP($A72,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP($A72,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP($A72,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},null,{"$f":"H72*B72","v":77733.924461032017},{"$f":"I72*C72","v":79181.313215960647},{"$f":"J72*D72","v":80655.6520344866},{"$f":"K72*E72","v":82157.442720928448},{"$f":"L72*F72","v":83687.196423091984}]
[{"$f":"'Table of fees'!B70","v":"Augment single phase overhead service to multi phase supply"},{"$f":"'Unsmoothed Prices Real $2018-19'!B73","v":815.85584399737138},831.046902244232,846.52081468936478,862.28284801637915,878.33836697338722,null,{"$f":"IFERROR(VLOOKUP($A73,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A73,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A73,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A73,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A73,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},null,4895.1350639842285,4986.2814134653918,5079.1248881361889,5173.6970880982753,5270.0302018403236]
[{"$f":"'Table of fees'!B71","v":"Augment multi phase overhead service to single phase supply"},{"$f":"'Unsmoothed Prices Real $2018-19'!B74","v":598.13690652251853},609.27408553941586,620.61863640563706,632.17442033988266,643.94537045590516,null,{"$f":"IFERROR(VLOOKUP($A74,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},{"$f":"IFERROR(VLOOKUP($A74,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},{"$f":"IFERROR(VLOOKUP($A74,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},{"$f":"IFERROR(VLOOKUP($A74,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},{"$f":"IFERROR(VLOOKUP($A74,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},null,30504.982232648446,31072.97836251021,31651.550456687492,32240.895437334017,32841.213893251166]
[{"$f":"'Table of fees'!B72","v":"Augment single phase overhead service to underground supply (turret)"},{"$f":"'Unsmoothed Prices Real $2018-19'!B75","v":379.38076543318499},386.44475271456145,393.64026990166326,400.969766052708,408.43573582684422,null,{"$f":"IFERROR(VLOOKUP($A75,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},{"$f":"IFERROR(VLOOKUP($A75,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},{"$f":"IFERROR(VLOOKUP($A75,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},{"$f":"IFERROR(VLOOKUP($A75,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},{"$f":"IFERROR(VLOOKUP($A75,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},null,23521.60745685747,23959.574668302808,24405.696733903122,24860.125495267897,25323.015621264341]
[{"$f":"'Table of fees'!B73","v":"Augment multi phase overhead service to underground supply (turret)"},{"$f":"'Unsmoothed Prices Real $2018-19'!B76","v":460.74732005051652},469.32633486970172,478.06508907762549,486.96655698693939,496.03376829134919,null,{"$f":"IFERROR(VLOOKUP($A76,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},{"$f":"IFERROR(VLOOKUP($A76,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},{"$f":"IFERROR(VLOOKUP($A76,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},{"$f":"IFERROR(VLOOKUP($A76,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},{"$f":"IFERROR(VLOOKUP($A76,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},null,16126.156201768079,16426.421720439561,16732.278117716891,17043.829494542879,17361.181890197222]
[{"$f":"'Table of fees'!B74","v":"Augment single phase overhead service to underground supply (pole)"},{"$f":"'Unsmoothed Prices Real $2018-19'!B77","v":468.04193887763461},476.75677791173069,485.63388535188528,494.67628260050202,503.88704731783963,null,{"$f":"IFERROR(VLOOKUP($A77,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A77,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A77,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A77,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A77,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},null,1872.1677555105384,1907.0271116469228,1942.5355414075411,1978.7051304020081,2015.5481892713585]
[{"$f":"'Table of fees'!B75","v":"Augment multi phase overhead service to underground supply (pole)"},{"$f":"'Unsmoothed Prices Real $2018-19'!B78","v":566.47106284527206},577.01863074486698,587.76259206310851,598.70660360270745,609.85439025524522,null,{"$f":"IFERROR(VLOOKUP($A78,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A78,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A78,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A78,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A78,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,1699.4131885358161,1731.0558922346008,1763.2877761893255,1796.1198108081223,1829.5631707657358]
[{"$f":"'Table of fees'!B76","v":"Basic connection alteration – after hours"},{"$f":"'Unsmoothed Prices Real $2018-19'!B79","v":1016.8095136400151},1035.7422854787092,1055.0275814083836,1074.6719653508867,1094.6821234468628,null,{"$f":"IFERROR(VLOOKUP($A79,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A79,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A79,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A79,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A79,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,1016.8095136400151,1035.7422854787092,1055.0275814083836,1074.6719653508867,1094.6821234468628]
[{"$f":"'Table of fees'!B77","v":"Basic connection wasted visit"},{"$f":"'Unsmoothed Prices Real $2018-19'!B80","v":184.90423128994627},188.34710783276063,191.8540899874713,195.42637138661942,199.06516788792428,null,{"$f":"IFERROR(VLOOKUP($A80,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A80,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A80,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A80,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A80,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,184.90423128994627,188.34710783276063,191.8540899874713,195.42637138661942,199.06516788792428]
[]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A82,'Volumes - Report Summary'!$A:$I,MATCH(C$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H7:H82)","v":66338},{"$f":"SUM(I7:I82)","v":64138},{"$f":"SUM(J7:J82)","v":61938},{"$f":"SUM(K7:K82)","v":59738},{"$f":"SUM(L7:L82)","v":57538},null,{"$f":"SUM(N7:N82)","v":6969573.1945939623},{"$f":"SUM(O7:O82)","v":6910802.1147681121},{"$f":"SUM(P7:P82)","v":6847600.7836964522},{"$f":"SUM(Q7:Q82)","v":6779507.5176917342},{"$f":"SUM(R7:R82)","v":6706468.2479562405}]

{"sheet":"Unsmoothed Prices Real $2018-19","index":5,"n_rows":83,"n_cols":18,"rows_kept":83,"cut":false,"hidden":false,"merged":[[3,1,3,5],[3,7,3,11],[3,13,3,17],[2,1,2,5],[2,7,2,11],[2,13,2,17]]}
[]
[]
[null,"Total Fee",null,null,null,null,null,"Volumes ",null,null,null,null,null,"Total Revenue"]
[null,"(Real $2018-19)",null,null,null,null,null,null,null,null,null,null,null,"(Real $2018-19)"]
[null,{"$f":"'Master Data'!$G14","v":"2019-20"},{"$f":"'Master Data'!$H14","v":"2020-21"},{"$f":"'Master Data'!$I14","v":"2021-22"},{"$f":"'Master Data'!$J14","v":"2022-23"},{"$f":"'Master Data'!$K14","v":"2023-24"},null,{"$f":"'Master Data'!$G14","v":"2019-20"},{"$f":"'Master Data'!$H14","v":"2020-21"},{"$f":"'Master Data'!$I14","v":"2021-22"},{"$f":"'Master Data'!$J14","v":"2022-23"},{"$f":"'Master Data'!$K14","v":"2023-24"},null,{"$f":"'Master Data'!$G14","v":"2019-20"},{"$f":"'Master Data'!$H14","v":"2020-21"},{"$f":"'Master Data'!$I14","v":"2021-22"},{"$f":"'Master Data'!$J14","v":"2022-23"},{"$f":"'Master Data'!$K14","v":"2023-24"}]
[null,"Base Fee","Base Fee","Base Fee","Base Fee","Base Fee",null,"Volumes ","Volumes ","Volumes ","Volumes ","Volumes ",null,"Total Revenue","Total Revenue","Total Revenue","Total Revenue","Total Revenue"]
[{"$f":"'Table of fees'!A4","v":"De-energisation, re-energisation, special reads and retail contract terminations"}]
[{"$f":"'Table of fees'!B5","v":"Site visit - no appointment"},{"$f":"IFERROR(VLOOKUP($A8,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":79.999449949974988},{"$f":"IFERROR(VLOOKUP($A8,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":81.722281569698524},{"$f":"IFERROR(VLOOKUP($A8,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":83.782289558995558},{"$f":"IFERROR(VLOOKUP($A8,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":85.335964981732332},{"$f":"IFERROR(VLOOKUP($A8,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":87.386745963735265},null,{"$f":"IFERROR(VLOOKUP($A8,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":54512},{"$f":"IFERROR(VLOOKUP($A8,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":52432},{"$f":"IFERROR(VLOOKUP($A8,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":50351},{"$f":"IFERROR(VLOOKUP($A8,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":48272},{"$f":"IFERROR(VLOOKUP($A8,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":46192},null,{"$f":"H8*B8","v":4360930.0156730367},{"$f":"I8*C8","v":4284862.6672624331},{"$f":"J8*D8","v":4218522.0615849849},{"$f":"K8*E8","v":4119337.7015981833},{"$f":"L8*F8","v":4036568.5695568593}]
[{"$f":"'Table of fees'!B6","v":"Site visit - non-scheduled visit"},{"$f":"IFERROR(VLOOKUP($A9,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":144.6679621461044},{"$f":"IFERROR(VLOOKUP($A9,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":146.81767320730296},{"$f":"IFERROR(VLOOKUP($A9,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":149.68565908608403},{"$f":"IFERROR(VLOOKUP($A9,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":151.06835630086638},{"$f":"IFERROR(VLOOKUP($A9,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":153.54693251046797},null,{"$f":"IFERROR(VLOOKUP($A9,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":954},{"$f":"IFERROR(VLOOKUP($A9,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":918},{"$f":"IFERROR(VLOOKUP($A9,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":882},{"$f":"IFERROR(VLOOKUP($A9,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":845},{"$f":"IFERROR(VLOOKUP($A9,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":809},null,138013.23588738361,134778.62400430412,132022.75131392613,127652.7610742321,124219.46840096859]
[{"$f":"'Table of fees'!B7","v":"Site visit - same day premium service"},{"$f":"IFERROR(VLOOKUP($A10,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":258.04533586566276},{"$f":"IFERROR(VLOOKUP($A10,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":262.72162540730699},{"$f":"IFERROR(VLOOKUP($A10,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":268.53889140154064},{"$f":"IFERROR(VLOOKUP($A10,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":272.31658062382479},{"$f":"IFERROR(VLOOKUP($A10,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":277.80656929128264},null,{"$f":"IFERROR(VLOOKUP($A10,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},{"$f":"IFERROR(VLOOKUP($A10,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},{"$f":"IFERROR(VLOOKUP($A10,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},{"$f":"IFERROR(VLOOKUP($A10,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},{"$f":"IFERROR(VLOOKUP($A10,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},null,58060.200569774119,59112.365716644075,60421.250565346643,61271.230640360576,62506.478090538592]
[{"$f":"'Table of fees'!B8","v":"Site visit - after hours"},{"$f":"IFERROR(VLOOKUP($A11,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":366.77352666642986},{"$f":"IFERROR(VLOOKUP($A11,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":372.10557723968833},{"$f":"IFERROR(VLOOKUP($A11,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":378.90079205609328},{"$f":"IFERROR(VLOOKUP($A11,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":382.77044026930798},{"$f":"IFERROR(VLOOKUP($A11,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":388.86759909078103},null,{"$f":"IFERROR(VLOOKUP($A11,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A11,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A11,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A11,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A11,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,366.77352666642986,372.10557723968833,378.90079205609328,382.77044026930798,388.86759909078103]
[{"$f":"'Table of fees'!B9","v":"Site visit - credit actions or site issues"},{"$f":"IFERROR(VLOOKUP($A12,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":150.05947732681292},{"$f":"IFERROR(VLOOKUP($A12,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":152.28160836816011},{"$f":"IFERROR(VLOOKUP($A12,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":155.3155649638181},{"$f":"IFERROR(VLOOKUP($A12,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":156.63565809149179},{"$f":"IFERROR(VLOOKUP($A12,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":159.19675554325744},null,{"$f":"IFERROR(VLOOKUP($A12,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1973},{"$f":"IFERROR(VLOOKUP($A12,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1898},{"$f":"IFERROR(VLOOKUP($A12,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1823},{"$f":"IFERROR(VLOOKUP($A12,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1747},{"$f":"IFERROR(VLOOKUP($A12,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1672},null,296067.34876580187,289030.49268276786,283140.2749290404,273642.49468583614,266176.97526832641]
[{"$f":"'Table of fees'!B10","v":"Site visit – credit actions pillar box/pole top"},{"$f":"IFERROR(VLOOKUP($A13,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":248.35498266093839},{"$f":"IFERROR(VLOOKUP($A13,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":251.16526721608719},{"$f":"IFERROR(VLOOKUP($A13,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":255.34830159061804},{"$f":"IFERROR(VLOOKUP($A13,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":256.37226198517089},{"$f":"IFERROR(VLOOKUP($A13,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":259.51932070679476},null,{"$f":"IFERROR(VLOOKUP($A13,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":219},{"$f":"IFERROR(VLOOKUP($A13,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":210},{"$f":"IFERROR(VLOOKUP($A13,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":202},{"$f":"IFERROR(VLOOKUP($A13,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":194},{"$f":"IFERROR(VLOOKUP($A13,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":185},null,54389.741202745507,52744.706115378307,51580.356921304847,49736.218825123156,48011.07433075703]
[{"$f":"'Table of fees'!B11","v":"Site visit – current transformer (CT) metering"},{"$f":"IFERROR(VLOOKUP($A14,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":142.32985676306933},{"$f":"IFERROR(VLOOKUP($A14,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":144.47509491691721},{"$f":"IFERROR(VLOOKUP($A14,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":147.35941269304124},{"$f":"IFERROR(VLOOKUP($A14,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":148.71140616645158},{"$f":"IFERROR(VLOOKUP($A14,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":151.19097037982363},null,{"$f":"IFERROR(VLOOKUP($A14,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($A14,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($A14,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($A14,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($A14,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},null,711.64928381534662,722.37547458458607,736.79706346520618,743.55703083225785,755.95485189911813]
[{"$f":"'Table of fees'!B12","v":"Site visit – pillar box/pole top"},{"$f":"IFERROR(VLOOKUP($A15,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":248.35498266093839},{"$f":"IFERROR(VLOOKUP($A15,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":251.16526721608719},{"$f":"IFERROR(VLOOKUP($A15,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":255.34830159061804},{"$f":"IFERROR(VLOOKUP($A15,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":256.37226198517089},{"$f":"IFERROR(VLOOKUP($A15,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":259.51932070679476},null,{"$f":"IFERROR(VLOOKUP($A15,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP($A15,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP($A15,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP($A15,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP($A15,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},null,2483.5498266093837,2511.652672160872,2553.4830159061803,2563.7226198517092,2595.1932070679477]
[{"$f":"'Table of fees'!B13","v":"Site visit -  pillar box/pole top Wasted Visit"},{"$f":"IFERROR(VLOOKUP($A16,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":158.85177258187366},{"$f":"IFERROR(VLOOKUP($A16,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":161.07903222823956},{"$f":"IFERROR(VLOOKUP($A16,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":164.12391832102787},{"$f":"IFERROR(VLOOKUP($A16,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":165.43086961043994},{"$f":"IFERROR(VLOOKUP($A16,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":167.9894422768667},null,{"$f":"IFERROR(VLOOKUP($A16,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A16,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A16,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A16,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A16,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,158.85177258187366,161.07903222823956,164.12391832102787,165.43086961043994,167.9894422768667]
[{"$f":"'Table of fees'!B14","v":"Transfer of retailer"},{"$f":"IFERROR(VLOOKUP($A17,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":0},{"$f":"IFERROR(VLOOKUP($A17,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":0},{"$f":"IFERROR(VLOOKUP($A17,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":0},{"$f":"IFERROR(VLOOKUP($A17,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":0},{"$f":"IFERROR(VLOOKUP($A17,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":0},null,{"$f":"IFERROR(VLOOKUP($A17,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A17,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A17,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A17,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A17,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},null,0,0,0,0,0]
[{"$f":"'Table of fees'!A15","v":"Meter test"}]
[{"$f":"'Table of fees'!B16","v":"Meter test - single phase"},{"$f":"IFERROR(VLOOKUP(A19,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":203.39089173533361},{"$f":"IFERROR(VLOOKUP($A19,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":205.50717757773259},{"$f":"IFERROR(VLOOKUP($A19,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":208.82325743706272},{"$f":"IFERROR(VLOOKUP($A19,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":209.29797790410268},{"$f":"IFERROR(VLOOKUP($A19,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":211.63492475130195},null,{"$f":"IFERROR(VLOOKUP($A19,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($A19,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($A19,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($A19,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($A19,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},null,{"$f":"H19*B19","v":3457.6451595006715},3493.6220188214538,3549.9953764300662,3558.0656243697454,3597.7937207721334]
[{"$f":"'Table of fees'!B17","v":"Meter test - multi phase"},{"$f":"IFERROR(VLOOKUP(A20,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":378.69516089716132},{"$f":"IFERROR(VLOOKUP($A20,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":381.99946511678519},{"$f":"IFERROR(VLOOKUP($A20,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":387.63391625156618},{"$f":"IFERROR(VLOOKUP($A20,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":387.54140623612562},{"$f":"IFERROR(VLOOKUP($A20,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":391.08430592155048},null,{"$f":"IFERROR(VLOOKUP($A20,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A20,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A20,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A20,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A20,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},null,1514.7806435886453,1527.9978604671408,1550.5356650062647,1550.1656249445025,1564.3372236862019]
[{"$f":"'Table of fees'!B18","v":"Meter test – current transformer (CT)"},{"$f":"IFERROR(VLOOKUP(A21,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":417.65166515534526},{"$f":"IFERROR(VLOOKUP($A21,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":421.21997345879686},{"$f":"IFERROR(VLOOKUP($A21,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":427.3696182103447},{"$f":"IFERROR(VLOOKUP($A21,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":427.15105697657515},{"$f":"IFERROR(VLOOKUP($A21,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":430.96194618160575},null,{"$f":"IFERROR(VLOOKUP($A21,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A21,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A21,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A21,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A21,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},null,1670.606660621381,1684.8798938351874,1709.4784728413788,1708.6042279063006,1723.847784726423]
[{"$f":"'Table of fees'!B19","v":"Meter test - after hours"},{"$f":"IFERROR(VLOOKUP(A22,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":790.81858728710677},{"$f":"IFERROR(VLOOKUP($A22,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":798.848939047969},{"$f":"IFERROR(VLOOKUP($A22,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":810.31812133252049},{"$f":"IFERROR(VLOOKUP($A22,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":813.69084357095574},{"$f":"IFERROR(VLOOKUP($A22,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":822.40997370172636},null,{"$f":"IFERROR(VLOOKUP($A22,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A22,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A22,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A22,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A22,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,790.81858728710677,798.848939047969,810.31812133252049,813.69084357095574,822.40997370172636]
[{"$f":"'Table of fees'!B20","v":"Meter test - wasted visit"},{"$f":"IFERROR(VLOOKUP(A23,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":86.521378960781817},{"$f":"IFERROR(VLOOKUP($A23,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":87.84565255169754},{"$f":"IFERROR(VLOOKUP($A23,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":89.616151560727104},{"$f":"IFERROR(VLOOKUP($A23,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":90.469025682754136},{"$f":"IFERROR(VLOOKUP($A23,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":92.002003971136318},null,{"$f":"IFERROR(VLOOKUP($A23,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A23,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A23,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A23,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A23,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,86.521378960781817,87.84565255169754,89.616151560727104,90.469025682754136,92.002003971136318]
[{"$f":"'Table of fees'!A21","v":"Supply abolishment"}]
[{"$f":"'Table of fees'!B22","v":"Remove service & meters"},{"$f":"IFERROR(VLOOKUP(A25,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":248.35498266093839},{"$f":"IFERROR(VLOOKUP($A25,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":251.16526721608719},{"$f":"IFERROR(VLOOKUP($A25,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":255.34830159061804},{"$f":"IFERROR(VLOOKUP($A25,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":256.37226198517089},{"$f":"IFERROR(VLOOKUP($A25,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":259.51932070679476},null,{"$f":"IFERROR(VLOOKUP($A25,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP($A25,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP($A25,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP($A25,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP($A25,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},null,{"$f":"H25*B25","v":83447.274174075297},84391.5297846053,85797.029334447667,86141.080027017422,87198.491757483032]
[{"$f":"'Table of fees'!B23","v":"Supply abolishment - after hours"},{"$f":"IFERROR(VLOOKUP(A26,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":637.51856836588945},{"$f":"IFERROR(VLOOKUP($A26,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":644.47911805408285},{"$f":"IFERROR(VLOOKUP($A26,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":654.09899788314124},{"$f":"IFERROR(VLOOKUP($A26,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":657.64609999905224},{"$f":"IFERROR(VLOOKUP($A26,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":665.31175574656265},null,{"$f":"IFERROR(VLOOKUP($A26,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A26,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A26,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A26,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A26,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,637.51856836588945,644.47911805408285,654.09899788314124,657.64609999905224,665.31175574656265]
[{"$f":"'Table of fees'!B24","v":"Supply abolishment - wasted visit"},{"$f":"IFERROR(VLOOKUP(A27,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":166.9884280436068},{"$f":"IFERROR(VLOOKUP($A27,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":169.26868995440751},{"$f":"IFERROR(VLOOKUP($A27,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":172.41704407280881},{"$f":"IFERROR(VLOOKUP($A27,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":173.69826891723366},{"$f":"IFERROR(VLOOKUP($A27,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":176.31034031595109},null,{"$f":"IFERROR(VLOOKUP($A27,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($A27,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($A27,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($A27,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($A27,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},null,4007.7222730465633,4062.4485589057804,4138.0090577474111,4168.7584540136077,4231.4481675828265]
[{"$f":"'Table of fees'!A25","v":"Truck tee-up"}]
[{"$f":"'Table of fees'!B26","v":"Tee-up/Appointment "},{"$f":"IFERROR(VLOOKUP(A29,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":146.79573497484685},{"$f":"IFERROR(VLOOKUP($A29,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":148.57882436587278},{"$f":"IFERROR(VLOOKUP($A29,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":151.08357566760634},{"$f":"IFERROR(VLOOKUP($A29,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":151.99532119288409},{"$f":"IFERROR(VLOOKUP($A29,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":154.01797925741883},null,{"$f":"IFERROR(VLOOKUP($A29,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},{"$f":"IFERROR(VLOOKUP($A29,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},{"$f":"IFERROR(VLOOKUP($A29,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},{"$f":"IFERROR(VLOOKUP($A29,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},{"$f":"IFERROR(VLOOKUP($A29,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},null,{"$f":"H29*B29","v":484425.92541699461},490310.12040738016,498575.79970310093,501584.5599365175,508259.33154948213]
[{"$f":"'Table of fees'!B27","v":"Tee-up/Appointment – after hours"},{"$f":"IFERROR(VLOOKUP(A30,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":637.51856836588945},{"$f":"IFERROR(VLOOKUP($A30,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":644.47911805408285},{"$f":"IFERROR(VLOOKUP($A30,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":654.09899788314124},{"$f":"IFERROR(VLOOKUP($A30,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":657.64609999905224},{"$f":"IFERROR(VLOOKUP($A30,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":665.31175574656265},null,{"$f":"IFERROR(VLOOKUP($A30,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A30,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A30,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A30,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A30,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,637.51856836588945,644.47911805408285,654.09899788314124,657.64609999905224,665.31175574656265]
[{"$f":"'Table of fees'!B28","v":"Tee-up/Appointment – no truck – after hours"},{"$f":"IFERROR(VLOOKUP(A31,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":366.77352666642986},{"$f":"IFERROR(VLOOKUP($A31,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":372.10557723968833},{"$f":"IFERROR(VLOOKUP($A31,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":378.90079205609328},{"$f":"IFERROR(VLOOKUP($A31,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":382.77044026930798},{"$f":"IFERROR(VLOOKUP($A31,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":388.86759909078103},null,{"$f":"IFERROR(VLOOKUP($A31,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A31,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A31,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A31,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A31,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,366.77352666642986,372.10557723968833,378.90079205609328,382.77044026930798,388.86759909078103]
[{"$f":"'Table of fees'!B29","v":"Tee-up/Appointment – wasted visit"},{"$f":"IFERROR(VLOOKUP(A32,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":101.55901982019094},{"$f":"IFERROR(VLOOKUP($A32,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":103.07444183809008},{"$f":"IFERROR(VLOOKUP($A32,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":105.05619273939227},{"$f":"IFERROR(VLOOKUP($A32,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":106.10337651032879},{"$f":"IFERROR(VLOOKUP($A32,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":107.85984847335698},null,{"$f":"IFERROR(VLOOKUP($A32,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},{"$f":"IFERROR(VLOOKUP($A32,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},{"$f":"IFERROR(VLOOKUP($A32,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},{"$f":"IFERROR(VLOOKUP($A32,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},{"$f":"IFERROR(VLOOKUP($A32,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},null,20311.803964038187,20614.888367618016,21011.238547878456,21220.675302065756,21571.969694671396]
[{"$f":"'Table of fees'!A30","v":"Miscellaneous service"}]
[{"$f":"'Table of fees'!B31","v":"Open turret"},{"$f":"IFERROR(VLOOKUP(A34,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":129.86923167148169},{"$f":"IFERROR(VLOOKUP($A34,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":131.39975072619112},{"$f":"IFERROR(VLOOKUP($A34,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":133.57421021104093},{"$f":"IFERROR(VLOOKUP($A34,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":134.31142510782931},{"$f":"IFERROR(VLOOKUP($A34,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":136.04133784519266},null,{"$f":"IFERROR(VLOOKUP($A34,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A34,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A34,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A34,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A34,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,{"$f":"H34*B34","v":389.60769501444508},394.19925217857337,400.72263063312278,402.9342753234879,408.124013535578]
[{"$f":"'Table of fees'!B32","v":"Data download"},{"$f":"IFERROR(VLOOKUP(A35,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":254.27019834678538},{"$f":"IFERROR(VLOOKUP($A35,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":256.53680267759364},{"$f":"IFERROR(VLOOKUP($A35,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":260.14951326362967},{"$f":"IFERROR(VLOOKUP($A35,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":260.51427298485646},{"$f":"IFERROR(VLOOKUP($A35,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":262.97619750136278},null,{"$f":"IFERROR(VLOOKUP($A35,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A35,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A35,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A35,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A35,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,762.81059504035613,769.61040803278092,780.44853979088907,781.54281895456938,788.92859250408833]
[{"$f":"'Table of fees'!B33","v":"Alteration to unmetered supply"},{"$f":"IFERROR(VLOOKUP(A36,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":197.72430440346554},{"$f":"IFERROR(VLOOKUP($A36,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":199.65632451786516},{"$f":"IFERROR(VLOOKUP($A36,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":202.61528460336203},{"$f":"IFERROR(VLOOKUP($A36,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":203.14934213166231},{"$f":"IFERROR(VLOOKUP($A36,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":205.27853402128545},null,{"$f":"IFERROR(VLOOKUP($A36,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A36,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A36,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A36,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A36,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,593.17291321039659,598.96897355359545,607.84585381008606,609.44802639498698,615.83560206385641]
[{"$f":"'Table of fees'!B34","v":"Meter Relocation"},{"$f":"IFERROR(VLOOKUP(A37,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":154.69526141260368},{"$f":"IFERROR(VLOOKUP($A37,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":156.48154215021799},{"$f":"IFERROR(VLOOKUP($A37,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":159.15362998858953},{"$f":"IFERROR(VLOOKUP($A37,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":159.7859144785408},{"$f":"IFERROR(VLOOKUP($A37,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":161.78787442623295},null,{"$f":"IFERROR(VLOOKUP($A37,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A37,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A37,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A37,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A37,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,464.08578423781103,469.44462645065397,477.46088996576862,479.35774343562241,485.36362327869881]
[{"$f":"'Table of fees'!B35","v":"Tiger tails - standard single/multi phase"},{"$f":"IFERROR(VLOOKUP(A38,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":548.89781483388367},{"$f":"IFERROR(VLOOKUP($A38,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":552.5426799000918},{"$f":"IFERROR(VLOOKUP($A38,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":558.85547367867525},{"$f":"IFERROR(VLOOKUP($A38,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":558.44073890642642},{"$f":"IFERROR(VLOOKUP($A38,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":562.21393961887691},null,{"$f":"IFERROR(VLOOKUP($A38,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A38,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A38,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A38,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A38,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,{"$f":"H38*B38","v":1646.6934445016509},{"$f":"I38*C38","v":1657.6280397002754},{"$f":"J38*D38","v":1676.5664210360258},{"$f":"K38*E38","v":1675.3222167192794},{"$f":"L38*F38","v":1686.6418188566308}]
[{"$f":"'Table of fees'!B36","v":"Tiger tails - scaffolding single phase"},{"$f":"IFERROR(VLOOKUP(A39,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":861.38453019011047},{"$f":"IFERROR(VLOOKUP($A39,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":866.65935381693885},{"$f":"IFERROR(VLOOKUP($A39,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":876.16119871234491},{"$f":"IFERROR(VLOOKUP($A39,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":874.87245250703461},{"$f":"IFERROR(VLOOKUP($A39,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":880.23097724157105},null,{"$f":"IFERROR(VLOOKUP($A39,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A39,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A39,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A39,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A39,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,{"$f":"H39*B39","v":2584.1535905703313},{"$f":"I39*C39","v":2599.9780614508163},{"$f":"J39*D39","v":2628.4835961370345},{"$f":"K39*E39","v":2624.6173575211037},{"$f":"L39*F39","v":2640.6929317247132}]
[{"$f":"'Table of fees'!B37","v":"Tiger tails - scaffolding multi phase"},{"$f":"IFERROR(VLOOKUP(A40,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":942.75108480744211},{"$f":"IFERROR(VLOOKUP($A40,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":948.55593107861864},{"$f":"IFERROR(VLOOKUP($A40,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":959.09245623015443},{"$f":"IFERROR(VLOOKUP($A40,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":957.54644557497193},{"$f":"IFERROR(VLOOKUP($A40,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":963.4399576324148},null,{"$f":"IFERROR(VLOOKUP($A40,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A40,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A40,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A40,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A40,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,2828.2532544223263,2845.6677932358562,2877.2773686904634,2872.6393367249157,2890.3198728972443]
[{"$f":"'Table of fees'!B38","v":"Miscellaneous service"},{"$f":"IFERROR(VLOOKUP(A41,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":118.56005288281771},{"$f":"IFERROR(VLOOKUP($A41,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":120.02365509424544},{"$f":"IFERROR(VLOOKUP($A41,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":122.06736447898741},{"$f":"IFERROR(VLOOKUP($A41,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":122.83843893719046},{"$f":"IFERROR(VLOOKUP($A41,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":124.50180514917719},null,{"$f":"IFERROR(VLOOKUP($A41,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A41,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A41,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A41,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A41,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},null,711.36031729690626,720.14193056547265,732.40418687392446,737.03063362314276,747.01083089506312]
[{"$f":"'Table of fees'!B39","v":"Miscellaneous service – after hours"},{"$f":"IFERROR(VLOOKUP(A42,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":554.28143029572448},{"$f":"IFERROR(VLOOKUP($A42,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":560.53983977453231},{"$f":"IFERROR(VLOOKUP($A42,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":568.95042360692025},{"$f":"IFERROR(VLOOKUP($A42,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":572.58543517766816},{"$f":"IFERROR(VLOOKUP($A42,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":579.54332931254498},null,{"$f":"IFERROR(VLOOKUP($A42,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A42,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A42,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A42,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A42,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,1662.8442908871734,1681.6195193235969,1706.8512708207609,1717.7563055330045,1738.629987937635]
[{"$f":"'Table of fees'!B40","v":"Miscellaneous service – wasted visit"},{"$f":"IFERROR(VLOOKUP(A43,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":95.941695305489759},{"$f":"IFERROR(VLOOKUP($A43,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":97.27146383035408},{"$f":"IFERROR(VLOOKUP($A43,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":99.053673014880403},{"$f":"IFERROR(VLOOKUP($A43,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":99.892466595912794},{"$f":"IFERROR(VLOOKUP($A43,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":101.42273975714627},null,{"$f":"IFERROR(VLOOKUP($A43,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A43,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A43,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A43,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A43,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,287.82508591646928,291.81439149106222,297.16101904464119,299.67739978773841,304.26821927143885]
[{"$f":"'Table of fees'!B41","v":"Administration"},{"$f":"IFERROR(VLOOKUP(A44,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":48.472625737239419},{"$f":"IFERROR(VLOOKUP($A44,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":49.203062329651438},{"$f":"IFERROR(VLOOKUP($A44,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":49.997171755125372},{"$f":"IFERROR(VLOOKUP($A44,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":50.731129875808342},{"$f":"IFERROR(VLOOKUP($A44,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":51.55774900861848},null,{"$f":"IFERROR(VLOOKUP($A44,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},{"$f":"IFERROR(VLOOKUP($A44,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},{"$f":"IFERROR(VLOOKUP($A44,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},{"$f":"IFERROR(VLOOKUP($A44,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},{"$f":"IFERROR(VLOOKUP($A44,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},null,{"$f":"H44*B44","v":96.945251474478837},{"$f":"I44*C44","v":98.406124659302876},{"$f":"J44*D44","v":99.994343510250744},{"$f":"K44*E44","v":101.46225975161668},{"$f":"L44*F44","v":103.11549801723696}]
[{"$f":"'Table of fees'!B42","v":"Statutory right - access prevented"},{"$f":"IFERROR(VLOOKUP(A45,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":870.60958275877238},{"$f":"IFERROR(VLOOKUP($A45,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":875.85039829718085},{"$f":"IFERROR(VLOOKUP($A45,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":881.7270988764601},{"$f":"IFERROR(VLOOKUP($A45,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":885.28953332237973},{"$f":"IFERROR(VLOOKUP($A45,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":889.96474336826486},null,{"$f":"IFERROR(VLOOKUP($A45,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A45,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A45,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A45,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A45,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,{"$f":"H45*B45","v":870.60958275877238},{"$f":"I45*C45","v":875.85039829718085},{"$f":"J45*D45","v":881.7270988764601},{"$f":"K45*E45","v":885.28953332237973},{"$f":"L45*F45","v":889.96474336826486}]
[{"$f":"'Table of fees'!B43","v":"Tariff change"},{"$f":"IFERROR(VLOOKUP(A46,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":48.472625737239419},{"$f":"IFERROR(VLOOKUP($A46,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":49.203062329651438},{"$f":"IFERROR(VLOOKUP($A46,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":49.997171755125372},{"$f":"IFERROR(VLOOKUP($A46,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":50.731129875808342},{"$f":"IFERROR(VLOOKUP($A46,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":51.55774900861848},null,{"$f":"IFERROR(VLOOKUP($A46,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A46,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A46,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A46,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A46,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,{"$f":"H46*B46","v":48.472625737239419},{"$f":"I46*C46","v":49.203062329651438},{"$f":"J46*D46","v":49.997171755125372},{"$f":"K46*E46","v":50.731129875808342},{"$f":"L46*F46","v":51.55774900861848}]
[{"$f":"'Table of fees'!B44","v":"Emergency maintenance contestable meters"},{"$f":"IFERROR(VLOOKUP(A47,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":63.147476405871444},{"$f":"IFERROR(VLOOKUP($A47,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":64.313347546490519},{"$f":"IFERROR(VLOOKUP($A47,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":65.774730385459975},{"$f":"IFERROR(VLOOKUP($A47,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":66.70323523848441},{"$f":"IFERROR(VLOOKUP($A47,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":68.075419815103174},null,{"$f":"IFERROR(VLOOKUP($A47,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A47,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A47,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A47,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A47,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,63.147476405871444,64.313347546490519,65.774730385459975,66.70323523848441,68.075419815103174]
[{"$f":"'Table of fees'!B45","v":"Emergency maintenance contestable meters - after hours"},{"$f":"IFERROR(VLOOKUP(A48,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":366.77352666642986},{"$f":"IFERROR(VLOOKUP($A48,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":372.10557723968833},{"$f":"IFERROR(VLOOKUP($A48,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":378.90079205609328},{"$f":"IFERROR(VLOOKUP($A48,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":382.77044026930798},{"$f":"IFERROR(VLOOKUP($A48,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":388.86759909078103},null,{"$f":"IFERROR(VLOOKUP($A48,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A48,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A48,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A48,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A48,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,{"$f":"H48*B48","v":366.77352666642986},{"$f":"I48*C48","v":372.10557723968833},{"$f":"J48*D48","v":378.90079205609328},{"$f":"K48*E48","v":382.77044026930798},{"$f":"L48*F48","v":388.86759909078103}]
[{"$f":"'Table of fees'!B46","v":"Meter recovery and disposal"},{"$f":"IFERROR(VLOOKUP(A49,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":91.31384163318836},{"$f":"IFERROR(VLOOKUP($A49,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":92.701230822999676},{"$f":"IFERROR(VLOOKUP($A49,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":94.594379154350918},{"$f":"IFERROR(VLOOKUP($A49,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":95.42313424649825},{"$f":"IFERROR(VLOOKUP($A49,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":97.024530392921662},null,{"$f":"IFERROR(VLOOKUP($A49,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A49,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A49,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A49,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A49,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,91.31384163318836,92.701230822999676,94.594379154350918,95.42313424649825,97.024530392921662]
[{"$f":"'Table of fees'!A47","v":"Basic Connection establishment charges (including temporary builders supply)"}]
[{"$f":"'Table of fees'!B48","v":"Creation of a NMI"},{"$f":"IFERROR(VLOOKUP(A51,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":42.148495298612254},{"$f":"IFERROR(VLOOKUP($A51,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":42.844236668362754},{"$f":"IFERROR(VLOOKUP($A51,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":43.59924923880741},{"$f":"IFERROR(VLOOKUP($A51,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":44.31144984929626},{"$f":"IFERROR(VLOOKUP($A51,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":45.108464436621205},null,{"$f":"IFERROR(VLOOKUP($A51,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A51,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A51,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A51,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A51,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,{"$f":"H51*B51","v":42.148495298612254},{"$f":"I51*C51","v":42.844236668362754},{"$f":"J51*D51","v":43.59924923880741},{"$f":"K51*E51","v":44.31144984929626},{"$f":"L51*F51","v":45.108464436621205}]
[{"$f":"'Table of fees'!B49","v":"Overhead service, single span - single phase"},{"$f":"IFERROR(VLOOKUP(A52,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":537.11199055951988},{"$f":"IFERROR(VLOOKUP($A52,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":541.72643484846162},{"$f":"IFERROR(VLOOKUP($A52,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":548.63151416734138},{"$f":"IFERROR(VLOOKUP($A52,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":550.10433278146252},{"$f":"IFERROR(VLOOKUP($A52,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":555.14506037859417},null,{"$f":"IFERROR(VLOOKUP($A52,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},{"$f":"IFERROR(VLOOKUP($A52,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},{"$f":"IFERROR(VLOOKUP($A52,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},{"$f":"IFERROR(VLOOKUP($A52,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},{"$f":"IFERROR(VLOOKUP($A52,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},null,{"$f":"H52*B52","v":171338.72498848685},172810.73271665926,175013.45301938191,175483.28215728654,177091.27426077155]
[{"$f":"'Table of fees'!B50","v":"Overhead service, single span - multi phase"},{"$f":"IFERROR(VLOOKUP(A53,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":754.83092803437262},{"$f":"IFERROR(VLOOKUP($A53,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":760.05493023061115},{"$f":"IFERROR(VLOOKUP($A53,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":768.16418627200608},{"$f":"IFERROR(VLOOKUP($A53,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":769.175934614212},{"$f":"IFERROR(VLOOKUP($A53,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":774.71249474165472},null,{"$f":"IFERROR(VLOOKUP($A53,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},{"$f":"IFERROR(VLOOKUP($A53,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},{"$f":"IFERROR(VLOOKUP($A53,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},{"$f":"IFERROR(VLOOKUP($A53,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},{"$f":"IFERROR(VLOOKUP($A53,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},null,83031.402083780995,83606.04232536722,84498.060489920666,84609.352807563322,85218.374421582019]
[{"$f":"'Table of fees'!B51","v":"Underground service in turret/cabinet - single phase "},{"$f":"IFERROR(VLOOKUP(A54,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":191.12569839274335},{"$f":"IFERROR(VLOOKUP($A54,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":194.33192408497561},{"$f":"IFERROR(VLOOKUP($A54,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":198.47307743963412},{"$f":"IFERROR(VLOOKUP($A54,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":200.8021563278985},{"$f":"IFERROR(VLOOKUP($A54,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":204.54635582700766},null,{"$f":"IFERROR(VLOOKUP($A54,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},{"$f":"IFERROR(VLOOKUP($A54,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},{"$f":"IFERROR(VLOOKUP($A54,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},{"$f":"IFERROR(VLOOKUP($A54,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},{"$f":"IFERROR(VLOOKUP($A54,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},null,318988.79061748862,324339.9812978243,331251.56624674937,335138.79891126259,341387.86787527578]
[{"$f":"'Table of fees'!B52","v":"Underground service in turret/cabinet - multi phase "},{"$f":"IFERROR(VLOOKUP(A55,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":232.56693218891439},{"$f":"IFERROR(VLOOKUP($A55,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":236.038611324443},{"$f":"IFERROR(VLOOKUP($A55,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":240.69804700519475},{"$f":"IFERROR(VLOOKUP($A55,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":242.89736075143162},{"$f":"IFERROR(VLOOKUP($A55,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":246.90883625808547},null,{"$f":"IFERROR(VLOOKUP($A55,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},{"$f":"IFERROR(VLOOKUP($A55,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},{"$f":"IFERROR(VLOOKUP($A55,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},{"$f":"IFERROR(VLOOKUP($A55,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},{"$f":"IFERROR(VLOOKUP($A55,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},null,77212.221486719573,78364.818959715078,79911.751605724654,80641.923769475296,81973.733637684374]
[{"$f":"'Table of fees'!B53","v":"Underground service with pole mounted fuse - single phase"},{"$f":"IFERROR(VLOOKUP(A56,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":407.01702291463596},{"$f":"IFERROR(VLOOKUP($A56,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":411.55558193305211},{"$f":"IFERROR(VLOOKUP($A56,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":418.29894323242814},{"$f":"IFERROR(VLOOKUP($A56,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":419.96621471395724},{"$f":"IFERROR(VLOOKUP($A56,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":425.04430023156738},null,{"$f":"IFERROR(VLOOKUP($A56,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},{"$f":"IFERROR(VLOOKUP($A56,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},{"$f":"IFERROR(VLOOKUP($A56,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},{"$f":"IFERROR(VLOOKUP($A56,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},{"$f":"IFERROR(VLOOKUP($A56,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},null,154259.45168464704,155979.56555262674,158535.29948509028,159167.19537658981,161091.78978776405]
[{"$f":"'Table of fees'!B54","v":"Underground service with pole mounted fuse - multi phase"},{"$f":"IFERROR(VLOOKUP(A57,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":505.44614688227335},{"$f":"IFERROR(VLOOKUP($A57,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":510.5246812566179},{"$f":"IFERROR(VLOOKUP($A57,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":518.32393289405763},{"$f":"IFERROR(VLOOKUP($A57,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":519.70843651389521},{"$f":"IFERROR(VLOOKUP($A57,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":525.31660968672679},null,{"$f":"IFERROR(VLOOKUP($A57,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},{"$f":"IFERROR(VLOOKUP($A57,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},{"$f":"IFERROR(VLOOKUP($A57,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},{"$f":"IFERROR(VLOOKUP($A57,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},{"$f":"IFERROR(VLOOKUP($A57,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},null,76322.368179223282,77089.226869749298,78266.913867002702,78475.97391359818,79322.808062695753]
[{"$f":"'Table of fees'!B55","v":"Basic connection – after hours"},{"$f":"IFERROR(VLOOKUP(A58,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":956.14839682109573},{"$f":"IFERROR(VLOOKUP($A58,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":964.92877399931842},{"$f":"IFERROR(VLOOKUP($A58,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":977.70929976542982},{"$f":"IFERROR(VLOOKUP($A58,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":980.87140868393396},{"$f":"IFERROR(VLOOKUP($A58,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":990.27472679072525},null,{"$f":"IFERROR(VLOOKUP($A58,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A58,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A58,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A58,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A58,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,956.14839682109573,964.92877399931842,977.70929976542982,980.87140868393396,990.27472679072525]
[{"$f":"'Table of fees'!B56","v":"Connection establishment - wasted visit"},{"$f":"IFERROR(VLOOKUP(A59,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":166.88314834218988},{"$f":"IFERROR(VLOOKUP($A59,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":169.95459294545378},{"$f":"IFERROR(VLOOKUP($A59,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":173.8322271041213},{"$f":"IFERROR(VLOOKUP($A59,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":176.23145279469696},{"$f":"IFERROR(VLOOKUP($A59,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":179.84302564428535},null,{"$f":"IFERROR(VLOOKUP($A59,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A59,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A59,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A59,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A59,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,166.88314834218988,169.95459294545378,173.8322271041213,176.23145279469696,179.84302564428535]
[{"$f":"'Table of fees'!A57","v":"Temporary Disconnection/Reconnection"}]
[{"$f":"'Table of fees'!B58","v":"Disconnect/reconnect overhead service for facia repairs - single phase"},{"$f":"IFERROR(VLOOKUP(A61,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":392.87411264574052},{"$f":"IFERROR(VLOOKUP($A61,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":397.22204513955069},{"$f":"IFERROR(VLOOKUP($A61,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":403.75526676537942},{"$f":"IFERROR(VLOOKUP($A61,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":405.22689124474067},{"$f":"IFERROR(VLOOKUP($A61,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":410.08122615790302},null,{"$f":"IFERROR(VLOOKUP($A61,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A61,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A61,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A61,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A61,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},null,{"$f":"H61*B61","v":7857.4822529148105},7944.4409027910133,8075.1053353075886,8104.5378248948136,8201.6245231580597]
[{"$f":"'Table of fees'!B59","v":"Disconnect/reconnect overhead service for facia repairs - multi phase"},{"$f":"IFERROR(VLOOKUP(A62,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":474.24066726307205},{"$f":"IFERROR(VLOOKUP($A62,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":479.11862240123043},{"$f":"IFERROR(VLOOKUP($A62,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":486.68652428318876},{"$f":"IFERROR(VLOOKUP($A62,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":487.90088431267799},{"$f":"IFERROR(VLOOKUP($A62,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":493.29020654874677},null,{"$f":"IFERROR(VLOOKUP($A62,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A62,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A62,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A62,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A62,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},null,9484.813345261442,9582.3724480246092,9733.7304856637747,9758.0176862535591,9865.8041309749351]
[{"$f":"'Table of fees'!B60","v":"Temporary disconnect/reconnect – retailer requested outage"},{"$f":"IFERROR(VLOOKUP(A63,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":378.68272293666223},{"$f":"IFERROR(VLOOKUP($A63,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":383.48325918816374},{"$f":"IFERROR(VLOOKUP($A63,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":390.26592636857578},{"$f":"IFERROR(VLOOKUP($A63,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":392.6329957892101},{"$f":"IFERROR(VLOOKUP($A63,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":398.05276813707644},null,{"$f":"IFERROR(VLOOKUP($A63,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A63,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A63,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A63,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A63,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,{"$f":"H63*B63","v":378.68272293666223},{"$f":"I63*C63","v":383.48325918816374},{"$f":"J63*D63","v":390.26592636857578},{"$f":"K63*E63","v":392.6329957892101},{"$f":"L63*F63","v":398.05276813707644}]
[{"$f":"'Table of fees'!B61","v":"Temporary disconnect/reconnect – after hours"},{"$f":"IFERROR(VLOOKUP(A64,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":812.5759277231781},{"$f":"IFERROR(VLOOKUP($A64,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":820.61897068720396},{"$f":"IFERROR(VLOOKUP($A64,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":832.11519901410929},{"$f":"IFERROR(VLOOKUP($A64,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":835.45540056929644},{"$f":"IFERROR(VLOOKUP($A64,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":844.16828288734553},null,{"$f":"IFERROR(VLOOKUP($A64,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A64,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A64,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A64,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A64,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,812.5759277231781,820.61897068720396,832.11519901410929,835.45540056929644,844.16828288734553]
[{"$f":"'Table of fees'!B62","v":"Temporary disconnect/reconnect – wasted visit"},{"$f":"IFERROR(VLOOKUP(A65,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":189.45772610241153},{"$f":"IFERROR(VLOOKUP($A65,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":192.48060198535151},{"$f":"IFERROR(VLOOKUP($A65,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":196.4271229708562},{"$f":"IFERROR(VLOOKUP($A65,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":198.54190857489752},{"$f":"IFERROR(VLOOKUP($A65,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":202.05877518079387},null,{"$f":"IFERROR(VLOOKUP($A65,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A65,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A65,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A65,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A65,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,189.45772610241153,192.48060198535151,196.4271229708562,198.54190857489752,202.05877518079387]
[{"$f":"'Table of fees'!A63","v":"Basic connection alteration  "}]
[{"$f":"'Table of fees'!B64","v":"Connection alteration – overhead single phase"},{"$f":"IFERROR(VLOOKUP(A67,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":317.12488254311006},{"$f":"IFERROR(VLOOKUP($A67,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":321.12844588560699},{"$f":"IFERROR(VLOOKUP($A67,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":326.82652897208203},{"$f":"IFERROR(VLOOKUP($A67,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":328.7638080912194},{"$f":"IFERROR(VLOOKUP($A67,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":333.30935448327006},null,{"$f":"IFERROR(VLOOKUP($A67,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},{"$f":"IFERROR(VLOOKUP($A67,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},{"$f":"IFERROR(VLOOKUP($A67,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},{"$f":"IFERROR(VLOOKUP($A67,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},{"$f":"IFERROR(VLOOKUP($A67,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},null,{"$f":"H67*B67","v":225792.91637069435},{"$f":"I67*C67","v":228643.45347055217},{"$f":"J67*D67","v":232700.4886281224},{"$f":"K67*E67","v":234079.83136094821},{"$f":"L67*F67","v":237316.26039208827}]
[{"$f":"'Table of fees'!B65","v":"Connection alteration – overhead multi phase"},{"$f":"IFERROR(VLOOKUP(A68,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":398.49143716044165},{"$f":"IFERROR(VLOOKUP($A68,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":403.02502314728673},{"$f":"IFERROR(VLOOKUP($A68,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":409.75778648989126},{"$f":"IFERROR(VLOOKUP($A68,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":411.43780115915661},{"$f":"IFERROR(VLOOKUP($A68,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":416.51833487411375},null,{"$f":"IFERROR(VLOOKUP($A68,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},{"$f":"IFERROR(VLOOKUP($A68,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},{"$f":"IFERROR(VLOOKUP($A68,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},{"$f":"IFERROR(VLOOKUP($A68,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},{"$f":"IFERROR(VLOOKUP($A68,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},null,61367.681322708013,62065.853564682155,63102.699119443256,63361.421378510116,64143.823570613516]
[{"$f":"'Table of fees'!B66","v":"Connection of new consumer mains to an existing installation – underground single phase to turret"},{"$f":"IFERROR(VLOOKUP(A69,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":231.35372173241106},{"$f":"IFERROR(VLOOKUP($A69,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":234.70405294780753},{"$f":"IFERROR(VLOOKUP($A69,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":239.1285966674034},{"$f":"IFERROR(VLOOKUP($A69,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":241.3636352763512},{"$f":"IFERROR(VLOOKUP($A69,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":245.23587105495557},null,{"$f":"IFERROR(VLOOKUP($A69,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A69,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A69,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A69,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A69,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},null,9022.7951475640311,9153.458064964494,9326.0152700287326,9413.1817757776971,9564.198971143267]
[{"$f":"'Table of fees'!B67","v":"Connection of new consumer mains to an existing installation – underground single phase to pole"},{"$f":"IFERROR(VLOOKUP(A70,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":357.80815985177594},{"$f":"IFERROR(VLOOKUP($A70,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":362.07673451644683},{"$f":"IFERROR(VLOOKUP($A70,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":368.29215773098662},{"$f":"IFERROR(VLOOKUP($A70,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":370.100804625188},{"$f":"IFERROR(VLOOKUP($A70,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":374.91384467869193},null,{"$f":"IFERROR(VLOOKUP($A70,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},{"$f":"IFERROR(VLOOKUP($A70,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},{"$f":"IFERROR(VLOOKUP($A70,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},{"$f":"IFERROR(VLOOKUP($A70,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},{"$f":"IFERROR(VLOOKUP($A70,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},null,{"$f":"H70*B70","v":78002.178847687159},{"$f":"I70*C70","v":78932.72812458541},{"$f":"J70*D70","v":80287.690385355076},{"$f":"K70*E70","v":80681.975408290979},{"$f":"L70*F70","v":81731.218139954843}]
[{"$f":"'Table of fees'!B68","v":"Connection of new consumer mains to an existing installation – underground multi phase to turret"},{"$f":"IFERROR(VLOOKUP(A71,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":276.59043688706691},{"$f":"IFERROR(VLOOKUP($A71,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":280.20843547559025},{"$f":"IFERROR(VLOOKUP($A71,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":285.15597959561751},{"$f":"IFERROR(VLOOKUP($A71,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":287.25557995890654},{"$f":"IFERROR(VLOOKUP($A71,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":291.39400183901745},null,{"$f":"IFERROR(VLOOKUP($A71,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A71,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A71,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A71,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A71,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},null,10787.02703859561,10928.12898354802,11121.083204229082,11202.967618397355,11364.366071721681]
[{"$f":"'Table of fees'!B69","v":"Connection of new consumer mains to an existing installation – underground multi phase to pole"},{"$f":"IFERROR(VLOOKUP(A72,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":439.17471446910747},{"$f":"IFERROR(VLOOKUP($A72,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":443.97331177812652},{"$f":"IFERROR(VLOOKUP($A72,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":451.2234152487959},{"$f":"IFERROR(VLOOKUP($A72,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":452.77479769312532},{"$f":"IFERROR(VLOOKUP($A72,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":458.12282506953551},null,{"$f":"IFERROR(VLOOKUP($A72,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP($A72,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP($A72,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP($A72,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP($A72,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},null,{"$f":"H72*B72","v":77733.924461032017},{"$f":"I72*C72","v":78583.276184728398},{"$f":"J72*D72","v":79866.544499036871},{"$f":"K72*E72","v":80141.139191683178},{"$f":"L72*F72","v":81087.740037307783}]
[{"$f":"'Table of fees'!B70","v":"Augment single phase overhead service to multi phase supply"},{"$f":"IFERROR(VLOOKUP(A73,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":815.85584399737138},{"$f":"IFERROR(VLOOKUP($A73,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":821.47736317687088},{"$f":"IFERROR(VLOOKUP($A73,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":830.36262941036296},{"$f":"IFERROR(VLOOKUP($A73,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":831.18142941516487},{"$f":"IFERROR(VLOOKUP($A73,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":837.11923003478762},null,{"$f":"IFERROR(VLOOKUP($A73,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A73,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A73,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A73,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A73,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},null,4895.1350639842285,4928.8641790612255,4982.175776462178,4987.088576490989,5022.7153802087259]
[{"$f":"'Table of fees'!B71","v":"Augment multi phase overhead service to single phase supply"},{"$f":"IFERROR(VLOOKUP(A74,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":598.13690652251853},{"$f":"IFERROR(VLOOKUP($A74,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":603.14886779472124},{"$f":"IFERROR(VLOOKUP($A74,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":610.82995730569826},{"$f":"IFERROR(VLOOKUP($A74,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":612.10982758241539},{"$f":"IFERROR(VLOOKUP($A74,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":617.55179567172684},null,{"$f":"IFERROR(VLOOKUP($A74,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},{"$f":"IFERROR(VLOOKUP($A74,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},{"$f":"IFERROR(VLOOKUP($A74,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},{"$f":"IFERROR(VLOOKUP($A74,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},{"$f":"IFERROR(VLOOKUP($A74,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},null,30504.982232648446,30760.592257530785,31152.327822590611,31217.601206703184,31495.14157925807]
[{"$f":"'Table of fees'!B72","v":"Augment single phase overhead service to underground supply (turret)"},{"$f":"IFERROR(VLOOKUP(A75,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":379.38076543318499},{"$f":"IFERROR(VLOOKUP($A75,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":383.78256379023935},{"$f":"IFERROR(VLOOKUP($A75,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":390.25818725508333},{"$f":"IFERROR(VLOOKUP($A75,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":392.00067811131464},{"$f":"IFERROR(VLOOKUP($A75,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":396.94711151250573},null,{"$f":"IFERROR(VLOOKUP($A75,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},{"$f":"IFERROR(VLOOKUP($A75,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},{"$f":"IFERROR(VLOOKUP($A75,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},{"$f":"IFERROR(VLOOKUP($A75,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},{"$f":"IFERROR(VLOOKUP($A75,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},null,23521.60745685747,23794.518954994841,24196.007609815166,24304.042042901507,24610.720913775356]
[{"$f":"'Table of fees'!B73","v":"Augment multi phase overhead service to underground supply (turret)"},{"$f":"IFERROR(VLOOKUP(A76,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":460.74732005051652},{"$f":"IFERROR(VLOOKUP($A76,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":465.67914105191903},{"$f":"IFERROR(VLOOKUP($A76,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":473.18944477289261},{"$f":"IFERROR(VLOOKUP($A76,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":474.6746711792519},{"$f":"IFERROR(VLOOKUP($A76,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":480.15609190334942},null,{"$f":"IFERROR(VLOOKUP($A76,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},{"$f":"IFERROR(VLOOKUP($A76,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},{"$f":"IFERROR(VLOOKUP($A76,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},{"$f":"IFERROR(VLOOKUP($A76,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},{"$f":"IFERROR(VLOOKUP($A76,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},null,16126.156201768079,16298.769936817167,16561.630567051241,16613.613491273816,16805.463216617231]
[{"$f":"'Table of fees'!B74","v":"Augment single phase overhead service to underground supply (pole)"},{"$f":"IFERROR(VLOOKUP(A77,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":468.04193887763461},{"$f":"IFERROR(VLOOKUP($A77,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":472.97801487931184},{"$f":"IFERROR(VLOOKUP($A77,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":480.49738637078502},{"$f":"IFERROR(VLOOKUP($A77,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":481.97170951491017},{"$f":"IFERROR(VLOOKUP($A77,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":487.45103552470016},null,{"$f":"IFERROR(VLOOKUP($A77,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A77,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A77,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A77,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A77,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},null,1872.1677555105384,1891.9120595172474,1921.9895454831401,1927.8868380596407,1949.8041420988006]
[{"$f":"'Table of fees'!B75","v":"Augment multi phase overhead service to underground supply (pole)"},{"$f":"IFERROR(VLOOKUP(A78,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":566.47106284527206},{"$f":"IFERROR(VLOOKUP($A78,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":571.94711420287763},{"$f":"IFERROR(VLOOKUP($A78,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":580.52237603241474},{"$f":"IFERROR(VLOOKUP($A78,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":581.71393131484808},{"$f":"IFERROR(VLOOKUP($A78,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":587.72334497985958},null,{"$f":"IFERROR(VLOOKUP($A78,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A78,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A78,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A78,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A78,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},null,1699.4131885358161,1715.8413426086329,1741.5671280972442,1745.1417939445441,1763.1700349395787]
[{"$f":"'Table of fees'!B76","v":"Basic connection alteration – after hours"},{"$f":"IFERROR(VLOOKUP(A79,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":1016.8095136400151},{"$f":"IFERROR(VLOOKUP($A79,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":1026.1154654258448},{"$f":"IFERROR(VLOOKUP($A79,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":1039.8007670002387},{"$f":"IFERROR(VLOOKUP($A79,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":1042.8995845679146},{"$f":"IFERROR(VLOOKUP($A79,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":1052.834231218259},null,{"$f":"IFERROR(VLOOKUP($A79,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A79,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A79,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A79,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A79,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,1016.8095136400151,1026.1154654258448,1039.8007670002387,1042.8995845679146,1052.834231218259]
[{"$f":"'Table of fees'!B77","v":"Basic connection wasted visit"},{"$f":"IFERROR(VLOOKUP(A80,'Cost buildup Yr1'!C:AO,MATCH($B$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":184.90423128994627},{"$f":"IFERROR(VLOOKUP($A80,'Cost buildup Yr2'!C:AO,MATCH($B$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":188.04650783537755},{"$f":"IFERROR(VLOOKUP($A80,'Cost buildup Yr3'!C:AO,MATCH($B$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":192.06323550564187},{"$f":"IFERROR(VLOOKUP($A80,'Cost buildup Yr4'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":194.41856935582132},{"$f":"IFERROR(VLOOKUP($A80,'Cost buildup Yr5'!C:AO,MATCH($B$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)*'Master Data'!$F$16","v":198.09476134814909},null,{"$f":"IFERROR(VLOOKUP($A80,'Volumes - Report Summary'!$A:$I,MATCH(H$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A80,'Volumes - Report Summary'!$A:$I,MATCH(I$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A80,'Volumes - Report Summary'!$A:$I,MATCH(J$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A80,'Volumes - Report Summary'!$A:$I,MATCH(K$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A80,'Volumes - Report Summary'!$A:$I,MATCH(L$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},null,184.90423128994627,188.04650783537755,192.06323550564187,194.41856935582132,198.09476134814909]
[]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($A82,'Volumes - Report Summary'!$A:$I,MATCH(C$5,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H7:H82)","v":66338},{"$f":"SUM(I7:I82)","v":64138},{"$f":"SUM(J7:J82)","v":61938},{"$f":"SUM(K7:K82)","v":59738},{"$f":"SUM(L7:L82)","v":57538},null,{"$f":"SUM(N7:N82)","v":6969573.1945939623},{"$f":"SUM(O7:O82)","v":6907714.0171762789},{"$f":"SUM(P7:P82)","v":6868287.2427325808},{"$f":"SUM(Q7:Q82)","v":6766733.0612374684},{"$f":"SUM(R7:R82)","v":6700994.4489523824}]

{"sheet":"Revenue Data","index":6,"n_rows":79,"n_cols":20,"rows_kept":79,"cut":false,"hidden":false,"merged":[[1,17,1,19],[2,17,2,19],[1,13,1,15],[2,13,2,15],[1,1,1,3],[2,1,2,3],[1,5,1,7],[2,5,2,7],[1,9,1,11],[2,9,2,11]]}
[null,null,"Total Fee",null,null,null,"Total Fee",null,null,null,"Total Fee",null,null,null,"Total Fee",null,null,null,"Total Fee"]
[null,"(Real $2016-17)",null,null,null,"(Real $2016-17)",null,null,null,"(Real $2016-17)",null,null,null,"(Real $2016-17)",null,null,null,"(Real $2016-17)"]
[null,{"$f":"'Master Data'!G14","v":"2019-20"},null,null,null,{"$f":"'Master Data'!H14","v":"2020-21"},null,null,null,{"$f":"'Master Data'!I14","v":"2021-22"},null,null,null,{"$f":"'Master Data'!J14","v":"2022-23"},null,null,null,{"$f":"'Master Data'!K14","v":"2023-24"}]
[null,"Volumes ","Base Fee","Total Revenue",null,"Volumes ","Base Fee","Total Revenue",null,"Volumes ","Base Fee","Total Revenue",null,"Volumes ","Base Fee","Total Revenue",null,"Volumes ","Base Fee","Total Revenue"]
[{"$f":"'Table of fees'!A4","v":"De-energisation, re-energisation, special reads and retail contract terminations"}]
[{"$f":"'Table of fees'!B5","v":"Site visit - no appointment"},{"$f":"IFERROR(VLOOKUP($A6,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":54512},{"$f":"IFERROR(VLOOKUP($A6,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":76.218969984024866},{"$f":"B6*C6","v":4154848.4917691634},null,{"$f":"IFERROR(VLOOKUP($A6,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":52432},{"$f":"IFERROR(VLOOKUP($A6,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":77.860386913683115},{"$f":"F6*G6","v":4082375.8066582331},null,{"$f":"IFERROR(VLOOKUP($A6,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":50351},{"$f":"IFERROR(VLOOKUP($A6,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":79.823046496983551},{"$f":"J6*K6","v":4019170.2141696187},null,{"$f":"IFERROR(VLOOKUP($A6,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":48272},{"$f":"IFERROR(VLOOKUP($A6,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":81.303300929789543},{"$f":"N6*O6","v":3924672.9424828007},null,{"$f":"IFERROR(VLOOKUP($A6,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":46192},{"$f":"IFERROR(VLOOKUP($A6,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":83.25716954024665},{"$f":"R6*S6","v":3845815.1754030734}]
[{"$f":"'Table of fees'!B6","v":"Site visit - non-scheduled visit"},{"$f":"IFERROR(VLOOKUP($A7,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":954},{"$f":"IFERROR(VLOOKUP(A7,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":137.83148598345363},131491.23762821476,null,{"$f":"IFERROR(VLOOKUP($A7,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":918},{"$f":"IFERROR(VLOOKUP($A7,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":139.87960960118195},128409.48161388503,null,{"$f":"IFERROR(VLOOKUP($A7,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":882},{"$f":"IFERROR(VLOOKUP($A7,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":142.61206500863929},125783.84133761986,null,{"$f":"IFERROR(VLOOKUP($A7,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":845},{"$f":"IFERROR(VLOOKUP($A7,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":143.92942103516685},121620.360774716,null,{"$f":"IFERROR(VLOOKUP($A7,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":809},{"$f":"IFERROR(VLOOKUP($A7,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":146.29086884313145},118349.31289409334]
[{"$f":"'Table of fees'!B7","v":"Site visit - same day premium service"},{"$f":"IFERROR(VLOOKUP($A8,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},{"$f":"IFERROR(VLOOKUP(A8,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":245.85106174056531},55316.488891627196,null,{"$f":"IFERROR(VLOOKUP($A8,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},{"$f":"IFERROR(VLOOKUP($A8,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":250.30636702621499},56318.93258089837,null,{"$f":"IFERROR(VLOOKUP($A8,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},{"$f":"IFERROR(VLOOKUP($A8,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":255.84873041097376},57565.964342469095,null,{"$f":"IFERROR(VLOOKUP($A8,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},{"$f":"IFERROR(VLOOKUP($A8,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":259.44789992554291},58375.777483247155,null,{"$f":"IFERROR(VLOOKUP($A8,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},{"$f":"IFERROR(VLOOKUP($A8,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":264.67845190707857},59552.651679092676]
[{"$f":"'Table of fees'!B8","v":"Site visit - after hours"},{"$f":"IFERROR(VLOOKUP($A9,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(A9,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":349.44115787551488},349.44115787551488,null,{"$f":"IFERROR(VLOOKUP($A9,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A9,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":354.52123533668021},354.52123533668021,null,{"$f":"IFERROR(VLOOKUP($A9,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A9,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":360.99533327673402},360.99533327673402,null,{"$f":"IFERROR(VLOOKUP($A9,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A9,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":364.68211613831841},364.68211613831841,null,{"$f":"IFERROR(VLOOKUP($A9,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A9,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":370.49114564404977},370.49114564404977]
[{"$f":"'Table of fees'!B9","v":"Site visit - credit actions or site issues"},{"$f":"IFERROR(VLOOKUP($A10,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1973},{"$f":"IFERROR(VLOOKUP(A10,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":142.96821797328357},282076.29406128847,null,{"$f":"IFERROR(VLOOKUP($A10,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1898},{"$f":"IFERROR(VLOOKUP($A10,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":145.08533926907899},275371.97393271193,null,{"$f":"IFERROR(VLOOKUP($A10,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1823},{"$f":"IFERROR(VLOOKUP($A10,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":147.97592222736048},269760.10622047819,null,{"$f":"IFERROR(VLOOKUP($A10,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1747},{"$f":"IFERROR(VLOOKUP($A10,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":149.23363260583429},260711.15616239249,null,{"$f":"IFERROR(VLOOKUP($A10,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1672},{"$f":"IFERROR(VLOOKUP($A10,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":151.67370200536581},253598.42975297163]
[{"$f":"'Table of fees'!B10","v":"Site visit – credit actions pillar box/pole top"},{"$f":"IFERROR(VLOOKUP($A11,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":219},{"$f":"IFERROR(VLOOKUP(A11,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":236.61863901131733},51819.481943478495,null,{"$f":"IFERROR(VLOOKUP($A11,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":210},{"$f":"IFERROR(VLOOKUP($A11,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":239.29611984761553},50252.185167999261,null,{"$f":"IFERROR(VLOOKUP($A11,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":202},{"$f":"IFERROR(VLOOKUP($A11,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":243.28147939238588},49142.858837261949,null,{"$f":"IFERROR(VLOOKUP($A11,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":194},{"$f":"IFERROR(VLOOKUP($A11,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":244.25705118226765},47385.86792935992,null,{"$f":"IFERROR(VLOOKUP($A11,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":185},{"$f":"IFERROR(VLOOKUP($A11,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":247.25539147574975},45742.247423013701]
[{"$f":"'Table of fees'!B11","v":"Site visit – current transformer (CT) metering"},{"$f":"IFERROR(VLOOKUP($A12,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP(A12,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":135.60387086709378},678.01935433546885,null,{"$f":"IFERROR(VLOOKUP($A12,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($A12,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":137.64773295063262},688.23866475316311,null,{"$f":"IFERROR(VLOOKUP($A12,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($A12,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":140.3957484699925},701.97874234996243,null,{"$f":"IFERROR(VLOOKUP($A12,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($A12,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":141.68385170111344},708.4192585055672,null,{"$f":"IFERROR(VLOOKUP($A12,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP($A12,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":144.04624082342173},720.23120411710863]
[{"$f":"'Table of fees'!B12","v":"Site visit – pillar box/pole top"},{"$f":"IFERROR(VLOOKUP($A13,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP(A13,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":236.61863901131733},2366.1863901131733,null,{"$f":"IFERROR(VLOOKUP($A13,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP($A13,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":239.29611984761553},2392.9611984761555,null,{"$f":"IFERROR(VLOOKUP($A13,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP($A13,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":243.28147939238588},2432.8147939238588,null,{"$f":"IFERROR(VLOOKUP($A13,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP($A13,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":244.25705118226765},2442.5705118226765,null,{"$f":"IFERROR(VLOOKUP($A13,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP($A13,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":247.25539147574975},2472.5539147574973]
[{"$f":"'Table of fees'!B13","v":"Site visit -  pillar box/pole top Wasted Visit"},{"$f":"IFERROR(VLOOKUP($A14,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(A14,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":151.34502167074911},151.34502167074911,null,{"$f":"IFERROR(VLOOKUP($A14,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A14,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":153.46702921254027},153.46702921254027,null,{"$f":"IFERROR(VLOOKUP($A14,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A14,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":156.36802518008918},156.36802518008918,null,{"$f":"IFERROR(VLOOKUP($A14,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A14,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":157.61321475527464},157.61321475527464,null,{"$f":"IFERROR(VLOOKUP($A14,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A14,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":160.05087868154254},160.05087868154254]
[{"$f":"'Table of fees'!B14","v":"Transfer of retailer"},{"$f":"IFERROR(VLOOKUP($A15,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(A15,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":0},0,null,{"$f":"IFERROR(VLOOKUP($A15,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A15,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":0},0,null,{"$f":"IFERROR(VLOOKUP($A15,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A15,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":0},0,null,{"$f":"IFERROR(VLOOKUP($A15,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A15,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":0},0,null,{"$f":"IFERROR(VLOOKUP($A15,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($A15,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":0},0]
[{"$f":"'Table of fees'!A15","v":"Meter test"}]
[{"$f":"'Table of fees'!B16","v":"Meter test - single phase"},{"$f":"IFERROR(VLOOKUP($A17,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP(A17,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":193.77938575694282},3294.2495578680278,null,{"$f":"IFERROR(VLOOKUP($A17,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($A17,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":195.79566370885735},3328.5262830505749,null,{"$f":"IFERROR(VLOOKUP($A17,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($A17,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":198.9550378223164},3382.235642979379,null,{"$f":"IFERROR(VLOOKUP($A17,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($A17,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":199.40732474492333},3389.9245206636965,null,{"$f":"IFERROR(VLOOKUP($A17,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP($A17,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":201.63383607359276},3427.7752132510768]
[{"$f":"'Table of fees'!B17","v":"Meter test - multi phase"},{"$f":"IFERROR(VLOOKUP($A18,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP(A18,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":360.799419490574},1443.197677962296,null,{"$f":"IFERROR(VLOOKUP($A18,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A18,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":363.94757443777786},1455.7902977511114,null,{"$f":"IFERROR(VLOOKUP($A18,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A18,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":369.31576212140402},1477.2630484856161,null,{"$f":"IFERROR(VLOOKUP($A18,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A18,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":369.22762378927183},1476.9104951570873,null,{"$f":"IFERROR(VLOOKUP($A18,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A18,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":372.60309905752263},1490.4123962300905]
[{"$f":"'Table of fees'!B18","v":"Meter test – current transformer (CT)"},{"$f":"IFERROR(VLOOKUP($A19,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP(A19,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":397.91498254249206},1591.6599301699682,null,{"$f":"IFERROR(VLOOKUP($A19,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A19,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":401.31466571087128},1605.2586628434851,null,{"$f":"IFERROR(VLOOKUP($A19,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A19,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":407.17370085453462},1628.6948034181385,null,{"$f":"IFERROR(VLOOKUP($A19,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A19,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":406.96546802134924},1627.861872085397,null,{"$f":"IFERROR(VLOOKUP($A19,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A19,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":410.59626860950709},1642.3850744380284]
[{"$f":"'Table of fees'!B19","v":"Meter test - after hours"},{"$f":"IFERROR(VLOOKUP($A20,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(A20,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":753.44740751262862},753.44740751262862,null,{"$f":"IFERROR(VLOOKUP($A20,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A20,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":761.09827436490139},761.09827436490139,null,{"$f":"IFERROR(VLOOKUP($A20,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A20,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":772.02546524976583},772.02546524976583,null,{"$f":"IFERROR(VLOOKUP($A20,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A20,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":775.23880503168311},775.23880503168311,null,{"$f":"IFERROR(VLOOKUP($A20,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A20,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":783.54590111971333},783.54590111971333]
[{"$f":"'Table of fees'!B20","v":"Meter test - wasted visit"},{"$f":"IFERROR(VLOOKUP($A21,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(A21,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":82.432696601188709},82.432696601188709,null,{"$f":"IFERROR(VLOOKUP($A21,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A21,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":83.694389889577053},83.694389889577053,null,{"$f":"IFERROR(VLOOKUP($A21,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A21,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":85.381221622924642},85.381221622924642,null,{"$f":"IFERROR(VLOOKUP($A21,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A21,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":86.193792048691051},86.193792048691051,null,{"$f":"IFERROR(VLOOKUP($A21,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A21,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":87.65432741763955},87.65432741763955]
[{"$f":"'Table of fees'!A21","v":"Supply abolishment"}]
[{"$f":"'Table of fees'!B22","v":"Remove service & meters"},{"$f":"IFERROR(VLOOKUP($A23,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP(A23,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":236.61863901131733},79503.862707802618,null,{"$f":"IFERROR(VLOOKUP($A23,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP($A23,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":239.29611984761553},80403.496268798815,null,{"$f":"IFERROR(VLOOKUP($A23,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP($A23,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":243.28147939238588},81742.577075841647,null,{"$f":"IFERROR(VLOOKUP($A23,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP($A23,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":244.25705118226765},82070.369197241933,null,{"$f":"IFERROR(VLOOKUP($A23,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP($A23,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":247.25539147574975},83077.811535851914]
[{"$f":"'Table of fees'!B23","v":"Supply abolishment - after hours"},{"$f":"IFERROR(VLOOKUP($A24,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(A24,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":607.39178403005292},607.39178403005292,null,{"$f":"IFERROR(VLOOKUP($A24,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A24,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":614.02340372354422},614.02340372354422,null,{"$f":"IFERROR(VLOOKUP($A24,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A24,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":623.18868338983464},623.18868338983464,null,{"$f":"IFERROR(VLOOKUP($A24,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A24,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":626.56816249715291},626.56816249715291,null,{"$f":"IFERROR(VLOOKUP($A24,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A24,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":633.87156752922147},633.87156752922147]
[{"$f":"'Table of fees'!B24","v":"Supply abolishment - wasted visit"},{"$f":"IFERROR(VLOOKUP($A25,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP(A25,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":159.09716870170985},3818.3320488410363,null,{"$f":"IFERROR(VLOOKUP($A25,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($A25,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":161.26967381572891},3870.472171577494,null,{"$f":"IFERROR(VLOOKUP($A25,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($A25,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":164.26924829029798},3942.4619589671515,null,{"$f":"IFERROR(VLOOKUP($A25,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($A25,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":165.48992715772854},3971.7582517854853,null,{"$f":"IFERROR(VLOOKUP($A25,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP($A25,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":167.97856166283412},4031.485479908019]
[{"$f":"'Table of fees'!A25","v":"Truck tee-up"}]
[{"$f":"'Table of fees'!B26","v":"Tee-up/Appointment "},{"$f":"IFERROR(VLOOKUP($A27,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},{"$f":"IFERROR(VLOOKUP(A27,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":139.85870808895754},461533.73669355991,null,{"$f":"IFERROR(VLOOKUP($A27,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},{"$f":"IFERROR(VLOOKUP($A27,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":141.55753522912443},467139.8662561106,null,{"$f":"IFERROR(VLOOKUP($A27,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},{"$f":"IFERROR(VLOOKUP($A27,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":143.9439211905736},475014.93992889288,null,{"$f":"IFERROR(VLOOKUP($A27,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},{"$f":"IFERROR(VLOOKUP($A27,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":144.81258097345548},477881.51721240307,null,{"$f":"IFERROR(VLOOKUP($A27,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},{"$f":"IFERROR(VLOOKUP($A27,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":146.73965565215789},484240.86365212104]
[{"$f":"'Table of fees'!B27","v":"Tee-up/Appointment – after hours"},{"$f":"IFERROR(VLOOKUP($A28,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(A28,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":607.39178403005292},607.39178403005292,null,{"$f":"IFERROR(VLOOKUP($A28,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A28,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":614.02340372354422},614.02340372354422,null,{"$f":"IFERROR(VLOOKUP($A28,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A28,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":623.18868338983464},623.18868338983464,null,{"$f":"IFERROR(VLOOKUP($A28,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A28,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":626.56816249715291},626.56816249715291,null,{"$f":"IFERROR(VLOOKUP($A28,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A28,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":633.87156752922147},633.87156752922147]
[{"$f":"'Table of fees'!B28","v":"Tee-up/Appointment – no truck – after hours"},{"$f":"IFERROR(VLOOKUP($A29,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(A29,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":349.44115787551488},349.44115787551488,null,{"$f":"IFERROR(VLOOKUP($A29,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A29,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":354.52123533668021},354.52123533668021,null,{"$f":"IFERROR(VLOOKUP($A29,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A29,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":360.99533327673402},360.99533327673402,null,{"$f":"IFERROR(VLOOKUP($A29,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A29,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":364.68211613831841},364.68211613831841,null,{"$f":"IFERROR(VLOOKUP($A29,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A29,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":370.49114564404977},370.49114564404977]
[{"$f":"'Table of fees'!B29","v":"Tee-up/Appointment – wasted visit"},{"$f":"IFERROR(VLOOKUP($A30,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},{"$f":"IFERROR(VLOOKUP(A30,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":96.759713824564116},19351.942764912823,null,{"$f":"IFERROR(VLOOKUP($A30,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},{"$f":"IFERROR(VLOOKUP($A30,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":98.203522567844374},19640.704513568875,null,{"$f":"IFERROR(VLOOKUP($A30,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},{"$f":"IFERROR(VLOOKUP($A30,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":100.09162320549397},20018.324641098796,null,{"$f":"IFERROR(VLOOKUP($A30,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},{"$f":"IFERROR(VLOOKUP($A30,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":101.08932092034924},20217.864184069847,null,{"$f":"IFERROR(VLOOKUP($A30,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},{"$f":"IFERROR(VLOOKUP($A30,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":102.76278847433295},20552.557694866591]
[{"$f":"'Table of fees'!A30","v":"Miscellaneous service"}]
[{"$f":"'Table of fees'!B31","v":"Open turret"},{"$f":"IFERROR(VLOOKUP($A32,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(A32,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":123.73208911819685},{"$f":"B32*C32","v":371.19626735459053},null,{"$f":"IFERROR(VLOOKUP($A32,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A32,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":125.19028146781704},375.57084440345113,null,{"$f":"IFERROR(VLOOKUP($A32,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A32,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":127.26198398965792},381.78595196897379,null,{"$f":"IFERROR(VLOOKUP($A32,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A32,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":127.96436082006393},383.89308246019181,null,{"$f":"IFERROR(VLOOKUP($A32,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A32,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":129.61252423976907},388.83757271930722]
[{"$f":"'Table of fees'!B32","v":"Data download"},{"$f":"IFERROR(VLOOKUP($A33,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(A33,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":242.25432334527875},726.76297003583625,null,{"$f":"IFERROR(VLOOKUP($A33,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A33,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":244.41381628633727},733.24144885901183,null,{"$f":"IFERROR(VLOOKUP($A33,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A33,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":247.85580344862694},743.56741034588083,null,{"$f":"IFERROR(VLOOKUP($A33,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A33,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":248.20332596610612},744.60997789831833,null,{"$f":"IFERROR(VLOOKUP($A33,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A33,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":250.54890897878769},751.64672693636305]
[{"$f":"'Table of fees'!B33","v":"Alteration to unmetered supply"},{"$f":"IFERROR(VLOOKUP($A34,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(A34,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":188.380580514787},565.14174154436103,null,{"$f":"IFERROR(VLOOKUP($A34,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A34,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":190.22130045973711},570.66390137921132,null,{"$f":"IFERROR(VLOOKUP($A34,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A34,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":193.04043096727736},579.12129290183202,null,{"$f":"IFERROR(VLOOKUP($A34,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A34,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":193.54925089972332},580.64775269916993,null,{"$f":"IFERROR(VLOOKUP($A34,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A34,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":195.57782500650649},586.73347501951946]
[{"$f":"'Table of fees'!B34","v":"Meter Relocation"},{"$f":"IFERROR(VLOOKUP($A35,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(A35,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":147.38493194204526},442.1547958261358,null,{"$f":"IFERROR(VLOOKUP($A35,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A35,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":149.08679961749056},447.26039885247167,null,{"$f":"IFERROR(VLOOKUP($A35,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A35,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":151.63261440590315},454.89784321770946,null,{"$f":"IFERROR(VLOOKUP($A35,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A35,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":152.23501945482656},456.70505836447967,null,{"$f":"IFERROR(VLOOKUP($A35,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A35,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":154.14237413361226},462.42712240083677]
[{"$f":"'Table of fees'!B35","v":"Tiger tails - standard single/multi phase"},{"$f":"IFERROR(VLOOKUP($A36,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(A36,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":522.95892158360641},{"$f":"B36*C36","v":1568.8767647508193},null,{"$f":"IFERROR(VLOOKUP($A36,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A36,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":526.43154372351933},{"$f":"F36*G36","v":1579.294631170558},null,{"$f":"IFERROR(VLOOKUP($A36,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A36,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":532.44601807085633},{"$f":"J36*K36","v":1597.338054212569},null,{"$f":"IFERROR(VLOOKUP($A36,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A36,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":532.05088213958265},{"$f":"N36*O36","v":1596.152646418748},null,{"$f":"IFERROR(VLOOKUP($A36,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A36,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":535.64577525479535},{"$f":"R36*S36","v":1606.9373257643861}]
[{"$f":"'Table of fees'!B36","v":"Tiger tails - scaffolding single phase"},{"$f":"IFERROR(VLOOKUP($A37,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(A37,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":820.67866331978348},{"$f":"B37*C37","v":2462.0359899593504},null,{"$f":"IFERROR(VLOOKUP($A37,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A37,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":825.70421816966882},{"$f":"F37*G37","v":2477.1126545090065},null,{"$f":"IFERROR(VLOOKUP($A37,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A37,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":834.75704079943296},{"$f":"J37*K37","v":2504.2711223982988},null,{"$f":"IFERROR(VLOOKUP($A37,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A37,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":833.52919600298753},{"$f":"N37*O37","v":2500.5875880089625},null,{"$f":"IFERROR(VLOOKUP($A37,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A37,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":838.63449655387478},{"$f":"R37*S37","v":2515.9034896616245}]
[{"$f":"'Table of fees'!B37","v":"Tiger tails - scaffolding multi phase"},{"$f":"IFERROR(VLOOKUP($A38,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(A38,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":898.20013362939096},2694.6004008881728,null,{"$f":"IFERROR(VLOOKUP($A38,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A38,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":903.73066420155556},2711.1919926046667,null,{"$f":"IFERROR(VLOOKUP($A38,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A38,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":913.76927190152105},2741.3078157045629,null,{"$f":"IFERROR(VLOOKUP($A38,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A38,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":912.29632002752669},2736.8889600825801,null,{"$f":"IFERROR(VLOOKUP($A38,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A38,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":917.91132636679049},2753.7339791003715]
[{"$f":"'Table of fees'!B38","v":"Miscellaneous service"},{"$f":"IFERROR(VLOOKUP($A39,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP(A39,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":112.9573405520985},677.74404331259097,null,{"$f":"IFERROR(VLOOKUP($A39,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A39,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":114.35177830249702},686.1106698149822,null,{"$f":"IFERROR(VLOOKUP($A39,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A39,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":116.29890949338801},697.79345696032806,null,{"$f":"IFERROR(VLOOKUP($A39,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A39,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":117.03354580678737},702.20127484072418,null,{"$f":"IFERROR(VLOOKUP($A39,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A39,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":118.61830744531282},711.70984467187691]
[{"$f":"'Table of fees'!B39","v":"Miscellaneous service – after hours"},{"$f":"IFERROR(VLOOKUP($A40,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(A40,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":528.08812716624686},1584.2643814987405,null,{"$f":"IFERROR(VLOOKUP($A40,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A40,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":534.05078721592565},1602.1523616477771,null,{"$f":"IFERROR(VLOOKUP($A40,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A40,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":542.06391776957014},1626.1917533087103,null,{"$f":"IFERROR(VLOOKUP($A40,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A40,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":545.5271520540017},1636.581456162005,null,{"$f":"IFERROR(VLOOKUP($A40,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A40,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":552.15624168586567},1656.4687250575971]
[{"$f":"'Table of fees'!B40","v":"Miscellaneous service – wasted visit"},{"$f":"IFERROR(VLOOKUP($A41,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(A41,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":91.407843419901781},274.22353025970534,null,{"$f":"IFERROR(VLOOKUP($A41,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A41,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":92.674771971856984},278.02431591557092,null,{"$f":"IFERROR(VLOOKUP($A41,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A41,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":94.372760500848216},283.11828150254462,null,{"$f":"IFERROR(VLOOKUP($A41,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A41,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":95.171915780234244},285.51574734070272,null,{"$f":"IFERROR(VLOOKUP($A41,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A41,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":96.629873856400366},289.8896215692011]
[{"$f":"'Table of fees'!B41","v":"Administration"},{"$f":"IFERROR(VLOOKUP($A42,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},{"$f":"IFERROR(VLOOKUP(A42,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":46.181987606462009},{"$f":"B42*C42","v":92.363975212924018},null,{"$f":"IFERROR(VLOOKUP($A42,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},{"$f":"IFERROR(VLOOKUP($A42,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":46.87790645024279},{"$f":"F42*G42","v":93.75581290048558},null,{"$f":"IFERROR(VLOOKUP($A42,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},{"$f":"IFERROR(VLOOKUP($A42,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":47.634489183025039},{"$f":"J42*K42","v":95.268978366050078},null,{"$f":"IFERROR(VLOOKUP($A42,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},{"$f":"IFERROR(VLOOKUP($A42,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":48.333763140594094},{"$f":"N42*O42","v":96.667526281188188},null,{"$f":"IFERROR(VLOOKUP($A42,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},{"$f":"IFERROR(VLOOKUP($A42,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":49.121319291433558},{"$f":"R42*S42","v":98.242638582867116}]
[{"$f":"'Table of fees'!B42","v":"Statutory right - access prevented"},{"$f":"IFERROR(VLOOKUP($A43,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(A43,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":829.46777381081267},{"$f":"B43*C43","v":829.46777381081267},null,{"$f":"IFERROR(VLOOKUP($A43,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A43,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":834.46092766953984},{"$f":"F43*G43","v":834.46092766953984},null,{"$f":"IFERROR(VLOOKUP($A43,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A43,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":840.05991697930733},{"$f":"J43*K43","v":840.05991697930733},null,{"$f":"IFERROR(VLOOKUP($A43,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A43,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":843.45400386707206},{"$f":"N43*O43","v":843.45400386707206},null,{"$f":"IFERROR(VLOOKUP($A43,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A43,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":847.90828066996448},{"$f":"R43*S43","v":847.90828066996448}]
[{"$f":"'Table of fees'!B43","v":"Tariff change"},{"$f":"IFERROR(VLOOKUP($A44,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(A44,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":46.181987606462009},{"$f":"B44*C44","v":46.181987606462009},null,{"$f":"IFERROR(VLOOKUP($A44,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A44,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":46.87790645024279},{"$f":"F44*G44","v":46.87790645024279},null,{"$f":"IFERROR(VLOOKUP($A44,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A44,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":47.634489183025039},{"$f":"J44*K44","v":47.634489183025039},null,{"$f":"IFERROR(VLOOKUP($A44,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A44,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":48.333763140594094},{"$f":"N44*O44","v":48.333763140594094},null,{"$f":"IFERROR(VLOOKUP($A44,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A44,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":49.121319291433558},{"$f":"R44*S44","v":49.121319291433558}]
[{"$f":"'Table of fees'!B44","v":"Emergency maintenance contestable meters"},{"$f":"IFERROR(VLOOKUP($A45,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(A45,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":60.163358770037881},{"$f":"B45*C45","v":60.163358770037881},null,{"$f":"IFERROR(VLOOKUP($A45,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A45,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":61.274135125720981},{"$f":"F45*G45","v":61.274135125720981},null,{"$f":"IFERROR(VLOOKUP($A45,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A45,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":62.666458383046283},{"$f":"J45*K45","v":62.666458383046283},null,{"$f":"IFERROR(VLOOKUP($A45,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A45,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":63.551085509444583},{"$f":"N45*O45","v":63.551085509444583},null,{"$f":"IFERROR(VLOOKUP($A45,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A45,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":64.858425686448896},{"$f":"R45*S45","v":64.858425686448896}]
[{"$f":"'Table of fees'!B45","v":"Emergency maintenance contestable meters - after hours"},{"$f":"IFERROR(VLOOKUP($A46,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(A46,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":349.44115787551488},349.44115787551488,null,{"$f":"IFERROR(VLOOKUP($A46,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A46,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":354.52123533668021},354.52123533668021,null,{"$f":"IFERROR(VLOOKUP($A46,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A46,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":360.99533327673402},{"$f":"J46*K46","v":360.99533327673402},null,{"$f":"IFERROR(VLOOKUP($A46,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A46,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":364.68211613831841},{"$f":"N46*O46","v":364.68211613831841},null,{"$f":"IFERROR(VLOOKUP($A46,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A46,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":370.49114564404977},{"$f":"R46*S46","v":370.49114564404977}]
[{"$f":"'Table of fees'!B46","v":"Meter recovery and disposal"},{"$f":"IFERROR(VLOOKUP($A47,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(A47,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":86.998685102436255},{"$f":"B47*C47","v":86.998685102436255},null,{"$f":"IFERROR(VLOOKUP($A47,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A47,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":88.320511378498324},{"$f":"F47*G47","v":88.320511378498324},null,{"$f":"IFERROR(VLOOKUP($A47,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A47,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":90.124196477993337},{"$f":"J47*K47","v":90.124196477993337},null,{"$f":"IFERROR(VLOOKUP($A47,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A47,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":90.913787650582464},{"$f":"N47*O47","v":90.913787650582464},null,{"$f":"IFERROR(VLOOKUP($A47,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A47,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":92.439507701071591},{"$f":"R47*S47","v":92.439507701071591}]
[{"$f":"'Table of fees'!A47","v":"Basic Connection establishment charges (including temporary builders supply)"},null,null,null,null,null,null,null,null,null,null,{"$f":"J48*K48","v":0},null,null,null,{"$f":"N48*O48","v":0},null,null,null,{"$f":"R48*S48","v":0}]
[{"$f":"'Table of fees'!B48","v":"Creation of a NMI"},{"$f":"IFERROR(VLOOKUP($A49,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(A49,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":40.156712327967014},{"$f":"B49*C49","v":40.156712327967014},null,{"$f":"IFERROR(VLOOKUP($A49,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A49,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":40.81957551778666},{"$f":"F49*G49","v":40.81957551778666},null,{"$f":"IFERROR(VLOOKUP($A49,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A49,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":41.538908969207483},{"$f":"J49*K49","v":41.538908969207483},null,{"$f":"IFERROR(VLOOKUP($A49,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A49,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":42.217453596544267},{"$f":"N49*O49","v":42.217453596544267},null,{"$f":"IFERROR(VLOOKUP($A49,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A49,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":42.976804203906397},{"$f":"R49*S49","v":42.976804203906397}]
[{"$f":"'Table of fees'!B49","v":"Overhead service, single span - single phase"},{"$f":"IFERROR(VLOOKUP($A50,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},{"$f":"IFERROR(VLOOKUP(A50,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":511.73005204554772},163241.88660252973,null,{"$f":"IFERROR(VLOOKUP($A50,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},{"$f":"IFERROR(VLOOKUP($A50,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":516.12643465782492},164644.33265584614,null,{"$f":"IFERROR(VLOOKUP($A50,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},{"$f":"IFERROR(VLOOKUP($A50,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":522.70520530777446},166742.96049318006,null,{"$f":"IFERROR(VLOOKUP($A50,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},{"$f":"IFERROR(VLOOKUP($A50,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":524.10842392755012},167190.5872328885,null,{"$f":"IFERROR(VLOOKUP($A50,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},{"$f":"IFERROR(VLOOKUP($A50,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":528.9109452656802},168722.59153975197]
[{"$f":"'Table of fees'!B50","v":"Overhead service, single span - multi phase"},{"$f":"IFERROR(VLOOKUP($A51,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},{"$f":"IFERROR(VLOOKUP(A51,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":719.16039276321885},79107.643203954067,null,{"$f":"IFERROR(VLOOKUP($A51,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},{"$f":"IFERROR(VLOOKUP($A51,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":724.13752781652943},79655.128059818235,null,{"$f":"IFERROR(VLOOKUP($A51,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},{"$f":"IFERROR(VLOOKUP($A51,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":731.86357022305026},80504.992724535536,null,{"$f":"IFERROR(VLOOKUP($A51,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},{"$f":"IFERROR(VLOOKUP($A51,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":732.82750705729359},80611.025776302296,null,{"$f":"IFERROR(VLOOKUP($A51,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},{"$f":"IFERROR(VLOOKUP($A51,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":738.10242970278898},81191.267267306786]
[{"$f":"'Table of fees'!B51","v":"Underground service in turret/cabinet - single phase "},{"$f":"IFERROR(VLOOKUP($A52,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},{"$f":"IFERROR(VLOOKUP(A52,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":182.09380037089679},303914.55281902675,null,{"$f":"IFERROR(VLOOKUP($A52,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},{"$f":"IFERROR(VLOOKUP($A52,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":185.14851162142503},309012.86589615839,null,{"$f":"IFERROR(VLOOKUP($A52,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},{"$f":"IFERROR(VLOOKUP($A52,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":189.09396928938816},315597.83474398882,null,{"$f":"IFERROR(VLOOKUP($A52,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},{"$f":"IFERROR(VLOOKUP($A52,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":191.31298446994322},319301.37108033523,null,{"$f":"IFERROR(VLOOKUP($A52,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},{"$f":"IFERROR(VLOOKUP($A52,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":194.88024686256284},325255.13201361737]
[{"$f":"'Table of fees'!B52","v":"Underground service in turret/cabinet - multi phase "},{"$f":"IFERROR(VLOOKUP($A53,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},{"$f":"IFERROR(VLOOKUP(A53,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":221.57667377548205},73563.45569346004,null,{"$f":"IFERROR(VLOOKUP($A53,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},{"$f":"IFERROR(VLOOKUP($A53,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":224.88429411525294},74661.585646263979,null,{"$f":"IFERROR(VLOOKUP($A53,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},{"$f":"IFERROR(VLOOKUP($A53,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":229.32354199152942},76135.415941187763,null,{"$f":"IFERROR(VLOOKUP($A53,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},{"$f":"IFERROR(VLOOKUP($A53,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":231.41892425371626},76831.082852233798,null,{"$f":"IFERROR(VLOOKUP($A53,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},{"$f":"IFERROR(VLOOKUP($A53,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":235.24083217213933},78099.956281150255]
[{"$f":"'Table of fees'!B53","v":"Underground service with pole mounted fuse - single phase"},{"$f":"IFERROR(VLOOKUP($A54,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},{"$f":"IFERROR(VLOOKUP(A54,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":387.78289440635706},146969.71698000934,null,{"$f":"IFERROR(VLOOKUP($A54,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},{"$f":"IFERROR(VLOOKUP($A54,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":392.1069778070767},148608.54458888207,null,{"$f":"IFERROR(VLOOKUP($A54,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},{"$f":"IFERROR(VLOOKUP($A54,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":398.53167263672827},151043.50392932002,null,{"$f":"IFERROR(VLOOKUP($A54,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},{"$f":"IFERROR(VLOOKUP($A54,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":400.12015499611141},151645.53874352624,null,{"$f":"IFERROR(VLOOKUP($A54,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},{"$f":"IFERROR(VLOOKUP($A54,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":404.95826885670749},153479.18389669215]
[{"$f":"'Table of fees'!B54","v":"Underground service with pole mounted fuse - multi phase"},{"$f":"IFERROR(VLOOKUP($A55,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},{"$f":"IFERROR(VLOOKUP(A55,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":481.56061975239948},72715.653582612314,null,{"$f":"IFERROR(VLOOKUP($A55,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},{"$f":"IFERROR(VLOOKUP($A55,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":486.39916125841046},73446.273350019983,null,{"$f":"IFERROR(VLOOKUP($A55,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},{"$f":"IFERROR(VLOOKUP($A55,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":493.82984892968318},74568.307188382154,null,{"$f":"IFERROR(VLOOKUP($A55,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},{"$f":"IFERROR(VLOOKUP($A55,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":495.14892599720247},74767.487825577569,null,{"$f":"IFERROR(VLOOKUP($A55,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},{"$f":"IFERROR(VLOOKUP($A55,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":500.49207751877611},75574.303705335187]
[{"$f":"'Table of fees'!B55","v":"Basic connection – after hours"},{"$f":"IFERROR(VLOOKUP($A56,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(A56,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":910.96433791921811},910.96433791921811,null,{"$f":"IFERROR(VLOOKUP($A56,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A56,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":919.32978674435196},919.32978674435196,null,{"$f":"IFERROR(VLOOKUP($A56,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A56,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":931.50635183769236},931.50635183769236,null,{"$f":"IFERROR(VLOOKUP($A56,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A56,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":934.51903111106731},934.51903111106731,null,{"$f":"IFERROR(VLOOKUP($A56,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A56,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":943.47798296611052},943.47798296611052]
[{"$f":"'Table of fees'!B56","v":"Connection establishment - wasted visit"},{"$f":"IFERROR(VLOOKUP($A57,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(A57,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":158.99686413202539},158.99686413202539,null,{"$f":"IFERROR(VLOOKUP($A57,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A57,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":161.92316355246086},161.92316355246086,null,{"$f":"IFERROR(VLOOKUP($A57,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A57,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":165.61755497306839},165.61755497306839,null,{"$f":"IFERROR(VLOOKUP($A57,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A57,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":167.90340207588267},167.90340207588267,null,{"$f":"IFERROR(VLOOKUP($A57,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A57,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":171.34430526696747},171.34430526696747]
[{"$f":"'Table of fees'!A57","v":"Temporary Disconnection/Reconnection"}]
[{"$f":"'Table of fees'!B58","v":"Disconnect/reconnect overhead service for facia repairs - single phase"},{"$f":"IFERROR(VLOOKUP($A59,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP(A59,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":374.30832609437789},7486.1665218875578,null,{"$f":"IFERROR(VLOOKUP($A59,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A59,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":378.45079127939493},7569.0158255878987,null,{"$f":"IFERROR(VLOOKUP($A59,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A59,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":384.67527686410085},7693.505537282017,null,{"$f":"IFERROR(VLOOKUP($A59,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A59,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":386.07735777953627},7721.5471555907252,null,{"$f":"IFERROR(VLOOKUP($A59,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A59,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":390.70229466685345},7814.0458933370692]
[{"$f":"'Table of fees'!B59","v":"Disconnect/reconnect overhead service for facia repairs - multi phase"},{"$f":"IFERROR(VLOOKUP($A60,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP(A60,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":451.82979640398531},9036.5959280797069,null,{"$f":"IFERROR(VLOOKUP($A60,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A60,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":456.47723731128156},9129.5447462256307,null,{"$f":"IFERROR(VLOOKUP($A60,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A60,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":463.68750796618883},9273.7501593237757,null,{"$f":"IFERROR(VLOOKUP($A60,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A60,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":464.84448180407543},9296.8896360815088,null,{"$f":"IFERROR(VLOOKUP($A60,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP($A60,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":469.97912447976915},9399.5824895953829]
[{"$f":"'Table of fees'!B60","v":"Temporary disconnect/reconnect – retailer requested outage"},{"$f":"IFERROR(VLOOKUP($A61,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(A61,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":360.78756930237228},{"$f":"B61*C61","v":360.78756930237228},null,{"$f":"IFERROR(VLOOKUP($A61,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A61,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":365.36124985504125},{"$f":"F61*G61","v":365.36124985504125},null,{"$f":"IFERROR(VLOOKUP($A61,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A61,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":371.82339311426023},{"$f":"J61*K61","v":371.82339311426023},null,{"$f":"IFERROR(VLOOKUP($A61,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A61,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":374.07860353425997},{"$f":"N61*O61","v":374.07860353425997},null,{"$f":"IFERROR(VLOOKUP($A61,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A61,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":379.24225736138732},{"$f":"R61*S61","v":379.24225736138732}]
[{"$f":"'Table of fees'!B61","v":"Temporary disconnect/reconnect – after hours"},{"$f":"IFERROR(VLOOKUP($A62,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(A62,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":774.17657600898838},774.17657600898838,null,{"$f":"IFERROR(VLOOKUP($A62,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A62,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":781.83953432480985},781.83953432480985,null,{"$f":"IFERROR(VLOOKUP($A62,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A62,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":792.79249315547452},792.79249315547452,null,{"$f":"IFERROR(VLOOKUP($A62,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A62,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":795.97484906210389},795.97484906210389,null,{"$f":"IFERROR(VLOOKUP($A62,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A62,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":804.27599258607802},804.27599258607802]
[{"$f":"'Table of fees'!B62","v":"Temporary disconnect/reconnect – wasted visit"},{"$f":"IFERROR(VLOOKUP($A63,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(A63,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":180.50465032035916},180.50465032035916,null,{"$f":"IFERROR(VLOOKUP($A63,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A63,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":183.38467619967844},183.38467619967844,null,{"$f":"IFERROR(VLOOKUP($A63,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A63,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":187.14469910888096},187.14469910888096,null,{"$f":"IFERROR(VLOOKUP($A63,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A63,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":189.15954771818846},189.15954771818846,null,{"$f":"IFERROR(VLOOKUP($A63,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A63,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":192.51022013456446},192.51022013456446]
[{"$f":"'Table of fees'!A63","v":"Basic connection alteration  "}]
[{"$f":"'Table of fees'!B64","v":"Connection alteration – overhead single phase"},{"$f":"IFERROR(VLOOKUP($A65,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},{"$f":"IFERROR(VLOOKUP(A65,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":302.1387261894327},215122.77304687607,null,{"$f":"IFERROR(VLOOKUP($A65,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},{"$f":"IFERROR(VLOOKUP($A65,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":305.9530958434957},217838.60424056894,null,{"$f":"IFERROR(VLOOKUP($A65,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},{"$f":"IFERROR(VLOOKUP($A65,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":311.38190846665867},{"$f":"J65*K65","v":221703.91882826097},null,{"$f":"IFERROR(VLOOKUP($A65,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},{"$f":"IFERROR(VLOOKUP($A65,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":313.22763889511214},{"$f":"N65*O65","v":223018.07889331985},null,{"$f":"IFERROR(VLOOKUP($A65,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},{"$f":"IFERROR(VLOOKUP($A65,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":317.55837947187047},{"$f":"R65*S65","v":226101.56618397176}]
[{"$f":"'Table of fees'!B65","v":"Connection alteration – overhead multi phase"},{"$f":"IFERROR(VLOOKUP($A66,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},{"$f":"IFERROR(VLOOKUP(A66,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":379.66019649904018},58467.670260852188,null,{"$f":"IFERROR(VLOOKUP($A66,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},{"$f":"IFERROR(VLOOKUP($A66,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":383.97954187538232},{"$f":"F66*G66","v":59132.849448808876},null,{"$f":"IFERROR(VLOOKUP($A66,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},{"$f":"IFERROR(VLOOKUP($A66,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":390.3941395687466},60120.697493586973,null,{"$f":"IFERROR(VLOOKUP($A66,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},{"$f":"IFERROR(VLOOKUP($A66,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":391.99476291965124},60367.19348962629,null,{"$f":"IFERROR(VLOOKUP($A66,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},{"$f":"IFERROR(VLOOKUP($A66,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":396.83520928478606},61112.62222985705]
[{"$f":"'Table of fees'!B66","v":"Connection of new consumer mains to an existing installation – underground single phase to turret"},{"$f":"IFERROR(VLOOKUP($A67,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP(A67,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":220.42079518598732},8596.4110122535058,null,{"$f":"IFERROR(VLOOKUP($A67,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A67,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":223.61280206231615},8720.8992804303307,null,{"$f":"IFERROR(VLOOKUP($A67,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A67,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":227.82825810817349},8885.3020662187664,null,{"$f":"IFERROR(VLOOKUP($A67,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A67,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":229.95767700736658},8968.3494032872968,null,{"$f":"IFERROR(VLOOKUP($A67,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A67,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":233.64692515551096},9112.2300810649267]
[{"$f":"'Table of fees'!B67","v":"Connection of new consumer mains to an existing installation – underground single phase to pole"},{"$f":"IFERROR(VLOOKUP($A68,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},{"$f":"IFERROR(VLOOKUP(A68,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":340.8994613442365},{"$f":"B68*C68","v":74316.082573043561},null,{"$f":"IFERROR(VLOOKUP($A68,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},{"$f":"IFERROR(VLOOKUP($A68,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":344.96631885943896},{"$f":"F68*G68","v":75202.657511357698},null,{"$f":"IFERROR(VLOOKUP($A68,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},{"$f":"IFERROR(VLOOKUP($A68,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":350.88802401770261},{"$f":"J68*K68","v":76493.589235859166},null,{"$f":"IFERROR(VLOOKUP($A68,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},{"$f":"IFERROR(VLOOKUP($A68,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":352.61120090738166},{"$f":"N68*O68","v":76869.241797809198},null,{"$f":"IFERROR(VLOOKUP($A68,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},{"$f":"IFERROR(VLOOKUP($A68,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":357.19679437832826},{"$f":"R68*S68","v":77868.901174475555}]
[{"$f":"'Table of fees'!B68","v":"Connection of new consumer mains to an existing installation – underground multi phase to turret"},{"$f":"IFERROR(VLOOKUP($A69,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP(A69,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":263.5197894503807},10277.271788564847,null,{"$f":"IFERROR(VLOOKUP($A69,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A69,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":266.9668147235962},10411.705774220252,null,{"$f":"IFERROR(VLOOKUP($A69,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A69,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":271.68055609325313},10595.541687636873,null,{"$f":"IFERROR(VLOOKUP($A69,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A69,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":273.68093706047284},10673.55654535844,null,{"$f":"IFERROR(VLOOKUP($A69,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP($A69,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":277.62379233333593},10827.327901000101]
[{"$f":"'Table of fees'!B69","v":"Connection of new consumer mains to an existing installation – underground multi phase to pole"},{"$f":"IFERROR(VLOOKUP($A70,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP(A70,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":418.42093165384392},{"$f":"B70*C70","v":74060.504902730376},null,{"$f":"IFERROR(VLOOKUP($A70,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP($A70,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":422.99276489132558},{"$f":"F70*G70","v":74869.719385764634},null,{"$f":"IFERROR(VLOOKUP($A70,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP($A70,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":429.90025511979053},{"$f":"J70*K70","v":76092.345156202922},null,{"$f":"IFERROR(VLOOKUP($A70,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP($A70,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":431.37832493192087},{"$f":"N70*O70","v":76353.963512949995},null,{"$f":"IFERROR(VLOOKUP($A70,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP($A70,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":436.4736241912438},{"$f":"R70*S70","v":77255.831481850153}]
[{"$f":"'Table of fees'!B70","v":"Augment single phase overhead service to multi phase supply"},{"$f":"IFERROR(VLOOKUP($A71,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP(A71,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":777.30149549542455},4663.8089729725471,null,{"$f":"IFERROR(VLOOKUP($A71,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A71,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":782.65736234044437},4695.9441740426664,null,{"$f":"IFERROR(VLOOKUP($A71,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A71,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":791.12274354961619},4746.7364612976971,null,{"$f":"IFERROR(VLOOKUP($A71,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A71,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":791.90285007569787},4751.4171004541877,null,{"$f":"IFERROR(VLOOKUP($A71,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP($A71,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":797.56005206247585},4785.3603123748553]
[{"$f":"'Table of fees'!B71","v":"Augment multi phase overhead service to single phase supply"},{"$f":"IFERROR(VLOOKUP($A72,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},{"$f":"IFERROR(VLOOKUP(A72,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":569.8711547777533},29063.428893665419,null,{"$f":"IFERROR(VLOOKUP($A72,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},{"$f":"IFERROR(VLOOKUP($A72,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":574.64626918173974},29306.959728268728,null,{"$f":"IFERROR(VLOOKUP($A72,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},{"$f":"IFERROR(VLOOKUP($A72,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":581.96437863434039},29680.18331035136,null,{"$f":"IFERROR(VLOOKUP($A72,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},{"$f":"IFERROR(VLOOKUP($A72,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":583.1837669459544},29742.372114243673,null,{"$f":"IFERROR(VLOOKUP($A72,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},{"$f":"IFERROR(VLOOKUP($A72,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":588.36856762536684},30006.796948893709]
[{"$f":"'Table of fees'!B72","v":"Augment single phase overhead service to underground supply (turret)"},{"$f":"IFERROR(VLOOKUP($A73,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},{"$f":"IFERROR(VLOOKUP(A73,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":361.45262487617072},22410.062742322585,null,{"$f":"IFERROR(VLOOKUP($A73,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},{"$f":"IFERROR(VLOOKUP($A73,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":365.64641042171951},22670.07744614661,null,{"$f":"IFERROR(VLOOKUP($A73,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},{"$f":"IFERROR(VLOOKUP($A73,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":371.81601972282624},23052.593222815227,null,{"$f":"IFERROR(VLOOKUP($A73,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},{"$f":"IFERROR(VLOOKUP($A73,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":373.47616686573264},23155.522345675425,null,{"$f":"IFERROR(VLOOKUP($A73,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},{"$f":"IFERROR(VLOOKUP($A73,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":378.18885000504315},23447.708700312676]
[{"$f":"'Table of fees'!B73","v":"Augment multi phase overhead service to underground supply (turret)"},{"$f":"IFERROR(VLOOKUP($A74,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},{"$f":"IFERROR(VLOOKUP(A74,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":438.9740951857782},15364.093331502238,null,{"$f":"IFERROR(VLOOKUP($A74,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},{"$f":"IFERROR(VLOOKUP($A74,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":443.67285645360607},15528.549975876213,null,{"$f":"IFERROR(VLOOKUP($A74,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},{"$f":"IFERROR(VLOOKUP($A74,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":450.82825082491422},15778.988778871997,null,{"$f":"IFERROR(VLOOKUP($A74,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},{"$f":"IFERROR(VLOOKUP($A74,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":452.24329089027174},15828.515181159511,null,{"$f":"IFERROR(VLOOKUP($A74,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},{"$f":"IFERROR(VLOOKUP($A74,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":457.46567981795874},16011.298793628555]
[{"$f":"'Table of fees'!B74","v":"Augment single phase overhead service to underground supply (pole)"},{"$f":"IFERROR(VLOOKUP($A75,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP(A75,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":445.92399713856264},1783.6959885542506,null,{"$f":"IFERROR(VLOOKUP($A75,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A75,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":450.62681233099164},1802.5072493239666,null,{"$f":"IFERROR(VLOOKUP($A75,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A75,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":457.7908459632942},1831.1633838531768,null,{"$f":"IFERROR(VLOOKUP($A75,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A75,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":459.19549801451575},1836.781992058063,null,{"$f":"IFERROR(VLOOKUP($A75,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP($A75,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":464.41589121639424},1857.663564865577]
[{"$f":"'Table of fees'!B75","v":"Augment multi phase overhead service to underground supply (pole)"},{"$f":"IFERROR(VLOOKUP($A76,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(A76,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":539.70172248460506},1619.1051674538153,null,{"$f":"IFERROR(VLOOKUP($A76,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A76,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":544.9189957823254},1634.7569873469761,null,{"$f":"IFERROR(VLOOKUP($A76,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A76,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":553.08902225624922},1659.2670667687476,null,{"$f":"IFERROR(VLOOKUP($A76,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A76,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":554.22426901560675},1662.6728070468203,null,{"$f":"IFERROR(VLOOKUP($A76,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP($A76,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":559.94969987846287},1679.8490996353885]
[{"$f":"'Table of fees'!B76","v":"Basic connection alteration – after hours"},{"$f":"IFERROR(VLOOKUP($A77,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(A77,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":968.75883331774662},968.75883331774662,null,{"$f":"IFERROR(VLOOKUP($A77,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A77,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":977.62502002628617},977.62502002628617,null,{"$f":"IFERROR(VLOOKUP($A77,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A77,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":990.66360454872108},990.66360454872108,null,{"$f":"IFERROR(VLOOKUP($A77,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A77,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":993.61598338788008},993.61598338788008,null,{"$f":"IFERROR(VLOOKUP($A77,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A77,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":1003.0811551524108},1003.0811551524108]
[{"$f":"'Table of fees'!B77","v":"Basic connection wasted visit"},{"$f":"IFERROR(VLOOKUP($A78,'Volumes - Report Summary'!$A:$I,MATCH(B$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(A78,'Cost buildup Yr1'!C:AO,MATCH($C$1,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE),0)","v":176.16633693632056},176.16633693632056,null,{"$f":"IFERROR(VLOOKUP($A78,'Volumes - Report Summary'!$A:$I,MATCH(F$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A78,'Cost buildup Yr2'!C:AO,MATCH($C$1,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE),0)","v":179.16012104167999},179.16012104167999,null,{"$f":"IFERROR(VLOOKUP($A78,'Volumes - Report Summary'!$A:$I,MATCH(J$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A78,'Cost buildup Yr3'!C:AO,MATCH($C$1,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE),0)","v":182.98703292576567},182.98703292576567,null,{"$f":"IFERROR(VLOOKUP($A78,'Volumes - Report Summary'!$A:$I,MATCH(N$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A78,'Cost buildup Yr4'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":185.23106235523605},185.23106235523605,null,{"$f":"IFERROR(VLOOKUP($A78,'Volumes - Report Summary'!$A:$I,MATCH(R$3,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP($A78,'Cost buildup Yr5'!C:AO,MATCH($C$1,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE),0)","v":188.73353102588257},188.73353102588257]
[null,{"$f":"SUM(B5:B78)","v":66338},null,{"$f":"SUM(D5:D78)","v":6640216.7821453577},null,{"$f":"SUM(F5:F78)","v":64138},null,{"$f":"SUM(H5:H78)","v":6581280.8420884861},null,{"$f":"SUM(J5:J78)","v":61938},null,{"$f":"SUM(L5:L78)","v":6543717.2320915377},null,{"$f":"SUM(N5:N78)","v":59738},null,{"$f":"SUM(P5:P78)","v":6446962.1279505873},null,{"$f":"SUM(R5:R78)","v":57538},null,{"$f":"SUM(T5:T78)","v":6384330.0808592411}]

{"sheet":"Table of fees","index":7,"n_rows":79,"n_cols":40,"rows_kept":79,"cut":false,"hidden":false,"merged":[[0,2,0,37]]}
[null,null,"in real $2016/17"]
[null,null,"2017-18",null,null,null,null,null,null,{"$f":"'Master Data'!G14","v":"2019-20"},null,null,null,null,null,null,{"$f":"'Master Data'!H14","v":"2020-21"},null,null,null,null,null,null,{"$f":"'Master Data'!I14","v":"2021-22"},null,null,null,null,null,null,{"$f":"'Master Data'!J14","v":"2022-23"},null,null,null,null,null,null,{"$f":"'Master Data'!K14","v":"2023-24"}]
["Service group","Service type","Total Calculated Fee",{"$f":"'Cost buildup Yr1'!O3","v":"Labour Cost"},{"$f":"'Cost buildup Yr1'!Q3","v":"Material Cost"},{"$f":"'Cost buildup Yr1'!T3","v":"Vehicle Cost"},{"$f":"'Cost buildup Yr1'!AF3","v":"Total  Overheads"},{"$f":"'Cost buildup Yr1'!AA3","v":"Total Direct & Supervision"},{"$f":"'Cost buildup Yr1'!AI3","v":"Total Other"},"Total Calculated Fee",{"$f":"'Cost buildup Yr2'!$O3","v":"Labour Cost"},{"$f":"'Cost buildup Yr2'!$Q3","v":"Material Cost"},{"$f":"'Cost buildup Yr2'!$T3","v":"Vehicle Cost"},{"$f":"'Cost buildup Yr2'!$AF3","v":"Total  Overheads"},{"$f":"'Cost buildup Yr2'!$AA3","v":"Total Direct & Supervision"},{"$f":"'Cost buildup Yr2'!$AI3","v":"Total Other"},"Total Calculated Fee",{"$f":"'Cost buildup Yr2'!$O3","v":"Labour Cost"},{"$f":"'Cost buildup Yr2'!$Q3","v":"Material Cost"},{"$f":"'Cost buildup Yr2'!$T3","v":"Vehicle Cost"},{"$f":"'Cost buildup Yr2'!$AF3","v":"Total  Overheads"},{"$f":"'Cost buildup Yr2'!$AA3","v":"Total Direct & Supervision"},{"$f":"'Cost buildup Yr2'!$AI3","v":"Total Other"},"Total Calculated Fee",{"$f":"'Cost buildup Yr2'!$O3","v":"Labour Cost"},{"$f":"'Cost buildup Yr2'!$Q3","v":"Material Cost"},{"$f":"'Cost buildup Yr2'!$T3","v":"Vehicle Cost"},{"$f":"'Cost buildup Yr2'!$AF3","v":"Total  Overheads"},{"$f":"'Cost buildup Yr2'!$AA3","v":"Total Direct & Supervision"},{"$f":"'Cost buildup Yr2'!$AI3","v":"Total Other"},"Total Calculated Fee",{"$f":"'Cost buildup Yr2'!$O3","v":"Labour Cost"},{"$f":"'Cost buildup Yr2'!$Q3","v":"Material Cost"},{"$f":"'Cost buildup Yr2'!$T3","v":"Vehicle Cost"},{"$f":"'Cost buildup Yr2'!$AF3","v":"Total  Overheads"},{"$f":"'Cost buildup Yr2'!$AA3","v":"Total Direct & Supervision"},{"$f":"'Cost buildup Yr2'!$AI3","v":"Total Other"},"Total Calculated Fee",null,"CATERGORY"]
["De-energisation, re-energisation, special reads and retail contract terminations"]
["De-energistion, re-energisation and special reads","Site visit - no appointment",{"$f":"'Master Data'!D29*'Master Data'!$D$17","v":58.071515000000005},{"$f":"VLOOKUP($B5,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":18.277658278003805},{"$f":"VLOOKUP($B5,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B5,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":2.2320000000000002},{"$f":"VLOOKUP($B5,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":38.276926245395885},{"$f":"VLOOKUP($B5,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B5,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":4.2395857324195525},{"$f":"ROUND(SUM(D5:I5),2)","v":76.22},{"$f":"VLOOKUP($B5,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":18.367218803566026},{"$f":"VLOOKUP($B5,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B5,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":2.2320000000000002},{"$f":"VLOOKUP($B5,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":39.737480867305806},{"$f":"VLOOKUP($B5,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B5,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":4.3308875146056618},{"$f":"ROUND(SUM(K5:P5),2)","v":77.86},{"$f":"VLOOKUP($B5,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":18.457218175703495},{"$f":"VLOOKUP($B5,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B5,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":2.2320000000000002},{"$f":"VLOOKUP($B5,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":41.500970571852086},{"$f":"VLOOKUP($B5,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B5,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":4.4400580212223355},{"$f":"ROUND(SUM(R5:W5),2)","v":79.819999999999993},{"$f":"VLOOKUP($B5,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":18.547658544764438},{"$f":"VLOOKUP($B5,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B5,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":2.2320000000000002},{"$f":"VLOOKUP($B5,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":42.808447317538523},{"$f":"VLOOKUP($B5,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B5,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":4.5223953392809557},{"$f":"ROUND(SUM(Y5:AD5),2)","v":81.3},{"$f":"VLOOKUP($B5,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":18.638542071633783},{"$f":"VLOOKUP($B5,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B5,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":2.2320000000000002},{"$f":"VLOOKUP($B5,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":44.562750881477669},{"$f":"VLOOKUP($B5,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B5,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":4.6310768589295757},{"$f":"ROUND(SUM(AF5:AK5),2)","v":83.26}]
["De-energistion, re-energisation and special reads","Site visit - non-scheduled visit",{"$f":"'Master Data'!D30*'Master Data'!$D$17","v":128.36604500000001},{"$f":"VLOOKUP($B6,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":48.740422074676815},{"$f":"VLOOKUP($B6,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B6,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":5.9520000000000008},{"$f":"VLOOKUP($B6,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":56.810316406548203},{"$f":"VLOOKUP($B6,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":18.662041935673301},{"$f":"VLOOKUP($B6,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":7.6667055665553105},137.83000000000001,{"$f":"VLOOKUP($B6,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":48.97925014284273},{"$f":"VLOOKUP($B6,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B6,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":5.9520000000000008},{"$f":"VLOOKUP($B6,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":58.48180481169446},{"$f":"VLOOKUP($B6,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":18.685924742489895},{"$f":"VLOOKUP($B6,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":7.7806299041548943},139.88,{"$f":"VLOOKUP($B6,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":49.219248468542659},{"$f":"VLOOKUP($B6,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B6,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":5.9520000000000008},{"$f":"VLOOKUP($B6,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":60.79827261570361},{"$f":"VLOOKUP($B6,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":18.709924575059887},{"$f":"VLOOKUP($B6,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":7.9326193493331338},142.61000000000001,{"$f":"VLOOKUP($B6,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":49.460422786038507},{"$f":"VLOOKUP($B6,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B6,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":5.9520000000000008},{"$f":"VLOOKUP($B6,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":61.777060596864814},{"$f":"VLOOKUP($B6,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":18.734042006809471},{"$f":"VLOOKUP($B6,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.0058956454540819},143.93,{"$f":"VLOOKUP($B6,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":49.702778857690092},{"$f":"VLOOKUP($B6,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B6,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":5.9520000000000008},{"$f":"VLOOKUP($B6,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":63.740564118694564},{"$f":"VLOOKUP($B6,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":18.758277613974631},{"$f":"VLOOKUP($B6,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.1372482527721619},146.29]
["De-energistion, re-energisation and special reads","Site visit - same day premium service",{"$f":"'Master Data'!D31*'Master Data'!$D$17","v":217.38042000000002},{"$f":"VLOOKUP($B7,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":69.04893127245883},{"$f":"VLOOKUP($B7,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B7,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":8.4320000000000004},{"$f":"VLOOKUP($B7,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":110.09083087827493},{"$f":"VLOOKUP($B7,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":44.604139011382877},{"$f":"VLOOKUP($B7,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":13.67516057844867},245.85,{"$f":"VLOOKUP($B7,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":69.387271035693871},{"$f":"VLOOKUP($B7,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B7,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":8.4320000000000004},{"$f":"VLOOKUP($B7,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":113.90922460201341},{"$f":"VLOOKUP($B7,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":44.65488997586813},{"$f":"VLOOKUP($B7,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":13.922981412639592},250.31,{"$f":"VLOOKUP($B7,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":69.727268663768768},{"$f":"VLOOKUP($B7,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B7,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":8.4320000000000004},{"$f":"VLOOKUP($B7,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":118.75230362093394},{"$f":"VLOOKUP($B7,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":44.705889620079368},{"$f":"VLOOKUP($B7,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":14.231268506191665},255.85,{"$f":"VLOOKUP($B7,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":70.068932280221219},{"$f":"VLOOKUP($B7,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B7,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.4320000000000004},{"$f":"VLOOKUP($B7,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":121.75836063348325},{"$f":"VLOOKUP($B7,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":44.757139162547233},{"$f":"VLOOKUP($B7,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":14.431467849291225},259.45,{"$f":"VLOOKUP($B7,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":70.412270048394291},{"$f":"VLOOKUP($B7,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B7,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.4320000000000004},{"$f":"VLOOKUP($B7,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":126.30313121088378},{"$f":"VLOOKUP($B7,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":44.808639827773192},{"$f":"VLOOKUP($B7,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":14.722410820027319},264.68]
["De-energistion, re-energisation and special reads","Site visit - after hours",{"$f":"'Master Data'!D32*'Master Data'!$D$17","v":341.73716000000002},{"$f":"VLOOKUP($B8,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":152.61844662133177},{"$f":"VLOOKUP($B8,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B8,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":11.16},{"$f":"VLOOKUP($B8,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":125.05455832593059},{"$f":"VLOOKUP($B8,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":41.170921651580642},{"$f":"VLOOKUP($B8,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":19.437231276671852},349.44,{"$f":"VLOOKUP($B8,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":153.3662770097763},{"$f":"VLOOKUP($B8,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B8,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":11.16},{"$f":"VLOOKUP($B8,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":129.0668408671765},{"$f":"VLOOKUP($B8,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":41.208313171002864},{"$f":"VLOOKUP($B8,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":19.719804288724589},354.52,{"$f":"VLOOKUP($B8,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":154.11777176712417},{"$f":"VLOOKUP($B8,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B8,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":11.16},{"$f":"VLOOKUP($B8,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":134.3917556387039},{"$f":"VLOOKUP($B8,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":41.245887908870259},{"$f":"VLOOKUP($B8,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":20.079917962035729},361,{"$f":"VLOOKUP($B8,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":154.87294884878307},{"$f":"VLOOKUP($B8,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B8,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":11.16},{"$f":"VLOOKUP($B8,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":137.08052983761533},{"$f":"VLOOKUP($B8,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":41.283646762953204},{"$f":"VLOOKUP($B8,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":20.284990688966811},364.68,{"$f":"VLOOKUP($B8,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":155.6318262981421},{"$f":"VLOOKUP($B8,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B8,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":11.16},{"$f":"VLOOKUP($B8,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":141.76961795551955},{"$f":"VLOOKUP($B8,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":41.321590635421153},{"$f":"VLOOKUP($B8,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":20.608110754966976},370.49]
["De-energistion, re-energisation and special reads","Site visit - credit actions or site issues",{"$f":"'Master Data'!D33*'Master Data'!$D$17","v":135.077485},{"$f":"VLOOKUP($B9,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":56.863825753789619},{"$f":"VLOOKUP($B9,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B9,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":3.4720000000000004},{"$f":"VLOOKUP($B9,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":61.487162574746243},{"$f":"VLOOKUP($B9,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B9,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":7.9524299165420738},142.97,{"$f":"VLOOKUP($B9,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":57.142458499983185},{"$f":"VLOOKUP($B9,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B9,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":3.4720000000000004},{"$f":"VLOOKUP($B9,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":63.207888876428228},{"$f":"VLOOKUP($B9,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B9,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":8.0701921644619432},145.09,{"$f":"VLOOKUP($B9,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":57.4224565466331},{"$f":"VLOOKUP($B9,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B9,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":3.4720000000000004},{"$f":"VLOOKUP($B9,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":65.657688693865111},{"$f":"VLOOKUP($B9,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B9,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":8.2309772586566563},147.97999999999999,{"$f":"VLOOKUP($B9,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":57.703826583711589},{"$f":"VLOOKUP($B9,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B9,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":3.4720000000000004},{"$f":"VLOOKUP($B9,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":66.564070454382062},{"$f":"VLOOKUP($B9,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B9,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.3009358395350272},149.22999999999999,{"$f":"VLOOKUP($B9,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":57.986575333971771},{"$f":"VLOOKUP($B9,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B9,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":3.4720000000000004},{"$f":"VLOOKUP($B9,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":68.58566526775536},{"$f":"VLOOKUP($B9,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B9,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.4366616754330401},151.66999999999999]
["De-energistion, re-energisation and special reads","Site visit – credit actions pillar box/pole top",{"$f":"'Master Data'!D34*'Master Data'!$D$17","v":242.382485},{"$f":"VLOOKUP($B10,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":101.54254598891004},{"$f":"VLOOKUP($B10,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B10,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":19.975000000000001},{"$f":"VLOOKUP($B10,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":88.746674786536573},{"$f":"VLOOKUP($B10,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B10,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":13.161618507665116},236.62,{"$f":"VLOOKUP($B10,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":102.04010446425569},{"$f":"VLOOKUP($B10,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B10,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":19.975000000000001},{"$f":"VLOOKUP($B10,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":90.777665594690959},{"$f":"VLOOKUP($B10,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B10,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":13.310550060463267},239.3,{"$f":"VLOOKUP($B10,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":102.54010097613053},{"$f":"VLOOKUP($B10,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B10,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":19.975000000000001},{"$f":"VLOOKUP($B10,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":94.041347942737133},{"$f":"VLOOKUP($B10,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B10,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":13.532230745312615},243.28,{"$f":"VLOOKUP($B10,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":103.04254747091355},{"$f":"VLOOKUP($B10,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B10,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":19.975000000000001},{"$f":"VLOOKUP($B10,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":94.460208266238908},{"$f":"VLOOKUP($B10,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B10,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":13.586495716909591},244.26,{"$f":"VLOOKUP($B10,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":103.54745595352102},{"$f":"VLOOKUP($B10,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B10,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":19.975000000000001},{"$f":"VLOOKUP($B10,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":96.786861114712821},{"$f":"VLOOKUP($B10,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B10,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":13.753274679310284},247.26]
["De-energistion, re-energisation and special reads","Site visit – current transformer (CT) metering",{"$f":"'Master Data'!D35*'Master Data'!$D$17","v":125.86876500000001},{"$f":"VLOOKUP($B11,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":50.771272994455018},{"$f":"VLOOKUP($B11,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B11,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":6.2},{"$f":"VLOOKUP($B11,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":57.897000907610149},{"$f":"VLOOKUP($B11,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B11,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":7.5427972368229508},135.6,{"$f":"VLOOKUP($B11,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":51.020052232127846},{"$f":"VLOOKUP($B11,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B11,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":6.2},{"$f":"VLOOKUP($B11,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":59.578396458433758},{"$f":"VLOOKUP($B11,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B11,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":7.6564845318653889},137.65,{"$f":"VLOOKUP($B11,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":51.270050488065266},{"$f":"VLOOKUP($B11,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B11,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":6.2},{"$f":"VLOOKUP($B11,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":61.923558764740044},{"$f":"VLOOKUP($B11,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B11,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":7.8093394889815446},140.4,{"$f":"VLOOKUP($B11,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":51.521273735456774},{"$f":"VLOOKUP($B11,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B11,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":6.2},{"$f":"VLOOKUP($B11,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":62.888789602834372},{"$f":"VLOOKUP($B11,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B11,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":7.88098863461666},141.68,{"$f":"VLOOKUP($B11,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":51.773727976760512},{"$f":"VLOOKUP($B11,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B11,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":6.2},{"$f":"VLOOKUP($B11,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":64.86731951707722},{"$f":"VLOOKUP($B11,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B11,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.0123936013783545},144.05000000000001]
["De-energistion, re-energisation and special reads","Site visit – pillar box/pole top",{"$f":"'Master Data'!D36*'Master Data'!$D$17","v":242.382485},{"$f":"VLOOKUP($B12,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":101.54254598891004},{"$f":"VLOOKUP($B12,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B12,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":19.975000000000001},{"$f":"VLOOKUP($B12,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":88.746674786536573},{"$f":"VLOOKUP($B12,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B12,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":13.161618507665116},236.62,{"$f":"VLOOKUP($B12,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":102.04010446425569},{"$f":"VLOOKUP($B12,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B12,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":19.975000000000001},{"$f":"VLOOKUP($B12,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":90.777665594690959},{"$f":"VLOOKUP($B12,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B12,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":13.310550060463267},239.3,{"$f":"VLOOKUP($B12,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":102.54010097613053},{"$f":"VLOOKUP($B12,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B12,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":19.975000000000001},{"$f":"VLOOKUP($B12,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":94.041347942737133},{"$f":"VLOOKUP($B12,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B12,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":13.532230745312615},243.28,{"$f":"VLOOKUP($B12,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":103.04254747091355},{"$f":"VLOOKUP($B12,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B12,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":19.975000000000001},{"$f":"VLOOKUP($B12,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":94.460208266238908},{"$f":"VLOOKUP($B12,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B12,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":13.586495716909591},244.26,{"$f":"VLOOKUP($B12,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":103.54745595352102},{"$f":"VLOOKUP($B12,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B12,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":19.975000000000001},{"$f":"VLOOKUP($B12,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":96.786861114712806},{"$f":"VLOOKUP($B12,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B12,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":13.753274679310284},247.26]
["De-energistion, re-energisation and special reads","Site visit -  pillar box/pole top Wasted Visit",{"$f":"'Master Data'!D37*'Master Data'!$D$17","v":144.50081499999999},{"$f":"VLOOKUP($B13,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":56.863825753789619},{"$f":"VLOOKUP($B13,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B13,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":11.186},{"$f":"VLOOKUP($B13,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":61.684016949536634},{"$f":"VLOOKUP($B13,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B13,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":8.418379239217229},151.35,{"$f":"VLOOKUP($B13,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":57.142458499983185},{"$f":"VLOOKUP($B13,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B13,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":11.186},{"$f":"VLOOKUP($B13,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":63.409357705837323},{"$f":"VLOOKUP($B13,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B13,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":8.5364132785141393},153.47,{"$f":"VLOOKUP($B13,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":57.4224565466331},{"$f":"VLOOKUP($B13,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B13,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":11.186},{"$f":"VLOOKUP($B13,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":65.868991321807954},{"$f":"VLOOKUP($B13,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B13,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":8.6977775834424893},156.37,{"$f":"VLOOKUP($B13,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":57.703826583711589},{"$f":"VLOOKUP($B13,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B13,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":11.186},{"$f":"VLOOKUP($B13,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":66.763548733200025},{"$f":"VLOOKUP($B13,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B13,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.7670397101574054},157.61000000000001,{"$f":"VLOOKUP($B13,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":57.986575333971771},{"$f":"VLOOKUP($B13,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B13,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":11.186},{"$f":"VLOOKUP($B13,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":68.782871874778465},{"$f":"VLOOKUP($B13,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B13,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.9026317445866994},160.05000000000001]
["De-energistion, re-energisation and special reads","Transfer of retailer",{"$f":"'Master Data'!D38*'Master Data'!$D$17","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},0,{"$f":"VLOOKUP($B14,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},0,{"$f":"VLOOKUP($B14,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},0,{"$f":"VLOOKUP($B14,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},0,{"$f":"VLOOKUP($B14,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B14,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},0]
["Meter test"]
["Meter test","Meter test - single phase",{"$f":"'Master Data'!D46*'Master Data'!$D$17","v":210.620205},{"$f":"VLOOKUP($B16,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":91.388291390019035},{"$f":"VLOOKUP($B16,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B16,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":11.16},{"$f":"VLOOKUP($B16,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":72.206856392415318},{"$f":"VLOOKUP($B16,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B16,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":10.778738144379952},{"$f":"ROUND(SUM(D16:I16),2)","v":193.78},{"$f":"VLOOKUP($B16,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":91.836094017830121},{"$f":"VLOOKUP($B16,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B16,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":11.16},{"$f":"VLOOKUP($B16,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":73.663178754607571},{"$f":"VLOOKUP($B16,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B16,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":10.89089110629115},195.8,{"$f":"VLOOKUP($B16,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":92.286090878517484},{"$f":"VLOOKUP($B16,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B16,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":11.16},{"$f":"VLOOKUP($B16,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":76.196819738342754},{"$f":"VLOOKUP($B16,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B16,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":11.066627375327638},198.96,{"$f":"VLOOKUP($B16,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":92.738292723822198},{"$f":"VLOOKUP($B16,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B16,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":11.16},{"$f":"VLOOKUP($B16,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":76.171746916181846},{"$f":"VLOOKUP($B16,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B16,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":11.091785274790807},{"$f":"ROUND(SUM(Y16:AD16),2)","v":199.41},{"$f":"VLOOKUP($B16,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":93.19271035816891},{"$f":"VLOOKUP($B16,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B16,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":11.16},{"$f":"VLOOKUP($B16,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":77.819993677594326},{"$f":"VLOOKUP($B16,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B16,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":11.215632207701024},{"$f":"ROUND(SUM(AF16:AK16),2)","v":201.63}]
["Meter test","Meter test - multi phase",{"$f":"'Master Data'!D47*'Master Data'!$D$17","v":401.30119000000002},{"$f":"VLOOKUP($B17,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":182.77658278003807},{"$f":"VLOOKUP($B17,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B17,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":22.32},{"$f":"VLOOKUP($B17,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":127.38831637989291},{"$f":"VLOOKUP($B17,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B17,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":20.069020500514505},{"$f":"ROUND(SUM(D17:I17),2)","v":360.8},{"$f":"VLOOKUP($B17,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":183.67218803566024},{"$f":"VLOOKUP($B17,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B17,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":22.32},{"$f":"VLOOKUP($B17,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":129.46575385465496},{"$f":"VLOOKUP($B17,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B17,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":20.244132717334136},363.95,{"$f":"VLOOKUP($B17,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":184.57218175703497},{"$f":"VLOOKUP($B17,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B17,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":22.32},{"$f":"VLOOKUP($B17,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":133.6353490308401},{"$f":"VLOOKUP($B17,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B17,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":20.542731503400411},369.32,{"$f":"VLOOKUP($B17,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":185.4765854476444},{"$f":"VLOOKUP($B17,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B17,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":22.32},{"$f":"VLOOKUP($B17,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":132.64770959357645},{"$f":"VLOOKUP($B17,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B17,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":20.537828917922479},369.23,{"$f":"VLOOKUP($B17,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":186.38542071633782},{"$f":"VLOOKUP($B17,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B17,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":22.32},{"$f":"VLOOKUP($B17,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":134.92659296521808},{"$f":"VLOOKUP($B17,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B17,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":20.725585545838211},372.6]
["Meter test","Meter test – current transformer (CT)",{"$f":"'Master Data'!D48*'Master Data'!$D$17","v":443.686665},{"$f":"VLOOKUP($B18,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":203.08509197782007},{"$f":"VLOOKUP($B18,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B18,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":24.8},{"$f":"VLOOKUP($B18,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":139.65086304377681},{"$f":"VLOOKUP($B18,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B18,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":22.133527690766627},{"$f":"ROUND(SUM(D18:I18),2)","v":397.91},{"$f":"VLOOKUP($B18,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":204.08020892851138},{"$f":"VLOOKUP($B18,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B18,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":24.8},{"$f":"VLOOKUP($B18,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":141.86632609910993},{"$f":"VLOOKUP($B18,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B18,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":22.322630853121467},401.31,{"$f":"VLOOKUP($B18,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":205.08020195226106},{"$f":"VLOOKUP($B18,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B18,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":24.8},{"$f":"VLOOKUP($B18,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":146.3994666513951},{"$f":"VLOOKUP($B18,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B18,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":22.64853242074992},407.17,{"$f":"VLOOKUP($B18,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":206.08509494182709},{"$f":"VLOOKUP($B18,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B18,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":24.8},{"$f":"VLOOKUP($B18,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":145.19792352188637},{"$f":"VLOOKUP($B18,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B18,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":22.636949727507293},406.97,{"$f":"VLOOKUP($B18,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":207.09491190704205},{"$f":"VLOOKUP($B18,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B18,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":24.8},{"$f":"VLOOKUP($B18,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":147.61694836246781},{"$f":"VLOOKUP($B18,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B18,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":22.838908509868702},410.6]
["Meter test","Meter test - after hours",{"$f":"'Master Data'!D49*'Master Data'!$D$17","v":805.02161999999998},{"$f":"VLOOKUP($B19,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":406.98252432355139},{"$f":"VLOOKUP($B19,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B19,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":29.76},{"$f":"VLOOKUP($B19,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":219.97617950289668},{"$f":"VLOOKUP($B19,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":54.819125536691615},{"$f":"VLOOKUP($B19,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":41.909578149488929},{"$f":"ROUND(SUM(D19:I19),2)","v":753.45},{"$f":"VLOOKUP($B19,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":408.97673869273677},{"$f":"VLOOKUP($B19,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B19,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":29.76},{"$f":"VLOOKUP($B19,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":225.10755128206932},{"$f":"VLOOKUP($B19,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":54.918836255150893},{"$f":"VLOOKUP($B19,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":42.335148134944461},761.1,{"$f":"VLOOKUP($B19,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":410.9807247123311},{"$f":"VLOOKUP($B19,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B19,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":29.76},{"$f":"VLOOKUP($B19,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":233.32274539757452},{"$f":"VLOOKUP($B19,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":55.019035556130603},{"$f":"VLOOKUP($B19,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":42.942959583729532},772.03,{"$f":"VLOOKUP($B19,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":412.9945302634215},{"$f":"VLOOKUP($B19,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B19,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":29.76},{"$f":"VLOOKUP($B19,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":234.24285130839252},{"$f":"VLOOKUP($B19,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":55.119725833685123},{"$f":"VLOOKUP($B19,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":43.121697626183902},775.24,{"$f":"VLOOKUP($B19,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":415.01820346171223},{"$f":"VLOOKUP($B19,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B19,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":29.76},{"$f":"VLOOKUP($B19,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":239.96301861491503},{"$f":"VLOOKUP($B19,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":55.220909493599663},{"$f":"VLOOKUP($B19,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":43.583769549486369},783.55]
["Meter test","Meter test - wasted visit",{"$f":"'Master Data'!D50*'Master Data'!$D$17","v":83.483289999999997},{"$f":"VLOOKUP($B20,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":30.462763796673013},{"$f":"VLOOKUP($B20,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B20,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":3.72},{"$f":"VLOOKUP($B20,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":35.419216400763595},{"$f":"VLOOKUP($B20,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B20,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":4.5852165736235859},{"$f":"ROUND(SUM(D20:I20),2)","v":82.43},{"$f":"VLOOKUP($B20,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":30.612031339276705},{"$f":"VLOOKUP($B20,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B20,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":3.72},{"$f":"VLOOKUP($B20,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":36.461462021242667},{"$f":"VLOOKUP($B20,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B20,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":4.6553966989291604},83.69,{"$f":"VLOOKUP($B20,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":30.76203029283916},{"$f":"VLOOKUP($B20,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B20,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":3.72},{"$f":"VLOOKUP($B20,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":37.904466876677844},{"$f":"VLOOKUP($B20,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B20,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":4.7492246232791215},85.38,{"$f":"VLOOKUP($B20,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":30.912764241274065},{"$f":"VLOOKUP($B20,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B20,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":3.72},{"$f":"VLOOKUP($B20,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":38.521105131252114},{"$f":"VLOOKUP($B20,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B20,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":4.7944228460363618},86.19,{"$f":"VLOOKUP($B20,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":31.064236786056306},{"$f":"VLOOKUP($B20,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B20,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":3.72},{"$f":"VLOOKUP($B20,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":39.748927485845158},{"$f":"VLOOKUP($B20,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B20,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":4.8756633156095655},87.65]
["Supply abolishment"]
["Supply abolishment","Remove service & meters",{"$f":"'Master Data'!D52*'Master Data'!$D$17","v":254.33236000000002},{"$f":"VLOOKUP($B22,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":101.54254598891004},{"$f":"VLOOKUP($B22,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B22,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":19.975000000000001},{"$f":"VLOOKUP($B22,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":88.746674786536573},{"$f":"VLOOKUP($B22,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B22,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":13.161618507665116},{"$f":"ROUND(SUM(D22:I22),2)","v":236.62},{"$f":"VLOOKUP($B22,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":102.04010446425569},{"$f":"VLOOKUP($B22,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B22,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":19.975000000000001},{"$f":"VLOOKUP($B22,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":90.777665594690959},{"$f":"VLOOKUP($B22,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B22,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":13.310550060463267},239.3,{"$f":"VLOOKUP($B22,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":102.54010097613053},{"$f":"VLOOKUP($B22,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B22,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":19.975000000000001},{"$f":"VLOOKUP($B22,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":94.041347942737133},{"$f":"VLOOKUP($B22,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B22,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":13.532230745312615},243.28,{"$f":"VLOOKUP($B22,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":103.04254747091355},{"$f":"VLOOKUP($B22,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B22,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":19.975000000000001},{"$f":"VLOOKUP($B22,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":94.460208266238908},{"$f":"VLOOKUP($B22,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B22,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":13.586495716909591},{"$f":"ROUND(SUM(Y22:AD22),2)","v":244.26},{"$f":"VLOOKUP($B22,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":103.54745595352102},{"$f":"VLOOKUP($B22,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B22,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":19.975000000000001},{"$f":"VLOOKUP($B22,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":96.786861114712806},{"$f":"VLOOKUP($B22,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B22,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":13.753274679310284},{"$f":"ROUND(SUM(AF22:AK22),2)","v":247.26}]
["Supply abolishment","Supply abolishment - after hours",{"$f":"'Master Data'!D53*'Master Data'!$D$17","v":639.70363499999996},{"$f":"VLOOKUP($B23,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":305.23689324266354},{"$f":"VLOOKUP($B23,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B23,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":35.954999999999998},{"$f":"VLOOKUP($B23,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":182.3728816764297},{"$f":"VLOOKUP($B23,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":50.041593982647228},{"$f":"VLOOKUP($B23,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":33.785415128312515},{"$f":"ROUND(SUM(D23:I23),2)","v":607.39},{"$f":"VLOOKUP($B23,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":306.73255401955259},{"$f":"VLOOKUP($B23,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B23,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":35.954999999999998},{"$f":"VLOOKUP($B23,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":187.06518192858854},{"$f":"VLOOKUP($B23,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":50.116377021491679},{"$f":"VLOOKUP($B23,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":34.154290753911376},614.02,{"$f":"VLOOKUP($B23,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":308.23554353424834},{"$f":"VLOOKUP($B23,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B23,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":35.954999999999998},{"$f":"VLOOKUP($B23,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":194.14251528331857},{"$f":"VLOOKUP($B23,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":50.191526497226462},{"$f":"VLOOKUP($B23,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":34.664098075041323},623.19000000000005,{"$f":"VLOOKUP($B23,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":309.74589769756614},{"$f":"VLOOKUP($B23,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B23,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":35.954999999999998},{"$f":"VLOOKUP($B23,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":195.74814318265192},{"$f":"VLOOKUP($B23,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":50.267044205392352},{"$f":"VLOOKUP($B23,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":34.852077411542453},626.57000000000005,{"$f":"VLOOKUP($B23,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":311.2636525962842},{"$f":"VLOOKUP($B23,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B23,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":35.954999999999998},{"$f":"VLOOKUP($B23,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":201.05166271868313},{"$f":"VLOOKUP($B23,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":50.342931950328264},{"$f":"VLOOKUP($B23,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":35.258320263925903},633.87]
["Supply abolishment","Supply abolishment - wasted visit",{"$f":"'Master Data'!D54*'Master Data'!$D$17","v":165.35700499999999},{"$f":"VLOOKUP($B24,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":60.925527593346025},{"$f":"VLOOKUP($B24,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B24,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":11.984999999999999},{"$f":"VLOOKUP($B24,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":64.144258571082077},{"$f":"VLOOKUP($B24,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B24,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":8.849582809076125},{"$f":"ROUND(SUM(D24:I24),2)","v":159.1},{"$f":"VLOOKUP($B24,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":61.224062678553409},{"$f":"VLOOKUP($B24,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B24,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":11.984999999999999},{"$f":"VLOOKUP($B24,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":65.897385695733107},{"$f":"VLOOKUP($B24,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B24,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":8.9704257132367857},161.27000000000001,{"$f":"VLOOKUP($B24,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":61.52406058567832},{"$f":"VLOOKUP($B24,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B24,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":11.984999999999999},{"$f":"VLOOKUP($B24,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":68.430114650983342},{"$f":"VLOOKUP($B24,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B24,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":9.1372733254306837},164.27,{"$f":"VLOOKUP($B24,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":61.82552848254813},{"$f":"VLOOKUP($B24,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B24,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":11.984999999999999},{"$f":"VLOOKUP($B24,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":69.281426872567181},{"$f":"VLOOKUP($B24,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B24,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":9.2051720744076029},165.49,{"$f":"VLOOKUP($B24,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":62.128473572112611},{"$f":"VLOOKUP($B24,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B24,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":11.984999999999999},{"$f":"VLOOKUP($B24,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":71.328689078408857},{"$f":"VLOOKUP($B24,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":13.192799728205621},{"$f":"VLOOKUP($B24,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":9.3435992841070252},167.98]
["Truck tee-up"]
["Truck tee-up","Tee-up/Appointment ",{"$f":"'Master Data'!D56*'Master Data'!$D$17","v":142.686385},{"$f":"VLOOKUP($B26,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":50.771272994455018},{"$f":"VLOOKUP($B26,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B26,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":19.975000000000001},{"$f":"VLOOKUP($B26,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":51.438368014903602},{"$f":"VLOOKUP($B26,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":9.8945997961542158},{"$f":"VLOOKUP($B26,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":7.7794672834447054},{"$f":"ROUND(SUM(D26:I26),2)","v":139.86000000000001},{"$f":"VLOOKUP($B26,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":51.020052232127846},{"$f":"VLOOKUP($B26,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B26,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":19.975000000000001},{"$f":"VLOOKUP($B26,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":52.793920763411627},{"$f":"VLOOKUP($B26,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":9.8945997961542158},{"$f":"VLOOKUP($B26,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":7.873962437430758},141.56,{"$f":"VLOOKUP($B26,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":51.270050488065266},{"$f":"VLOOKUP($B26,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B26,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":19.975000000000001},{"$f":"VLOOKUP($B26,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":54.797568707728388},{"$f":"VLOOKUP($B26,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":9.8945997961542158},{"$f":"VLOOKUP($B26,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":8.0067021986257298},143.94,{"$f":"VLOOKUP($B26,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":51.521273735456774},{"$f":"VLOOKUP($B26,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B26,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":19.975000000000001},{"$f":"VLOOKUP($B26,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":55.366687119494372},{"$f":"VLOOKUP($B26,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":9.8945997961542158},{"$f":"VLOOKUP($B26,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.0550203223501065},{"$f":"ROUND(SUM(Y26:AD26),2)","v":144.81},{"$f":"VLOOKUP($B26,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":51.773727976760512},{"$f":"VLOOKUP($B26,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B26,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":19.975000000000001},{"$f":"VLOOKUP($B26,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":56.934116416487392},{"$f":"VLOOKUP($B26,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":9.8945997961542158},{"$f":"VLOOKUP($B26,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.1622114627557849},{"$f":"ROUND(SUM(AF26:AK26),2)","v":146.74}]
["Truck tee-up","Tee-up/Appointment – after hours",{"$f":"'Master Data'!D57*'Master Data'!$D$17","v":639.70363499999996},{"$f":"VLOOKUP($B27,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":305.23689324266354},{"$f":"VLOOKUP($B27,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B27,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":35.954999999999998},{"$f":"VLOOKUP($B27,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":182.3728816764297},{"$f":"VLOOKUP($B27,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":50.041593982647228},{"$f":"VLOOKUP($B27,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":33.785415128312515},{"$f":"ROUND(SUM(D27:I27),2)","v":607.39},{"$f":"VLOOKUP($B27,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":306.73255401955259},{"$f":"VLOOKUP($B27,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B27,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":35.954999999999998},{"$f":"VLOOKUP($B27,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":187.06518192858854},{"$f":"VLOOKUP($B27,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":50.116377021491679},{"$f":"VLOOKUP($B27,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":34.154290753911376},614.02,{"$f":"VLOOKUP($B27,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":308.23554353424834},{"$f":"VLOOKUP($B27,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B27,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":35.954999999999998},{"$f":"VLOOKUP($B27,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":194.14251528331857},{"$f":"VLOOKUP($B27,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":50.191526497226462},{"$f":"VLOOKUP($B27,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":34.664098075041323},623.19000000000005,{"$f":"VLOOKUP($B27,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":309.74589769756614},{"$f":"VLOOKUP($B27,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B27,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":35.954999999999998},{"$f":"VLOOKUP($B27,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":195.74814318265192},{"$f":"VLOOKUP($B27,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":50.267044205392352},{"$f":"VLOOKUP($B27,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":34.852077411542453},626.57000000000005,{"$f":"VLOOKUP($B27,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":311.2636525962842},{"$f":"VLOOKUP($B27,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B27,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":35.954999999999998},{"$f":"VLOOKUP($B27,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":201.05166271868313},{"$f":"VLOOKUP($B27,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":50.342931950328264},{"$f":"VLOOKUP($B27,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":35.258320263925903},633.87]
["Truck tee-up","Tee-up/Appointment – no truck – after hours",{"$f":"'Master Data'!D58*'Master Data'!$D$17","v":341.73716000000002},{"$f":"VLOOKUP($B28,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":152.61844662133177},{"$f":"VLOOKUP($B28,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B28,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":11.16},{"$f":"VLOOKUP($B28,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":125.05455832593059},{"$f":"VLOOKUP($B28,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":41.170921651580642},{"$f":"VLOOKUP($B28,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":19.437231276671852},{"$f":"ROUND(SUM(D28:I28),2)","v":349.44},{"$f":"VLOOKUP($B28,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":153.3662770097763},{"$f":"VLOOKUP($B28,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B28,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":11.16},{"$f":"VLOOKUP($B28,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":129.0668408671765},{"$f":"VLOOKUP($B28,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":41.208313171002864},{"$f":"VLOOKUP($B28,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":19.719804288724589},354.52,{"$f":"VLOOKUP($B28,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":154.11777176712417},{"$f":"VLOOKUP($B28,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B28,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":11.16},{"$f":"VLOOKUP($B28,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":134.3917556387039},{"$f":"VLOOKUP($B28,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":41.245887908870259},{"$f":"VLOOKUP($B28,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":20.079917962035729},361,{"$f":"VLOOKUP($B28,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":154.87294884878307},{"$f":"VLOOKUP($B28,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B28,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":11.16},{"$f":"VLOOKUP($B28,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":137.08052983761533},{"$f":"VLOOKUP($B28,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":41.283646762953204},{"$f":"VLOOKUP($B28,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":20.284990688966811},364.68,{"$f":"VLOOKUP($B28,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":155.6318262981421},{"$f":"VLOOKUP($B28,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B28,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":11.16},{"$f":"VLOOKUP($B28,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":141.76961795551955},{"$f":"VLOOKUP($B28,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":41.321590635421153},{"$f":"VLOOKUP($B28,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":20.608110754966976},370.49]
["Truck tee-up","Tee-up/Appointment – wasted visit",{"$f":"'Master Data'!D59*'Master Data'!$D$17","v":93.589470000000006},{"$f":"VLOOKUP($B29,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":30.462763796673013},{"$f":"VLOOKUP($B29,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B29,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":11.984999999999999},{"$f":"VLOOKUP($B29,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":39.035211083312269},{"$f":"VLOOKUP($B29,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":9.8945997961542158},{"$f":"VLOOKUP($B29,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":5.382139148424617},{"$f":"ROUND(SUM(D29:I29),2)","v":96.76},{"$f":"VLOOKUP($B29,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":30.612031339276705},{"$f":"VLOOKUP($B29,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B29,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":11.984999999999999},{"$f":"VLOOKUP($B29,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":40.249442212235877},{"$f":"VLOOKUP($B29,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":9.8945997961542158},{"$f":"VLOOKUP($B29,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":5.4624492201775743},98.2,{"$f":"VLOOKUP($B29,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":30.76203029283916},{"$f":"VLOOKUP($B29,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B29,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":11.984999999999999},{"$f":"VLOOKUP($B29,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":41.882520638642816},{"$f":"VLOOKUP($B29,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":9.8945997961542158},{"$f":"VLOOKUP($B29,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":5.5674724778577724},100.09,{"$f":"VLOOKUP($B29,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":30.912764241274065},{"$f":"VLOOKUP($B29,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B29,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":11.984999999999999},{"$f":"VLOOKUP($B29,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":42.673988706314503},{"$f":"VLOOKUP($B29,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":9.8945997961542158},{"$f":"VLOOKUP($B29,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":5.6229681766064505},101.09,{"$f":"VLOOKUP($B29,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":31.064236786056306},{"$f":"VLOOKUP($B29,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B29,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":11.984999999999999},{"$f":"VLOOKUP($B29,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":44.102899157078312},{"$f":"VLOOKUP($B29,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":9.8945997961542158},{"$f":"VLOOKUP($B29,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":5.7160527350441122},102.76]
["Miscellaneous service"]
["Miscellaneous service","Open turret",{"$f":"'Master Data'!D61*'Master Data'!$D$17","v":134.39463500000002},{"$f":"VLOOKUP($B31,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":45.694145695009517},{"$f":"VLOOKUP($B31,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B31,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":17.977499999999999},{"$f":"VLOOKUP($B31,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":44.932499501018228},{"$f":"VLOOKUP($B31,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B31,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":6.8824440920406031},{"$f":"ROUND(SUM(D31:I31),2)","v":123.73},{"$f":"VLOOKUP($B31,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":45.91804700891506},{"$f":"VLOOKUP($B31,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B31,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":17.977499999999999},{"$f":"VLOOKUP($B31,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":46.085680394705648},{"$f":"VLOOKUP($B31,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B31,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":6.9635542340678294},125.19,{"$f":"VLOOKUP($B31,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":46.143045439258742},{"$f":"VLOOKUP($B31,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B31,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":17.977499999999999},{"$f":"VLOOKUP($B31,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":47.817148601287911},{"$f":"VLOOKUP($B31,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B31,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":7.0787901189827664},127.26,{"$f":"VLOOKUP($B31,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":46.369146361911099},{"$f":"VLOOKUP($B31,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B31,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":17.977499999999999},{"$f":"VLOOKUP($B31,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":48.25435566844196},{"$f":"VLOOKUP($B31,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B31,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":7.1178589595823647},{"$f":"ROUND(SUM(Y31:AD31),2)","v":127.96},{"$f":"VLOOKUP($B31,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":46.596355179084455},{"$f":"VLOOKUP($B31,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B31,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":17.977499999999999},{"$f":"VLOOKUP($B31,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":49.583633223641002},{"$f":"VLOOKUP($B31,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B31,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":7.2095360069150987},{"$f":"ROUND(SUM(AF31:AK31),2)","v":129.61000000000001}]
["Miscellaneous service","Data download",{"$f":"'Master Data'!D62*'Master Data'!$D$17","v":269.43310000000002},{"$f":"VLOOKUP($B32,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":101.54254598891004},{"$f":"VLOOKUP($B32,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B32,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B32,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":79.041181062894381},{"$f":"VLOOKUP($B32,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B32,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":13.475096463345849},242.25,{"$f":"VLOOKUP($B32,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":102.04010446425569},{"$f":"VLOOKUP($B32,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B32,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B32,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":80.582996410438966},{"$f":"VLOOKUP($B32,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B32,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":13.595215581514086},244.41,{"$f":"VLOOKUP($B32,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":102.54010097613053},{"$f":"VLOOKUP($B32,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B32,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B32,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":83.333530791273247},{"$f":"VLOOKUP($B32,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B32,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":13.786671851094653},247.86,{"$f":"VLOOKUP($B32,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":103.04254747091355},{"$f":"VLOOKUP($B32,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B32,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B32,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":83.159276304686614},{"$f":"VLOOKUP($B32,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B32,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":13.806002360377422},248.2,{"$f":"VLOOKUP($B32,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":103.54745595352102},{"$f":"VLOOKUP($B32,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B32,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B32,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":84.869480687015979},{"$f":"VLOOKUP($B32,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B32,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":13.936472508122199},250.55]
["Miscellaneous service","Alteration to unmetered supply",{"$f":"'Master Data'!D63*'Master Data'!$D$17","v":208.05464000000001},{"$f":"VLOOKUP($B33,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":76.156909491682526},{"$f":"VLOOKUP($B33,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B33,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":29.962499999999999},{"$f":"VLOOKUP($B33,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":63.537234898405217},{"$f":"VLOOKUP($B33,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B33,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":10.478436294570738},188.38,{"$f":"VLOOKUP($B33,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":76.530078348191765},{"$f":"VLOOKUP($B33,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B33,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":29.962499999999999},{"$f":"VLOOKUP($B33,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":64.902398221469269},{"$f":"VLOOKUP($B33,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B33,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":10.580824059947602},190.22,{"$f":"VLOOKUP($B33,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":76.905075732097899},{"$f":"VLOOKUP($B33,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B33,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":29.962499999999999},{"$f":"VLOOKUP($B33,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":67.189720704916269},{"$f":"VLOOKUP($B33,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B33,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":10.737634700134704},193.04,{"$f":"VLOOKUP($B33,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":77.281910603185167},{"$f":"VLOOKUP($B33,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B33,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":29.962499999999999},{"$f":"VLOOKUP($B33,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":67.293403288211778},{"$f":"VLOOKUP($B33,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B33,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":10.76593717819785},193.55,{"$f":"VLOOKUP($B33,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":77.660591965140767},{"$f":"VLOOKUP($B33,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B33,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":29.962499999999999},{"$f":"VLOOKUP($B33,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":68.830459112754625},{"$f":"VLOOKUP($B33,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B33,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":10.878774098482607},195.58]
["Miscellaneous service","Meter Relocation",{"$f":"'Master Data'!D64*'Master Data'!$D$17","v":161.630595},{"$f":"VLOOKUP($B34,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":66.002654892791526},{"$f":"VLOOKUP($B34,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B34,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":8.06},{"$f":"VLOOKUP($B34,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":56.878673062560424},{"$f":"VLOOKUP($B34,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B34,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":8.1981041565647992},147.38,{"$f":"VLOOKUP($B34,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":66.326067901766194},{"$f":"VLOOKUP($B34,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B34,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":8.06},{"$f":"VLOOKUP($B34,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":58.16246344903886},{"$f":"VLOOKUP($B34,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B34,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":8.2927684365569867},149.09,{"$f":"VLOOKUP($B34,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":66.651065634484851},{"$f":"VLOOKUP($B34,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B34,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":8.06},{"$f":"VLOOKUP($B34,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":60.241672712649049},{"$f":"VLOOKUP($B34,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B34,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":8.4343762286407546},151.63,{"$f":"VLOOKUP($B34,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":66.977655856093804},{"$f":"VLOOKUP($B34,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B34,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.06},{"$f":"VLOOKUP($B34,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":60.483979505794458},{"$f":"VLOOKUP($B34,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B34,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.4678842628097879},152.24,{"$f":"VLOOKUP($B34,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":67.305846369788668},{"$f":"VLOOKUP($B34,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B34,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.06},{"$f":"VLOOKUP($B34,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":61.957049431032175},{"$f":"VLOOKUP($B34,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B34,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.5739785026629161},154.13999999999999]
["Miscellaneous service","Tiger tails - standard single/multi phase",{"$f":"'Master Data'!D65*'Master Data'!$D$17","v":0},{"$f":"VLOOKUP($B35,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":203.08509197782007},{"$f":"VLOOKUP($B35,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":100},{"$f":"VLOOKUP($B35,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B35,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":142.58938796691828},{"$f":"VLOOKUP($B35,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B35,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":29.088941808739655},{"$f":"ROUND(SUM(D35:I35),2)","v":522.96},{"$f":"VLOOKUP($B35,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":204.08020892851138},{"$f":"VLOOKUP($B35,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":100},{"$f":"VLOOKUP($B35,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B35,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":144.87373285390083},{"$f":"VLOOKUP($B35,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B35,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":29.282102110978649},{"$f":"ROUND(SUM(K35:P35),2)","v":526.42999999999995},{"$f":"VLOOKUP($B35,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":205.08020195226106},{"$f":"VLOOKUP($B35,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":100},{"$f":"VLOOKUP($B35,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B35,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":149.55366649682131},{"$f":"VLOOKUP($B35,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B35,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":29.616649791645518},{"$f":"ROUND(SUM(R35:W35),2)","v":532.45000000000005},{"$f":"VLOOKUP($B35,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":206.08509494182709},{"$f":"VLOOKUP($B35,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":100},{"$f":"VLOOKUP($B35,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B35,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":148.17561652239019},{"$f":"VLOOKUP($B35,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B35,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":29.594670845236966},{"$f":"ROUND(SUM(Y35:AD35),2)","v":532.04999999999995},{"$f":"VLOOKUP($B35,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":207.09491190704205},{"$f":"VLOOKUP($B35,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":100},{"$f":"VLOOKUP($B35,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B35,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":150.56073119870192},{"$f":"VLOOKUP($B35,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B35,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":29.794632318922886},{"$f":"ROUND(SUM(AF35:AK35),2)","v":535.65}]
["Miscellaneous service","Tiger tails - scaffolding single phase",{"$f":"'Master Data'!D66*'Master Data'!$D$17","v":0},{"$f":"VLOOKUP($B36,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":324.93614716451214},{"$f":"VLOOKUP($B36,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":160},{"$f":"VLOOKUP($B36,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":63.919999999999995},{"$f":"VLOOKUP($B36,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":217.92778290410661},{"$f":"VLOOKUP($B36,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B36,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":45.649233421036215},{"$f":"ROUND(SUM(D36:I36),2)","v":820.68},{"$f":"VLOOKUP($B36,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":326.5283342856182},{"$f":"VLOOKUP($B36,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":160},{"$f":"VLOOKUP($B36,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":63.919999999999995},{"$f":"VLOOKUP($B36,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":221.08161037350516},{"$f":"VLOOKUP($B36,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B36,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":45.928773680416938},{"$f":"ROUND(SUM(K36:P36),2)","v":825.7},{"$f":"VLOOKUP($B36,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":328.12832312361769},{"$f":"VLOOKUP($B36,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":160},{"$f":"VLOOKUP($B36,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":63.919999999999995},{"$f":"VLOOKUP($B36,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":228.03089212740684},{"$f":"VLOOKUP($B36,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B36,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":46.432325718279913},{"$f":"ROUND(SUM(R36:W36),2)","v":834.76},{"$f":"VLOOKUP($B36,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":329.73615190692334},{"$f":"VLOOKUP($B36,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":160},{"$f":"VLOOKUP($B36,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":63.919999999999995},{"$f":"VLOOKUP($B36,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":225.26351589255196},{"$f":"VLOOKUP($B36,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B36,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":46.364028373383668},{"$f":"ROUND(SUM(Y36:AD36),2)","v":833.53},{"$f":"VLOOKUP($B36,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":331.35185905126724},{"$f":"VLOOKUP($B36,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":160},{"$f":"VLOOKUP($B36,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":63.919999999999995},{"$f":"VLOOKUP($B36,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":228.46913328394069},{"$f":"VLOOKUP($B36,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B36,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":46.648004388538318},{"$f":"ROUND(SUM(AF36:AK36),2)","v":838.63}]
["Miscellaneous service","Tiger tails - scaffolding multi phase",{"$f":"'Master Data'!D67*'Master Data'!$D$17","v":0},{"$f":"VLOOKUP($B37,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":365.55316556007614},{"$f":"VLOOKUP($B37,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":160},{"$f":"VLOOKUP($B37,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":71.91},{"$f":"VLOOKUP($B37,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":242.5301991195611},{"$f":"VLOOKUP($B37,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B37,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":49.961269119625207},898.2,{"$f":"VLOOKUP($B37,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":367.34437607132048},{"$f":"VLOOKUP($B37,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":160},{"$f":"VLOOKUP($B37,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":71.91},{"$f":"VLOOKUP($B37,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":245.96189027246305},{"$f":"VLOOKUP($B37,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B37,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":50.268898027643424},903.73,{"$f":"VLOOKUP($B37,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":369.14436351406994},{"$f":"VLOOKUP($B37,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":160},{"$f":"VLOOKUP($B37,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":71.91},{"$f":"VLOOKUP($B37,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":253.64212541916066},{"$f":"VLOOKUP($B37,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B37,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":50.827283138161853},913.77,{"$f":"VLOOKUP($B37,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":370.95317089528879},{"$f":"VLOOKUP($B37,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":160},{"$f":"VLOOKUP($B37,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":71.91},{"$f":"VLOOKUP($B37,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":250.44229728622369},{"$f":"VLOOKUP($B37,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B37,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":50.745352015885658},912.3,{"$f":"VLOOKUP($B37,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":372.77084143267564},{"$f":"VLOOKUP($B37,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":160},{"$f":"VLOOKUP($B37,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":71.91},{"$f":"VLOOKUP($B37,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":253.92730532024467},{"$f":"VLOOKUP($B37,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B37,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":51.057679783741577},917.91]
["Miscellaneous service","Miscellaneous service",{"$f":"'Master Data'!D68*'Master Data'!$D$17","v":122.122845},{"$f":"VLOOKUP($B38,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":40.617018395564017},{"$f":"VLOOKUP($B38,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B38,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":15.979999999999999},{"$f":"VLOOKUP($B38,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":41.831710268120389},{"$f":"VLOOKUP($B38,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B38,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":6.2831120582855808},112.96,{"$f":"VLOOKUP($B38,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":40.816041785702275},{"$f":"VLOOKUP($B38,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B38,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":15.979999999999999},{"$f":"VLOOKUP($B38,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":42.949560756911708},{"$f":"VLOOKUP($B38,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B38,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":6.3606759297545326},114.35,{"$f":"VLOOKUP($B38,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":41.016040390452211},{"$f":"VLOOKUP($B38,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B38,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":15.979999999999999},{"$f":"VLOOKUP($B38,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":44.588386584016519},{"$f":"VLOOKUP($B38,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B38,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":6.4689826887907769},116.3,{"$f":"VLOOKUP($B38,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":41.217018988365417},{"$f":"VLOOKUP($B38,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B38,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":15.979999999999999},{"$f":"VLOOKUP($B38,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":45.081181065146993},{"$f":"VLOOKUP($B38,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B38,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":6.5098459231464503},117.03,{"$f":"VLOOKUP($B38,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":41.418982381408405},{"$f":"VLOOKUP($B38,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B38,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":15.979999999999999},{"$f":"VLOOKUP($B38,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":46.375828908788733},{"$f":"VLOOKUP($B38,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B38,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":6.5979963249871805},118.62]
["Miscellaneous service","Miscellaneous service – after hours",{"$f":"'Master Data'!D69*'Master Data'!$D$17","v":545.62641500000007},{"$f":"VLOOKUP($B39,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":237.40647252207165},{"$f":"VLOOKUP($B39,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B39,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":55.93},{"$f":"VLOOKUP($B39,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":157.72858418590215},{"$f":"VLOOKUP($B39,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":47.648822946617628},{"$f":"VLOOKUP($B39,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":29.374247511655437},528.09,{"$f":"VLOOKUP($B39,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":238.56976423742978},{"$f":"VLOOKUP($B39,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B39,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":55.93},{"$f":"VLOOKUP($B39,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":162.13812235987186},{"$f":"VLOOKUP($B39,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":47.70698753238554},{"$f":"VLOOKUP($B39,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":29.705913086238571},534.04999999999995,{"$f":"VLOOKUP($B39,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":239.73875608219316},{"$f":"VLOOKUP($B39,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B39,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":55.93},{"$f":"VLOOKUP($B39,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":168.47809102169401},{"$f":"VLOOKUP($B39,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":47.765437124623709},{"$f":"VLOOKUP($B39,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":30.15163354105929},542.05999999999995,{"$f":"VLOOKUP($B39,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":240.91347598699585},{"$f":"VLOOKUP($B39,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B39,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":55.93},{"$f":"VLOOKUP($B39,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":170.51523129166861},{"$f":"VLOOKUP($B39,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":47.824173119863843},{"$f":"VLOOKUP($B39,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":30.344271655473321},545.53,{"$f":"VLOOKUP($B39,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":242.09395201933214},{"$f":"VLOOKUP($B39,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B39,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":55.93},{"$f":"VLOOKUP($B39,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":175.53608619552267},{"$f":"VLOOKUP($B39,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":47.883196921480653},{"$f":"VLOOKUP($B39,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":30.71300654953016},552.16]
["Miscellaneous service","Miscellaneous service – wasted visit",{"$f":"'Master Data'!D70*'Master Data'!$D$17","v":97.55975500000001},{"$f":"VLOOKUP($B40,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":30.462763796673013},{"$f":"VLOOKUP($B40,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B40,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":11.984999999999999},{"$f":"VLOOKUP($B40,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":35.630131802324726},{"$f":"VLOOKUP($B40,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B40,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":5.0844479907755362},91.41,{"$f":"VLOOKUP($B40,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":30.612031339276705},{"$f":"VLOOKUP($B40,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B40,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":11.984999999999999},{"$f":"VLOOKUP($B40,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":36.67732148132383},{"$f":"VLOOKUP($B40,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B40,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":5.1549193211279407},92.67,{"$f":"VLOOKUP($B40,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":30.76203029283916},{"$f":"VLOOKUP($B40,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B40,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":11.984999999999999},{"$f":"VLOOKUP($B40,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":38.13086254947374},{"$f":"VLOOKUP($B40,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B40,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":5.2493678284067995},94.37,{"$f":"VLOOKUP($B40,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":30.912764241274065},{"$f":"VLOOKUP($B40,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B40,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":11.984999999999999},{"$f":"VLOOKUP($B40,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":38.734831858557058},{"$f":"VLOOKUP($B40,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B40,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":5.2938198502746223},95.17,{"$f":"VLOOKUP($B40,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":31.064236786056306},{"$f":"VLOOKUP($B40,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B40,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":11.984999999999999},{"$f":"VLOOKUP($B40,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":39.960220279084197},{"$f":"VLOOKUP($B40,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B40,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":5.374916961131345},96.63]
["Miscellaneous service","Administration",{"$f":"'Master Data'!D71*'Master Data'!$D$17","v":0},{"$f":"VLOOKUP($B41,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":27.742666043596671},{"$f":"VLOOKUP($B41,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B41,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B41,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":10.923205846466757},{"$f":"VLOOKUP($B41,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":4.9472998980771079},{"$f":"VLOOKUP($B41,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":2.5688158183214775},{"$f":"ROUND(SUM(D41:I41),2)","v":46.18},{"$f":"VLOOKUP($B41,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":27.878605107210291},{"$f":"VLOOKUP($B41,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B41,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B41,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":11.444476003535708},{"$f":"VLOOKUP($B41,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":4.9472998980771079},{"$f":"VLOOKUP($B41,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":2.6075254414196811},{"$f":"ROUND(SUM(K41:P41),2)","v":46.88},{"$f":"VLOOKUP($B41,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":28.01521027223562},{"$f":"VLOOKUP($B41,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B41,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B41,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":12.022369594561235},{"$f":"VLOOKUP($B41,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":4.9472998980771079},{"$f":"VLOOKUP($B41,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":2.6496094181510763},{"$f":"ROUND(SUM(R41:W41),2)","v":47.63},{"$f":"VLOOKUP($B41,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":28.152484802569571},{"$f":"VLOOKUP($B41,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B41,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B41,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":12.545472774652303},{"$f":"VLOOKUP($B41,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":4.9472998980771079},{"$f":"VLOOKUP($B41,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":2.6885056652951103},{"$f":"ROUND(SUM(Y41:AD41),2)","v":48.33},{"$f":"VLOOKUP($B41,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":28.290431978102159},{"$f":"VLOOKUP($B41,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B41,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B41,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":13.151274915239714},{"$f":"VLOOKUP($B41,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":4.9472998980771079},{"$f":"VLOOKUP($B41,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":2.732312500014578},{"$f":"ROUND(SUM(AF41:AK41),2)","v":49.12}]
["Miscellaneous service","Statutory right - access prevented",{"$f":"'Master Data'!D72*'Master Data'!$D$17","v":0},{"$f":"VLOOKUP($B42,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":749.05198317711006},{"$f":"VLOOKUP($B42,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B42,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B42,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":29.330373937573864},{"$f":"VLOOKUP($B42,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":4.9472998980771079},{"$f":"VLOOKUP($B42,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":46.138116798051627},{"$f":"ROUND(SUM(D42:I42),2)","v":829.47},{"$f":"VLOOKUP($B42,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":752.72233789467782},{"$f":"VLOOKUP($B42,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B42,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B42,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":30.375435084324948},{"$f":"VLOOKUP($B42,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":4.9472998980771079},{"$f":"VLOOKUP($B42,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":46.415854792460003},{"$f":"ROUND(SUM(K42:P42),2)","v":834.46},{"$f":"VLOOKUP($B42,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":756.41067735036177},{"$f":"VLOOKUP($B42,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B42,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B42,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":31.974648097965343},{"$f":"VLOOKUP($B42,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":4.9472998980771079},{"$f":"VLOOKUP($B42,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":46.727291632903203},{"$f":"ROUND(SUM(R42:W42),2)","v":840.06},{"$f":"VLOOKUP($B42,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":760.1170896693784},{"$f":"VLOOKUP($B42,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B42,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B42,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":31.473530790531171},{"$f":"VLOOKUP($B42,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":4.9472998980771079},{"$f":"VLOOKUP($B42,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":46.916083509085418},{"$f":"ROUND(SUM(Y42:AD42),2)","v":843.45},{"$f":"VLOOKUP($B42,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":763.84166340875834},{"$f":"VLOOKUP($B42,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B42,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B42,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":31.955470227931329},{"$f":"VLOOKUP($B42,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":4.9472998980771079},{"$f":"VLOOKUP($B42,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":47.163847135197763},{"$f":"ROUND(SUM(AF42:AK42),2)","v":847.91}]
["Miscellaneous service","Tariff change",{"$f":"'Master Data'!D73*'Master Data'!$D$17","v":0},{"$f":"VLOOKUP($B43,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":27.742666043596671},{"$f":"VLOOKUP($B43,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B43,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B43,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":10.923205846466757},{"$f":"VLOOKUP($B43,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":4.9472998980771079},{"$f":"VLOOKUP($B43,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":2.5688158183214775},{"$f":"ROUND(SUM(D43:I43),2)","v":46.18},{"$f":"VLOOKUP($B43,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":27.878605107210291},{"$f":"VLOOKUP($B43,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B43,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B43,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":11.444476003535708},{"$f":"VLOOKUP($B43,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":4.9472998980771079},{"$f":"VLOOKUP($B43,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":2.6075254414196811},{"$f":"ROUND(SUM(K43:P43),2)","v":46.88},{"$f":"VLOOKUP($B43,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":28.01521027223562},{"$f":"VLOOKUP($B43,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B43,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B43,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":12.022369594561235},{"$f":"VLOOKUP($B43,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":4.9472998980771079},{"$f":"VLOOKUP($B43,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":2.6496094181510763},{"$f":"ROUND(SUM(R43:W43),2)","v":47.63},{"$f":"VLOOKUP($B43,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":28.152484802569571},{"$f":"VLOOKUP($B43,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B43,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B43,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":12.545472774652303},{"$f":"VLOOKUP($B43,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":4.9472998980771079},{"$f":"VLOOKUP($B43,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":2.6885056652951103},{"$f":"ROUND(SUM(Y43:AD43),2)","v":48.33},{"$f":"VLOOKUP($B43,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":28.290431978102159},{"$f":"VLOOKUP($B43,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B43,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B43,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":13.151274915239714},{"$f":"VLOOKUP($B43,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":4.9472998980771079},{"$f":"VLOOKUP($B43,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":2.732312500014578},{"$f":"ROUND(SUM(AF43:AK43),2)","v":49.12}]
["Miscellaneous service","Emergency maintenance contestable meters",{"$f":"'Master Data'!D74*'Master Data'!$D$17","v":0},{"$f":"VLOOKUP($B44,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":18.277658278003805},{"$f":"VLOOKUP($B44,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B44,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":2.2320000000000002},{"$f":"VLOOKUP($B44,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":28.061688402433251},{"$f":"VLOOKUP($B44,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B44,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":3.3465122594723122},{"$f":"ROUND(SUM(D44:I44),2)","v":60.16},{"$f":"VLOOKUP($B44,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":18.367218803566026},{"$f":"VLOOKUP($B44,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B44,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":2.2320000000000002},{"$f":"VLOOKUP($B44,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":29.021118674569678},{"$f":"VLOOKUP($B44,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B44,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":3.4082978174567624},{"$f":"ROUND(SUM(K44:P44),2)","v":61.27},{"$f":"VLOOKUP($B44,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":18.457218175703495},{"$f":"VLOOKUP($B44,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B44,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":2.2320000000000002},{"$f":"VLOOKUP($B44,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":30.245996304344857},{"$f":"VLOOKUP($B44,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B44,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":3.4857440728694176},{"$f":"ROUND(SUM(R44:W44),2)","v":62.67},{"$f":"VLOOKUP($B44,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":18.547658544764438},{"$f":"VLOOKUP($B44,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B44,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":2.2320000000000002},{"$f":"VLOOKUP($B44,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":30.990976774266166},{"$f":"VLOOKUP($B44,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B44,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":3.5349503602854719},{"$f":"ROUND(SUM(Y44:AD44),2)","v":63.55},{"$f":"VLOOKUP($B44,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":18.638542071633783},{"$f":"VLOOKUP($B44,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B44,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":2.2320000000000002},{"$f":"VLOOKUP($B44,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":32.134714247495324},{"$f":"VLOOKUP($B44,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B44,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":3.6076695371912737},{"$f":"ROUND(SUM(AF44:AK44),2)","v":64.86}]
["Miscellaneous service","Emergency maintenance contestable meters - after hours",{"$f":"'Master Data'!D75*'Master Data'!$D$17","v":0},{"$f":"VLOOKUP($B45,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":152.61844662133177},{"$f":"VLOOKUP($B45,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B45,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":11.16},{"$f":"VLOOKUP($B45,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":125.05455832593059},{"$f":"VLOOKUP($B45,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":41.170921651580642},{"$f":"VLOOKUP($B45,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":19.437231276671852},{"$f":"ROUND(SUM(D45:I45),2)","v":349.44},{"$f":"VLOOKUP($B45,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":153.3662770097763},{"$f":"VLOOKUP($B45,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B45,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":11.16},{"$f":"VLOOKUP($B45,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":129.0668408671765},{"$f":"VLOOKUP($B45,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":41.208313171002864},{"$f":"VLOOKUP($B45,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":19.719804288724589},{"$f":"ROUND(SUM(K45:P45),2)","v":354.52},{"$f":"VLOOKUP($B45,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":154.11777176712417},{"$f":"VLOOKUP($B45,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B45,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":11.16},{"$f":"VLOOKUP($B45,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":134.3917556387039},{"$f":"VLOOKUP($B45,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":41.245887908870259},{"$f":"VLOOKUP($B45,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":20.079917962035729},{"$f":"ROUND(SUM(R45:W45),2)","v":361},{"$f":"VLOOKUP($B45,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":154.87294884878307},{"$f":"VLOOKUP($B45,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B45,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":11.16},{"$f":"VLOOKUP($B45,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":137.08052983761533},{"$f":"VLOOKUP($B45,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":41.283646762953204},{"$f":"VLOOKUP($B45,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":20.284990688966811},{"$f":"ROUND(SUM(Y45:AD45),2)","v":364.68},{"$f":"VLOOKUP($B45,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":155.6318262981421},{"$f":"VLOOKUP($B45,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B45,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":11.16},{"$f":"VLOOKUP($B45,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":141.76961795551955},{"$f":"VLOOKUP($B45,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":41.321590635421153},{"$f":"VLOOKUP($B45,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":20.608110754966976},{"$f":"ROUND(SUM(AF45:AK45),2)","v":370.49}]
["Miscellaneous service","Meter recovery and disposal",{"$f":"'Master Data'!D76*'Master Data'!$D$17","v":0},{"$f":"VLOOKUP($B46,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":35.539891096118517},{"$f":"VLOOKUP($B46,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B46,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B46,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":38.374100151698244},{"$f":"VLOOKUP($B46,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B46,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":4.8391940244909772},{"$f":"ROUND(SUM(D46:I46),2)","v":87},{"$f":"VLOOKUP($B46,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":35.71403656248949},{"$f":"VLOOKUP($B46,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B46,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B46,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":39.448256013178877},{"$f":"VLOOKUP($B46,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B46,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":4.9127189727014366},{"$f":"ROUND(SUM(K46:P46),2)","v":88.32},{"$f":"VLOOKUP($B46,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":35.889035341645688},{"$f":"VLOOKUP($B46,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B46,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B46,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":40.97661458551481},{"$f":"VLOOKUP($B46,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B46,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":5.013046720704323},{"$f":"ROUND(SUM(R46:W46),2)","v":90.12},{"$f":"VLOOKUP($B46,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":36.064891614819743},{"$f":"VLOOKUP($B46,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B46,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B46,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":41.546429454647992},{"$f":"VLOOKUP($B46,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B46,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":5.0569667509862191},{"$f":"ROUND(SUM(Y46:AD46),2)","v":90.91},{"$f":"VLOOKUP($B46,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":36.241609583732355},{"$f":"VLOOKUP($B46,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B46,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B46,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":42.810565249536609},{"$f":"VLOOKUP($B46,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.2454998301285123},{"$f":"VLOOKUP($B46,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":5.141833037674111},{"$f":"ROUND(SUM(AF46:AK46),2)","v":92.44}]
["Basic Connection establishment charges (including temporary builders supply)"]
["Connection establishment charges","Creation of a NMI",{"$f":"'Master Data'!D78*'Master Data'!$D$17","v":0},{"$f":"VLOOKUP($B48,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":22.194132834877337},{"$f":"VLOOKUP($B48,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B48,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B48,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":10.781612245765935},{"$f":"VLOOKUP($B48,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":4.9472998980771079},{"$f":"VLOOKUP($B48,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":2.2336673492466308},{"$f":"ROUND(SUM(D48:I48),2)","v":40.159999999999997},{"$f":"VLOOKUP($B48,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":22.302884085768234},{"$f":"VLOOKUP($B48,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B48,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B48,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":11.298853241375792},{"$f":"VLOOKUP($B48,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":4.9472998980771079},{"$f":"VLOOKUP($B48,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":2.2705382925655249},{"$f":"ROUND(SUM(K48:P48),2)","v":40.82},{"$f":"VLOOKUP($B48,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":22.412168217788494},{"$f":"VLOOKUP($B48,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B48,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B48,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":11.868890529150434},{"$f":"VLOOKUP($B48,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":4.9472998980771079},{"$f":"VLOOKUP($B48,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":2.3105503241914445},{"$f":"ROUND(SUM(R48:W48),2)","v":41.54},{"$f":"VLOOKUP($B48,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":22.521987842055658},{"$f":"VLOOKUP($B48,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B48,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B48,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":12.399872328376313},{"$f":"VLOOKUP($B48,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":4.9472998980771079},{"$f":"VLOOKUP($B48,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":2.3482935280351849},{"$f":"ROUND(SUM(Y48:AD48),2)","v":42.22},{"$f":"VLOOKUP($B48,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":22.632345582481726},{"$f":"VLOOKUP($B48,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B48,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B48,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":13.006627258988241},{"$f":"VLOOKUP($B48,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":4.9472998980771079},{"$f":"VLOOKUP($B48,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":2.3905314643593227},{"$f":"ROUND(SUM(AF48:AK48),2)","v":42.98}]
["Connection establishment charges","Overhead service, single span - single phase",{"$f":"'Master Data'!D79*'Master Data'!$D$17","v":537.52000999999996},{"$f":"VLOOKUP($B49,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":162.46807358225607},{"$f":"VLOOKUP($B49,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":121.62},{"$f":"VLOOKUP($B49,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":31.959999999999997},{"$f":"VLOOKUP($B49,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":145.77932904615807},{"$f":"VLOOKUP($B49,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B49,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":28.464349858799473},{"$f":"ROUND(SUM(D49:I49),2)","v":511.73},{"$f":"VLOOKUP($B49,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":163.2641671428091},{"$f":"VLOOKUP($B49,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":121.62},{"$f":"VLOOKUP($B49,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":31.959999999999997},{"$f":"VLOOKUP($B49,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":149.13507476436331},{"$f":"VLOOKUP($B49,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B49,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":28.708893192318335},516.13,{"$f":"VLOOKUP($B49,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":164.06416156180885},{"$f":"VLOOKUP($B49,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":121.62},{"$f":"VLOOKUP($B49,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":31.959999999999997},{"$f":"VLOOKUP($B49,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":154.54791503225525},{"$f":"VLOOKUP($B49,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B49,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":29.074829155376253},522.71,{"$f":"VLOOKUP($B49,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":164.86807595346167},{"$f":"VLOOKUP($B49,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":121.62},{"$f":"VLOOKUP($B49,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":31.959999999999997},{"$f":"VLOOKUP($B49,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":155.06916696393387},{"$f":"VLOOKUP($B49,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B49,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":29.152881451820477},{"$f":"ROUND(SUM(Y49:AD49),2)","v":524.11},{"$f":"VLOOKUP($B49,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":165.67592952563362},{"$f":"VLOOKUP($B49,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":121.62},{"$f":"VLOOKUP($B49,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":31.959999999999997},{"$f":"VLOOKUP($B49,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":158.796700433154},{"$f":"VLOOKUP($B49,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B49,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":29.420015748558466},{"$f":"ROUND(SUM(AF49:AK49),2)","v":528.91},null,"B1, B12"]
["Connection establishment charges","Overhead service, single span - multi phase",{"$f":"'Master Data'!D80*'Master Data'!$D$17","v":758.09031500000003},{"$f":"VLOOKUP($B50,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":203.08509197782007},{"$f":"VLOOKUP($B50,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":241.25},{"$f":"VLOOKUP($B50,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B50,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":173.43459577446896},{"$f":"VLOOKUP($B50,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B50,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":40.002405452595703},719.16,{"$f":"VLOOKUP($B50,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":204.08020892851138},{"$f":"VLOOKUP($B50,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":241.25},{"$f":"VLOOKUP($B50,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B50,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":177.13976690887597},{"$f":"VLOOKUP($B50,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B50,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":40.279252420807993},724.14,{"$f":"VLOOKUP($B50,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":205.08020195226106},{"$f":"VLOOKUP($B50,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":241.25},{"$f":"VLOOKUP($B50,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B50,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":183.43606475916613},{"$f":"VLOOKUP($B50,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B50,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":40.709003953288942},731.86,{"$f":"VLOOKUP($B50,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":206.08509494182709},{"$f":"VLOOKUP($B50,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":241.25},{"$f":"VLOOKUP($B50,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B50,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":183.34149081223239},{"$f":"VLOOKUP($B50,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B50,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":40.762621744899981},732.83,{"$f":"VLOOKUP($B50,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":207.09491190704205},{"$f":"VLOOKUP($B50,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":241.25},{"$f":"VLOOKUP($B50,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B50,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":187.31318545859119},{"$f":"VLOOKUP($B50,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B50,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":41.056032778821674},738.1,null,"B2, B13"]
["Connection establishment charges","Underground service in turret/cabinet - single phase ",{"$f":"'Master Data'!D81*'Master Data'!$D$17","v":176.14603500000001},{"$f":"VLOOKUP($B51,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":60.925527593346025},{"$f":"VLOOKUP($B51,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":1.08},{"$f":"VLOOKUP($B51,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":7.44},{"$f":"VLOOKUP($B51,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":81.081231277724669},{"$f":"VLOOKUP($B51,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B51,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":10.128741941491946},182.09,{"$f":"VLOOKUP($B51,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":61.224062678553409},{"$f":"VLOOKUP($B51,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":1.08},{"$f":"VLOOKUP($B51,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":7.44},{"$f":"VLOOKUP($B51,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":83.667492916030596},{"$f":"VLOOKUP($B51,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B51,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":10.298656468506879},185.15,{"$f":"VLOOKUP($B51,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":61.52406058567832},{"$f":"VLOOKUP($B51,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":1.08},{"$f":"VLOOKUP($B51,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":7.44},{"$f":"VLOOKUP($B51,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":87.093491484458752},{"$f":"VLOOKUP($B51,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B51,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":10.518117660916955},189.09,{"$f":"VLOOKUP($B51,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":61.82552848254813},{"$f":"VLOOKUP($B51,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":1.08},{"$f":"VLOOKUP($B51,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":7.44},{"$f":"VLOOKUP($B51,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":88.887608799181208},{"$f":"VLOOKUP($B51,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B51,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":10.641547629879739},191.31,{"$f":"VLOOKUP($B51,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":62.128473572112611},{"$f":"VLOOKUP($B51,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":1.08},{"$f":"VLOOKUP($B51,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":7.44},{"$f":"VLOOKUP($B51,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":91.953501553246554},{"$f":"VLOOKUP($B51,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B51,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":10.839972178869536},194.88,null,"B3, B14"]
["Connection establishment charges","Underground service in turret/cabinet - multi phase ",{"$f":"'Master Data'!D82*'Master Data'!$D$17","v":220.91173000000001},{"$f":"VLOOKUP($B52,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":81.234036791128034},{"$f":"VLOOKUP($B52,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":3.26},{"$f":"VLOOKUP($B52,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":9.92},{"$f":"VLOOKUP($B52,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":93.399409590175225},{"$f":"VLOOKUP($B52,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B52,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":12.324927835844644},221.58,{"$f":"VLOOKUP($B52,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":81.63208357140455},{"$f":"VLOOKUP($B52,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":3.26},{"$f":"VLOOKUP($B52,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":9.92},{"$f":"VLOOKUP($B52,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":96.125000868044793},{"$f":"VLOOKUP($B52,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B52,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":12.508910117469448},224.88,{"$f":"VLOOKUP($B52,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":82.032080780904423},{"$f":"VLOOKUP($B52,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":3.26},{"$f":"VLOOKUP($B52,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":9.92},{"$f":"VLOOKUP($B52,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":99.917323874123809},{"$f":"VLOOKUP($B52,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B52,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":12.755837778167045},229.32,{"$f":"VLOOKUP($B52,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":82.434037976730835},{"$f":"VLOOKUP($B52,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":3.26},{"$f":"VLOOKUP($B52,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":9.92},{"$f":"VLOOKUP($B52,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":101.49419589936345},{"$f":"VLOOKUP($B52,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B52,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":12.872390819287835},231.42,{"$f":"VLOOKUP($B52,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":82.83796476281681},{"$f":"VLOOKUP($B52,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":3.26},{"$f":"VLOOKUP($B52,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":9.92},{"$f":"VLOOKUP($B52,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":104.69958814096948},{"$f":"VLOOKUP($B52,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B52,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":13.084979710018894},235.24,null,"B3M, B15"]
["Connection establishment charges","Underground service with pole mounted fuse - single phase",{"$f":"'Master Data'!D83*'Master Data'!$D$17","v":411.98291499999999},{"$f":"VLOOKUP($B53,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":162.46807358225607},{"$f":"VLOOKUP($B53,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":7.48},{"$f":"VLOOKUP($B53,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":31.959999999999997},{"$f":"VLOOKUP($B53,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":142.86657841891216},{"$f":"VLOOKUP($B53,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B53,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":21.569942846854691},387.78,{"$f":"VLOOKUP($B53,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":163.2641671428091},{"$f":"VLOOKUP($B53,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":7.48},{"$f":"VLOOKUP($B53,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":31.959999999999997},{"$f":"VLOOKUP($B53,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":146.15404647958837},{"$f":"VLOOKUP($B53,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B53,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.810464626345091},392.11,{"$f":"VLOOKUP($B53,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":164.06416156180885},{"$f":"VLOOKUP($B53,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":7.48},{"$f":"VLOOKUP($B53,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":31.959999999999997},{"$f":"VLOOKUP($B53,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":151.4213812037103},{"$f":"VLOOKUP($B53,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B53,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":22.167830312874958},398.53,{"$f":"VLOOKUP($B53,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":164.86807595346167},{"$f":"VLOOKUP($B53,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":7.48},{"$f":"VLOOKUP($B53,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":31.959999999999997},{"$f":"VLOOKUP($B53,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":152.117591809114},{"$f":"VLOOKUP($B53,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B53,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":22.256187675201588},400.12,{"$f":"VLOOKUP($B53,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":165.67592952563362},{"$f":"VLOOKUP($B53,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":7.48},{"$f":"VLOOKUP($B53,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":31.959999999999997},{"$f":"VLOOKUP($B53,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":155.8787380108547},{"$f":"VLOOKUP($B53,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B53,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":22.525301761885043},404.96,null,"B4"]
["Connection establishment charges","Underground service with pole mounted fuse - multi phase",{"$f":"'Master Data'!D84*'Master Data'!$D$17","v":517.44422000000009},{"$f":"VLOOKUP($B54,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":203.08509197782007},{"$f":"VLOOKUP($B54,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":22.45},{"$f":"VLOOKUP($B54,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B54,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":167.85101563392749},{"$f":"VLOOKUP($B54,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B54,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":26.786212582317809},481.56,{"$f":"VLOOKUP($B54,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":204.08020892851138},{"$f":"VLOOKUP($B54,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":22.45},{"$f":"VLOOKUP($B54,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B54,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":171.42530231531757},{"$f":"VLOOKUP($B54,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B54,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":27.055350456247403},486.4,{"$f":"VLOOKUP($B54,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":205.08020195226106},{"$f":"VLOOKUP($B54,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":22.45},{"$f":"VLOOKUP($B54,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B54,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":177.44267417141748},{"$f":"VLOOKUP($B54,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B54,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":27.468673247670544},493.83,{"$f":"VLOOKUP($B54,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":206.08509494182709},{"$f":"VLOOKUP($B54,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":22.45},{"$f":"VLOOKUP($B54,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B54,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":177.68348622247782},{"$f":"VLOOKUP($B54,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B54,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":27.542045274563439},495.15,{"$f":"VLOOKUP($B54,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":207.09491190704205},{"$f":"VLOOKUP($B54,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":22.45},{"$f":"VLOOKUP($B54,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B54,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":181.71961459825229},{"$f":"VLOOKUP($B54,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B54,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":27.839251455147714},500.49,null,"B5"]
["Connection establishment charges","Basic connection – after hours",{"$f":"'Master Data'!D85*'Master Data'!$D$17","v":985.60617999999999},{"$f":"VLOOKUP($B55,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":474.81294504414331},{"$f":"VLOOKUP($B55,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":22.45},{"$f":"VLOOKUP($B55,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":55.93},{"$f":"VLOOKUP($B55,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":246.45848414025909},{"$f":"VLOOKUP($B55,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":60.641646572721214},{"$f":"VLOOKUP($B55,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":50.671262162094578},910.96,{"$f":"VLOOKUP($B55,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":477.13952847485956},{"$f":"VLOOKUP($B55,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":22.45},{"$f":"VLOOKUP($B55,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":55.93},{"$f":"VLOOKUP($B55,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":251.9157026411649},{"$f":"VLOOKUP($B55,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":60.757975744257024},{"$f":"VLOOKUP($B55,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":51.136579884070578},919.33,{"$f":"VLOOKUP($B55,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":479.47751216438633},{"$f":"VLOOKUP($B55,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":22.45},{"$f":"VLOOKUP($B55,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":55.93},{"$f":"VLOOKUP($B55,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":260.96007851996211},{"$f":"VLOOKUP($B55,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":60.874874928733362},{"$f":"VLOOKUP($B55,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":51.813886224610521},931.51,{"$f":"VLOOKUP($B55,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":481.8269519739917},{"$f":"VLOOKUP($B55,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":22.45},{"$f":"VLOOKUP($B55,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":55.93},{"$f":"VLOOKUP($B55,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":261.33826944286727},{"$f":"VLOOKUP($B55,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":60.992346919213631},{"$f":"VLOOKUP($B55,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":51.981462774994675},934.52,{"$f":"VLOOKUP($B55,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":484.18790403866427},{"$f":"VLOOKUP($B55,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":22.45},{"$f":"VLOOKUP($B55,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":55.93},{"$f":"VLOOKUP($B55,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":267.31989103763306},{"$f":"VLOOKUP($B55,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":61.110394522447265},{"$f":"VLOOKUP($B55,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":52.479793367366049},943.48,null,"B1-3M, B12-15"]
["Connection establishment charges","Connection establishment - wasted visit",{"$f":"'Master Data'!D86*'Master Data'!$D$17","v":150.64646500000001},{"$f":"VLOOKUP($B56,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":50.771272994455018},{"$f":"VLOOKUP($B56,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B56,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":3.1},{"$f":"VLOOKUP($B56,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":74.843288087521927},{"$f":"VLOOKUP($B56,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B56,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":8.8440034917143233},159,{"$f":"VLOOKUP($B56,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":51.020052232127846},{"$f":"VLOOKUP($B56,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B56,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":3.1},{"$f":"VLOOKUP($B56,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":77.358036492152877},{"$f":"VLOOKUP($B56,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B56,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":9.0067752698460151},161.91999999999999,{"$f":"VLOOKUP($B56,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":51.270050488065266},{"$f":"VLOOKUP($B56,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B56,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":3.1},{"$f":"VLOOKUP($B56,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":80.596933713227003},{"$f":"VLOOKUP($B56,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B56,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":9.212271213441996},165.62,{"$f":"VLOOKUP($B56,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":51.521273735456774},{"$f":"VLOOKUP($B56,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B56,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":3.1},{"$f":"VLOOKUP($B56,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":82.504410156849048},{"$f":"VLOOKUP($B56,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B56,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":9.3394186252426934},167.9,{"$f":"VLOOKUP($B56,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":51.773727976760512},{"$f":"VLOOKUP($B56,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B56,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":3.1},{"$f":"VLOOKUP($B56,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":85.50146313160424},{"$f":"VLOOKUP($B56,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B56,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":9.530814600268565},171.34]
["Temporary Disconnection/Reconnection"]
["Temporary Disconnection/Reconnection","Disconnect/reconnect overhead service for facia repairs - single phase",{"$f":"'Master Data'!D93*'Master Data'!$D$17","v":314.76458500000001},{"$f":"VLOOKUP($B58,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":162.46807358225607},{"$f":"VLOOKUP($B58,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B58,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":31.959999999999997},{"$f":"VLOOKUP($B58,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":139.27061623366842},{"$f":"VLOOKUP($B58,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":19.789199592308432},{"$f":"VLOOKUP($B58,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":20.820436686144919},{"$f":"ROUND(SUM(D58:I58),2)","v":374.31},{"$f":"VLOOKUP($B58,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":163.2641671428091},{"$f":"VLOOKUP($B58,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B58,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":31.959999999999997},{"$f":"VLOOKUP($B58,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":142.38656836677586},{"$f":"VLOOKUP($B58,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":19.789199592308432},{"$f":"VLOOKUP($B58,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.050856177501522},378.45,{"$f":"VLOOKUP($B58,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":164.06416156180885},{"$f":"VLOOKUP($B58,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B58,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":31.959999999999997},{"$f":"VLOOKUP($B58,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":147.46483023704417},{"$f":"VLOOKUP($B58,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":19.789199592308432},{"$f":"VLOOKUP($B58,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":21.397085472939409},384.68,{"$f":"VLOOKUP($B58,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":164.86807595346167},{"$f":"VLOOKUP($B58,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B58,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":31.959999999999997},{"$f":"VLOOKUP($B58,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":147.98500774777628},{"$f":"VLOOKUP($B58,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":19.789199592308432},{"$f":"VLOOKUP($B58,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":21.475074485989882},{"$f":"ROUND(SUM(Y58:AD58),2)","v":386.08},{"$f":"VLOOKUP($B58,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":165.67592952563362},{"$f":"VLOOKUP($B58,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B58,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":31.959999999999997},{"$f":"VLOOKUP($B58,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":151.54483468114518},{"$f":"VLOOKUP($B58,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":19.789199592308432},{"$f":"VLOOKUP($B58,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":21.732330867766237},{"$f":"ROUND(SUM(AF58:AK58),2)","v":390.7}]
["Temporary Disconnection/Reconnection","Disconnect/reconnect overhead service for facia repairs - multi phase",{"$f":"'Master Data'!D94*'Master Data'!$D$17","v":403.74969499999997},{"$f":"VLOOKUP($B59,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":203.08509197782007},{"$f":"VLOOKUP($B59,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B59,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B59,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":163.87303244912295},{"$f":"VLOOKUP($B59,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":19.789199592308432},{"$f":"VLOOKUP($B59,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":25.132472384733909},{"$f":"ROUND(SUM(D59:I59),2)","v":451.83},{"$f":"VLOOKUP($B59,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":204.08020892851138},{"$f":"VLOOKUP($B59,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B59,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B59,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":167.26684826573376},{"$f":"VLOOKUP($B59,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":19.789199592308432},{"$f":"VLOOKUP($B59,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":25.390980524728008},456.48,{"$f":"VLOOKUP($B59,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":205.08020195226106},{"$f":"VLOOKUP($B59,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B59,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B59,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":173.07606352879799},{"$f":"VLOOKUP($B59,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":19.789199592308432},{"$f":"VLOOKUP($B59,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":25.792042892821343},463.69,{"$f":"VLOOKUP($B59,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":206.08509494182709},{"$f":"VLOOKUP($B59,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B59,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B59,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":173.16378914144801},{"$f":"VLOOKUP($B59,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":19.789199592308432},{"$f":"VLOOKUP($B59,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":25.856398128491872},464.84,{"$f":"VLOOKUP($B59,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":207.09491190704205},{"$f":"VLOOKUP($B59,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B59,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":39.950000000000003},{"$f":"VLOOKUP($B59,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":177.00300671744918},{"$f":"VLOOKUP($B59,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":19.789199592308432},{"$f":"VLOOKUP($B59,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":26.142006262969499},469.98]
["Temporary Disconnection/Reconnection","Temporary disconnect/reconnect – retailer requested outage",{"$f":"'Master Data'!D95*'Master Data'!$D$17","v":0},{"$f":"VLOOKUP($B60,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":142.15956438447407},{"$f":"VLOOKUP($B60,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B60,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":8.6800000000000015},{"$f":"VLOOKUP($B60,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":126.47727218896524},{"$f":"VLOOKUP($B60,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":19.789199592308432},{"$f":"VLOOKUP($B60,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":63.681533136624552},{"$f":"ROUND(SUM(D60:I60),2)","v":360.79},{"$f":"VLOOKUP($B60,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":142.85614624995796},{"$f":"VLOOKUP($B60,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B60,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":8.6800000000000015},{"$f":"VLOOKUP($B60,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":129.44275634377425},{"$f":"VLOOKUP($B60,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":19.789199592308432},{"$f":"VLOOKUP($B60,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":64.593147669000587},{"$f":"ROUND(SUM(K60:P60),2)","v":365.36},{"$f":"VLOOKUP($B60,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":143.55614136658275},{"$f":"VLOOKUP($B60,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B60,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":8.6800000000000015},{"$f":"VLOOKUP($B60,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":134.13095702131017},{"$f":"VLOOKUP($B60,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":19.789199592308432},{"$f":"VLOOKUP($B60,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":65.667095134058897},{"$f":"ROUND(SUM(R60:W60),2)","v":371.82},{"$f":"VLOOKUP($B60,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":144.25956645927897},{"$f":"VLOOKUP($B60,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B60,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":8.6800000000000015},{"$f":"VLOOKUP($B60,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":134.89692135389555},{"$f":"VLOOKUP($B60,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":19.789199592308432},{"$f":"VLOOKUP($B60,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":66.452916128777048},{"$f":"ROUND(SUM(Y60:AD60),2)","v":374.08},{"$f":"VLOOKUP($B60,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":144.96643833492942},{"$f":"VLOOKUP($B60,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B60,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":8.6800000000000015},{"$f":"VLOOKUP($B60,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":138.32273214543548},{"$f":"VLOOKUP($B60,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":19.789199592308432},{"$f":"VLOOKUP($B60,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":67.483887288714016},{"$f":"ROUND(SUM(AF60:AK60),2)","v":379.24}]
["Temporary Disconnection/Reconnection","Temporary disconnect/reconnect – after hours",{"$f":"'Master Data'!D96*'Master Data'!$D$17","v":831.68203500000004},{"$f":"VLOOKUP($B61,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":406.98252432355139},{"$f":"VLOOKUP($B61,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B61,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":47.94},{"$f":"VLOOKUP($B61,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":220.4633136953226},{"$f":"VLOOKUP($B61,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":55.728125536691621},{"$f":"VLOOKUP($B61,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":43.062612453422808},{"$f":"ROUND(SUM(D61:I61),2)","v":774.18},{"$f":"VLOOKUP($B61,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":408.97673869273677},{"$f":"VLOOKUP($B61,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B61,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":47.94},{"$f":"VLOOKUP($B61,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":225.60610436537112},{"$f":"VLOOKUP($B61,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":55.827836255150885},{"$f":"VLOOKUP($B61,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":43.488855011550946},781.84,{"$f":"VLOOKUP($B61,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":410.9807247123311},{"$f":"VLOOKUP($B61,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B61,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":47.94},{"$f":"VLOOKUP($B61,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":233.84563311663089},{"$f":"VLOOKUP($B61,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":55.92803555613061},{"$f":"VLOOKUP($B61,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":44.09809977038195},792.79,{"$f":"VLOOKUP($B61,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":412.9945302634215},{"$f":"VLOOKUP($B61,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B61,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":47.94},{"$f":"VLOOKUP($B61,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":234.73647859181955},{"$f":"VLOOKUP($B61,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":56.028725833685129},{"$f":"VLOOKUP($B61,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":44.27511437317775},795.97,{"$f":"VLOOKUP($B61,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":415.01820346171223},{"$f":"VLOOKUP($B61,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B61,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":47.94},{"$f":"VLOOKUP($B61,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":240.45102443828341},{"$f":"VLOOKUP($B61,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":56.129909493599662},{"$f":"VLOOKUP($B61,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":44.736855192482764},804.28]
["Temporary Disconnection/Reconnection","Temporary disconnect/reconnect – wasted visit",{"$f":"'Master Data'!D97*'Master Data'!$D$17","v":181.29667499999999},{"$f":"VLOOKUP($B62,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":60.925527593346025},{"$f":"VLOOKUP($B62,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B62,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":11.984999999999999},{"$f":"VLOOKUP($B62,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":77.764575695032264},{"$f":"VLOOKUP($B62,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":19.789199592308432},{"$f":"VLOOKUP($B62,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":10.040347439672448},{"$f":"ROUND(SUM(D62:I62),2)","v":180.5},{"$f":"VLOOKUP($B62,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":61.224062678553409},{"$f":"VLOOKUP($B62,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B62,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":11.984999999999999},{"$f":"VLOOKUP($B62,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":80.185868619381267},{"$f":"VLOOKUP($B62,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":19.789199592308432},{"$f":"VLOOKUP($B62,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":10.20054530943532},183.38,{"$f":"VLOOKUP($B62,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":61.52406058567832},{"$f":"VLOOKUP($B62,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B62,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":11.984999999999999},{"$f":"VLOOKUP($B62,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":83.436747007659648},{"$f":"VLOOKUP($B62,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":19.789199592308432},{"$f":"VLOOKUP($B62,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":10.409691923234574},187.14,{"$f":"VLOOKUP($B62,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":61.82552848254813},{"$f":"VLOOKUP($B62,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B62,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":11.984999999999999},{"$f":"VLOOKUP($B62,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":85.038054263596976},{"$f":"VLOOKUP($B62,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":19.789199592308432},{"$f":"VLOOKUP($B62,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":10.521765379734914},189.16,{"$f":"VLOOKUP($B62,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":62.128473572112611},{"$f":"VLOOKUP($B62,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B62,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":11.984999999999999},{"$f":"VLOOKUP($B62,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":87.899404590385302},{"$f":"VLOOKUP($B62,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":19.789199592308432},{"$f":"VLOOKUP($B62,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":10.708142379758096},192.51]
["Basic connection alteration  "]
["Basic connection alteration  ","Connection alteration – overhead single phase",{"$f":"'Master Data'!D99*'Master Data'!$D$17","v":314.76458500000001},{"$f":"VLOOKUP($B64,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":121.85105518669205},{"$f":"VLOOKUP($B64,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B64,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":23.97},{"$f":"VLOOKUP($B64,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":118.07327929920153},{"$f":"VLOOKUP($B64,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B64,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":16.80609214520501},{"$f":"ROUND(SUM(D64:I64),2)","v":302.14},{"$f":"VLOOKUP($B64,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":122.44812535710682},{"$f":"VLOOKUP($B64,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B64,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":23.97},{"$f":"VLOOKUP($B64,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":121.07840919873009},{"$f":"VLOOKUP($B64,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B64,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":17.018261729324674},305.95,{"$f":"VLOOKUP($B64,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":123.04812117135664},{"$f":"VLOOKUP($B64,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B64,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":23.97},{"$f":"VLOOKUP($B64,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":125.60525503445943},{"$f":"VLOOKUP($B64,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B64,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":17.320232702508449},311.38,{"$f":"VLOOKUP($B64,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":123.65105696509626},{"$f":"VLOOKUP($B64,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B64,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":23.97},{"$f":"VLOOKUP($B64,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":126.74538320186201},{"$f":"VLOOKUP($B64,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B64,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":17.422899169819722},{"$f":"ROUND(SUM(Y64:AD64),2)","v":313.23},{"$f":"VLOOKUP($B64,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":124.25694714422522},{"$f":"VLOOKUP($B64,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B64,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":23.97},{"$f":"VLOOKUP($B64,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":130.22934152283534},{"$f":"VLOOKUP($B64,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B64,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":17.66379124647575},{"$f":"ROUND(SUM(AF64:AK64),2)","v":317.56},null,"BA11,BA13"]
["Basic connection alteration  ","Connection alteration – overhead multi phase",{"$f":"'Master Data'!D100*'Master Data'!$D$17","v":403.74969499999997},{"$f":"VLOOKUP($B65,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":162.46807358225607},{"$f":"VLOOKUP($B65,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B65,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":31.959999999999997},{"$f":"VLOOKUP($B65,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":142.67569551465596},{"$f":"VLOOKUP($B65,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B65,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":21.118127843793999},{"$f":"ROUND(SUM(D65:I65),2)","v":379.66},{"$f":"VLOOKUP($B65,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":163.2641671428091},{"$f":"VLOOKUP($B65,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B65,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":31.959999999999997},{"$f":"VLOOKUP($B65,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":145.95868909768791},{"$f":"VLOOKUP($B65,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B65,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.358386076551156},383.98,{"$f":"VLOOKUP($B65,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":164.06416156180885},{"$f":"VLOOKUP($B65,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B65,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":31.959999999999997},{"$f":"VLOOKUP($B65,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":151.21648832621321},{"$f":"VLOOKUP($B65,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B65,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":21.715190122390382},390.39,{"$f":"VLOOKUP($B65,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":164.86807595346167},{"$f":"VLOOKUP($B65,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B65,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":31.959999999999997},{"$f":"VLOOKUP($B65,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":151.92416459553374},{"$f":"VLOOKUP($B65,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B65,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":21.804222812321708},391.99,{"$f":"VLOOKUP($B65,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":165.67592952563362},{"$f":"VLOOKUP($B65,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B65,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":31.959999999999997},{"$f":"VLOOKUP($B65,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":155.68751355913929},{"$f":"VLOOKUP($B65,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B65,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":22.073466641679005},396.84,null,"BA12, BA14"]
["Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground single phase to turret",{"$f":"'Master Data'!D101*'Master Data'!$D$17","v":219.69235500000002},{"$f":"VLOOKUP($B66,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":71.079782192237033},{"$f":"VLOOKUP($B66,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B66,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":27.965},{"$f":"VLOOKUP($B66,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":87.677079913407766},{"$f":"VLOOKUP($B66,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B66,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":12.26063352200836},{"$f":"ROUND(SUM(D66:I66),2)","v":220.42},{"$f":"VLOOKUP($B66,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":71.42807312497898},{"$f":"VLOOKUP($B66,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B66,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":27.965},{"$f":"VLOOKUP($B66,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":90.343244430971652},{"$f":"VLOOKUP($B66,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B66,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":12.438184948031374},{"$f":"ROUND(SUM(K66:P66),2)","v":223.61},{"$f":"VLOOKUP($B66,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":71.778070683291375},{"$f":"VLOOKUP($B66,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B66,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":27.965},{"$f":"VLOOKUP($B66,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":93.974223400997488},{"$f":"VLOOKUP($B66,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B66,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":12.672664465550493},{"$f":"ROUND(SUM(R66:W66),2)","v":227.83},{"$f":"VLOOKUP($B66,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":72.129783229639486},{"$f":"VLOOKUP($B66,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B66,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":27.965},{"$f":"VLOOKUP($B66,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":95.633483466976401},{"$f":"VLOOKUP($B66,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B66,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":12.791110752416557},229.96,{"$f":"VLOOKUP($B66,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":72.483219167464711},{"$f":"VLOOKUP($B66,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B66,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":27.965},{"$f":"VLOOKUP($B66,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":98.764085821855275},{"$f":"VLOOKUP($B66,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B66,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":12.996320607856829},233.65,null,"BA9, BA15"]
["Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground single phase to pole",{"$f":"C66","v":219.69235500000002},{"$f":"VLOOKUP($B67,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":142.15956438447407},{"$f":"VLOOKUP($B67,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B67,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":27.965},{"$f":"VLOOKUP($B67,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":130.37448740692878},{"$f":"VLOOKUP($B67,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B67,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":18.96210999449951},{"$f":"ROUND(SUM(D67:I67),2)","v":340.9},{"$f":"VLOOKUP($B67,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":142.85614624995796},{"$f":"VLOOKUP($B67,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B67,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":27.965},{"$f":"VLOOKUP($B67,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":133.51854914820899},{"$f":"VLOOKUP($B67,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B67,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":19.188323902937913},{"$f":"ROUND(SUM(K67:P67),2)","v":344.97},{"$f":"VLOOKUP($B67,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":143.55614136658275},{"$f":"VLOOKUP($B67,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B67,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":27.965},{"$f":"VLOOKUP($B67,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":138.41087168033633},{"$f":"VLOOKUP($B67,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B67,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":19.517711412449415},{"$f":"ROUND(SUM(R67:W67),2)","v":350.89},{"$f":"VLOOKUP($B67,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":144.25956645927897},{"$f":"VLOOKUP($B67,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B67,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":27.965},{"$f":"VLOOKUP($B67,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":139.33477389869788},{"$f":"VLOOKUP($B67,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B67,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":19.613560991070717},{"$f":"ROUND(SUM(Y67:AD67),2)","v":352.61},{"$f":"VLOOKUP($B67,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":144.96643833492942},{"$f":"VLOOKUP($B67,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B67,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":27.965},{"$f":"VLOOKUP($B67,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":142.95842754098734},{"$f":"VLOOKUP($B67,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B67,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":19.868628944077376},{"$f":"ROUND(SUM(AF67:AK67),2)","v":357.2},null,"BA17"]
["Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground multi phase to turret",{"$f":"'Master Data'!D102*'Master Data'!$D$17","v":268.79902500000003},{"$f":"VLOOKUP($B68,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":91.388291390019035},{"$f":"VLOOKUP($B68,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B68,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":35.954999999999998},{"$f":"VLOOKUP($B68,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":100.08023684499909},{"$f":"VLOOKUP($B68,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B68,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":14.657961657028448},{"$f":"ROUND(SUM(D68:I68),2)","v":263.52},{"$f":"VLOOKUP($B68,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":91.836094017830121},{"$f":"VLOOKUP($B68,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B68,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":35.954999999999998},{"$f":"VLOOKUP($B68,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":102.88772298214741},{"$f":"VLOOKUP($B68,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B68,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":14.849698165284558},266.97000000000003,{"$f":"VLOOKUP($B68,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":92.286090878517484},{"$f":"VLOOKUP($B68,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B68,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":35.954999999999998},{"$f":"VLOOKUP($B68,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":106.88927147008306},{"$f":"VLOOKUP($B68,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B68,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":15.111894186318452},271.68,{"$f":"VLOOKUP($B68,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":92.738292723822198},{"$f":"VLOOKUP($B68,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B68,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":35.954999999999998},{"$f":"VLOOKUP($B68,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":108.32618188015627},{"$f":"VLOOKUP($B68,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B68,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":15.223162898160213},273.68,{"$f":"VLOOKUP($B68,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":93.19271035816891},{"$f":"VLOOKUP($B68,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B68,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":35.954999999999998},{"$f":"VLOOKUP($B68,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":111.59530308126435},{"$f":"VLOOKUP($B68,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B68,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":15.4424793355685},277.62,null,"BA10,BA16"]
["Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground multi phase to pole",{"$f":"C68","v":268.79902500000003},{"$f":"VLOOKUP($B69,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":182.77658278003807},{"$f":"VLOOKUP($B69,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B69,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":35.954999999999998},{"$f":"VLOOKUP($B69,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":154.97690362238325},{"$f":"VLOOKUP($B69,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B69,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":23.274145693088496},{"$f":"ROUND(SUM(D69:I69),2)","v":418.42},{"$f":"VLOOKUP($B69,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":183.67218803566024},{"$f":"VLOOKUP($B69,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B69,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":35.954999999999998},{"$f":"VLOOKUP($B69,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":158.39882904716683},{"$f":"VLOOKUP($B69,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B69,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":23.528448250164395},{"$f":"ROUND(SUM(K69:P69),2)","v":422.99},{"$f":"VLOOKUP($B69,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":184.57218175703497},{"$f":"VLOOKUP($B69,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B69,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":35.954999999999998},{"$f":"VLOOKUP($B69,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":164.02210497209012},{"$f":"VLOOKUP($B69,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B69,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":23.912668832331345},{"$f":"ROUND(SUM(R69:W69),2)","v":429.9},{"$f":"VLOOKUP($B69,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":185.4765854476444},{"$f":"VLOOKUP($B69,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B69,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":35.954999999999998},{"$f":"VLOOKUP($B69,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":164.5135552923696},{"$f":"VLOOKUP($B69,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B69,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":23.994884633572706},{"$f":"ROUND(SUM(Y69:AD69),2)","v":431.38},{"$f":"VLOOKUP($B69,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":186.38542071633782},{"$f":"VLOOKUP($B69,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B69,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":35.954999999999998},{"$f":"VLOOKUP($B69,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":168.41659957729127},{"$f":"VLOOKUP($B69,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B69,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":24.278304339280631},{"$f":"ROUND(SUM(AF69:AK69),2)","v":436.47},null,"BA18"]
["Basic connection alteration  ","Augment single phase overhead service to multi phase supply",{"$f":"'Master Data'!D103*'Master Data'!$D$17","v":824.834025},{"$f":"VLOOKUP($B70,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":233.54785577449309},{"$f":"VLOOKUP($B70,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":241.25},{"$f":"VLOOKUP($B70,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":45.942500000000003},{"$f":"VLOOKUP($B70,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":191.88640793605981},{"$f":"VLOOKUP($B70,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B70,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":43.236432226537453},777.3,{"$f":"VLOOKUP($B70,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":234.69224026778809},{"$f":"VLOOKUP($B70,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":241.25},{"$f":"VLOOKUP($B70,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":45.942500000000003},{"$f":"VLOOKUP($B70,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":195.79997683309438},{"$f":"VLOOKUP($B70,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B70,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":43.534345681227855},782.66,{"$f":"VLOOKUP($B70,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":235.84223224510023},{"$f":"VLOOKUP($B70,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":241.25},{"$f":"VLOOKUP($B70,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":45.942500000000003},{"$f":"VLOOKUP($B70,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":202.64448972798147},{"$f":"VLOOKUP($B70,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B70,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":44.005222018200392},791.12,{"$f":"VLOOKUP($B70,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":236.99785918310116},{"$f":"VLOOKUP($B70,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":241.25},{"$f":"VLOOKUP($B70,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":45.942500000000003},{"$f":"VLOOKUP($B70,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":202.22557685748615},{"$f":"VLOOKUP($B70,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B70,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":44.048614476776471},791.9,{"$f":"VLOOKUP($B70,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":238.15914869309833},{"$f":"VLOOKUP($B70,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":241.25},{"$f":"VLOOKUP($B70,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":45.942500000000003},{"$f":"VLOOKUP($B70,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":206.40681448581915},{"$f":"VLOOKUP($B70,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B70,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":44.363289325224123},797.56,null,"BA2"]
["Basic connection alteration  ","Augment multi phase overhead service to single phase supply",{"$f":"'Master Data'!D104*'Master Data'!$D$17","v":604.26372000000003},{"$f":"VLOOKUP($B71,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":192.93083737892908},{"$f":"VLOOKUP($B71,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":121.62},{"$f":"VLOOKUP($B71,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":37.952499999999993},{"$f":"VLOOKUP($B71,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":164.23114120774892},{"$f":"VLOOKUP($B71,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B71,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":31.698376632741212},569.87,{"$f":"VLOOKUP($B71,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":193.87619848208581},{"$f":"VLOOKUP($B71,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":121.62},{"$f":"VLOOKUP($B71,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":37.952499999999993},{"$f":"VLOOKUP($B71,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":167.79528468858169},{"$f":"VLOOKUP($B71,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B71,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":31.963986452738194},574.65,{"$f":"VLOOKUP($B71,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":194.82619185464802},{"$f":"VLOOKUP($B71,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":121.62},{"$f":"VLOOKUP($B71,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":37.952499999999993},{"$f":"VLOOKUP($B71,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":173.75634000107061},{"$f":"VLOOKUP($B71,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B71,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":32.371047220287707},581.96,{"$f":"VLOOKUP($B71,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":195.78084019473573},{"$f":"VLOOKUP($B71,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":121.62},{"$f":"VLOOKUP($B71,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":37.952499999999993},{"$f":"VLOOKUP($B71,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":173.95325300918768},{"$f":"VLOOKUP($B71,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B71,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":32.438874183696967},583.17999999999995,{"$f":"VLOOKUP($B71,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":196.74016631168993},{"$f":"VLOOKUP($B71,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":121.62},{"$f":"VLOOKUP($B71,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":37.952499999999993},{"$f":"VLOOKUP($B71,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":177.89032946038196},{"$f":"VLOOKUP($B71,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B71,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":32.727272294960912},588.37,null,"BA1"]
["Basic connection alteration  ","Augment single phase overhead service to underground supply (turret)",{"$f":"'Master Data'!D105*'Master Data'!$D$17","v":382.70816000000002},{"$f":"VLOOKUP($B72,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":152.31381898336505},{"$f":"VLOOKUP($B72,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":1.08},{"$f":"VLOOKUP($B72,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":29.962499999999999},{"$f":"VLOOKUP($B72,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":136.55265209402722},{"$f":"VLOOKUP($B72,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B72,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":20.105354240444289},361.45,{"$f":"VLOOKUP($B72,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":153.06015669638353},{"$f":"VLOOKUP($B72,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":1.08},{"$f":"VLOOKUP($B72,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":29.962499999999999},{"$f":"VLOOKUP($B72,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":139.76682580375763},{"$f":"VLOOKUP($B72,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B72,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":20.338628363244197},365.65,{"$f":"VLOOKUP($B72,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":153.8101514641958},{"$f":"VLOOKUP($B72,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":1.08},{"$f":"VLOOKUP($B72,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":29.962499999999999},{"$f":"VLOOKUP($B72,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":144.84326346687061},{"$f":"VLOOKUP($B72,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B72,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":20.681805233425692},371.82,{"$f":"VLOOKUP($B72,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":154.56382120637033},{"$f":"VLOOKUP($B72,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":1.08},{"$f":"VLOOKUP($B72,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":29.962499999999999},{"$f":"VLOOKUP($B72,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":145.65739724052042},{"$f":"VLOOKUP($B72,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B72,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":20.774148860507747},373.48,{"$f":"VLOOKUP($B72,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":155.32118393028153},{"$f":"VLOOKUP($B72,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":1.08},{"$f":"VLOOKUP($B72,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":29.962499999999999},{"$f":"VLOOKUP($B72,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":149.3505804976372},{"$f":"VLOOKUP($B72,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B72,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":21.036286018790292},378.19,null,"BA3"]
["Basic connection alteration  ","Augment multi phase overhead service to underground supply (turret)",{"$f":"'Master Data'!D106*'Master Data'!$D$17","v":471.683515},{"$f":"VLOOKUP($B73,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":192.93083737892908},{"$f":"VLOOKUP($B73,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":1.08},{"$f":"VLOOKUP($B73,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":37.952499999999993},{"$f":"VLOOKUP($B73,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":161.15506830948169},{"$f":"VLOOKUP($B73,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B73,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":24.417389939033274},438.97,{"$f":"VLOOKUP($B73,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":193.87619848208581},{"$f":"VLOOKUP($B73,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":1.08},{"$f":"VLOOKUP($B73,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":37.952499999999993},{"$f":"VLOOKUP($B73,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":164.64710570271546},{"$f":"VLOOKUP($B73,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B73,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":24.678752710470675},443.67,{"$f":"VLOOKUP($B73,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":194.82619185464802},{"$f":"VLOOKUP($B73,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":1.08},{"$f":"VLOOKUP($B73,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":37.952499999999993},{"$f":"VLOOKUP($B73,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":170.45449675862443},{"$f":"VLOOKUP($B73,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B73,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":25.076762653307629},450.83,{"$f":"VLOOKUP($B73,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":195.78084019473573},{"$f":"VLOOKUP($B73,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":1.08},{"$f":"VLOOKUP($B73,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":37.952499999999993},{"$f":"VLOOKUP($B73,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":170.83617863419215},{"$f":"VLOOKUP($B73,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B73,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":25.155472503009733},452.24,{"$f":"VLOOKUP($B73,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":196.74016631168993},{"$f":"VLOOKUP($B73,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":1.08},{"$f":"VLOOKUP($B73,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":37.952499999999993},{"$f":"VLOOKUP($B73,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":174.80875253394117},{"$f":"VLOOKUP($B73,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B73,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":25.445961413993551},457.47,null,"BA4"]
["Basic connection alteration  ","Augment single phase overhead service to underground supply (pole)",{"$f":"'Master Data'!D107*'Master Data'!$D$17","v":478.72662500000001},{"$f":"VLOOKUP($B74,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":192.93083737892908},{"$f":"VLOOKUP($B74,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":7.48},{"$f":"VLOOKUP($B74,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":37.952499999999993},{"$f":"VLOOKUP($B74,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":161.31839058050303},{"$f":"VLOOKUP($B74,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B74,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":24.80396962079643},445.92,{"$f":"VLOOKUP($B74,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":193.87619848208581},{"$f":"VLOOKUP($B74,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":7.48},{"$f":"VLOOKUP($B74,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":37.952499999999993},{"$f":"VLOOKUP($B74,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":164.81425640380678},{"$f":"VLOOKUP($B74,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B74,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":25.065557886764953},450.63,{"$f":"VLOOKUP($B74,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":194.82619185464802},{"$f":"VLOOKUP($B74,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":7.48},{"$f":"VLOOKUP($B74,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":37.952499999999993},{"$f":"VLOOKUP($B74,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":170.62980617252566},{"$f":"VLOOKUP($B74,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B74,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":25.464048377786408},457.79,{"$f":"VLOOKUP($B74,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":195.78084019473573},{"$f":"VLOOKUP($B74,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":7.48},{"$f":"VLOOKUP($B74,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":37.952499999999993},{"$f":"VLOOKUP($B74,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":171.00167785436781},{"$f":"VLOOKUP($B74,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B74,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":25.542180407078078},459.2,{"$f":"VLOOKUP($B74,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":196.74016631168993},{"$f":"VLOOKUP($B74,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":7.48},{"$f":"VLOOKUP($B74,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":37.952499999999993},{"$f":"VLOOKUP($B74,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":174.97236703808269},{"$f":"VLOOKUP($B74,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B74,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":25.832558308287489},464.42,null,"BA5"]
["Basic connection alteration  ","Augment multi phase overhead service to underground supply (pole)",{"$f":"'Master Data'!D108*'Master Data'!$D$17","v":584.16842000000008},{"$f":"VLOOKUP($B75,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":233.54785577449309},{"$f":"VLOOKUP($B75,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":22.45},{"$f":"VLOOKUP($B75,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":45.942500000000003},{"$f":"VLOOKUP($B75,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":186.30282779551828},{"$f":"VLOOKUP($B75,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B75,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":30.020239356259548},539.70000000000005,{"$f":"VLOOKUP($B75,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":234.69224026778809},{"$f":"VLOOKUP($B75,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":22.45},{"$f":"VLOOKUP($B75,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":45.942500000000003},{"$f":"VLOOKUP($B75,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":190.08551223953594},{"$f":"VLOOKUP($B75,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B75,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":30.310443716667265},544.91999999999996,{"$f":"VLOOKUP($B75,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":235.84223224510023},{"$f":"VLOOKUP($B75,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":22.45},{"$f":"VLOOKUP($B75,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":45.942500000000003},{"$f":"VLOOKUP($B75,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":196.65109914023287},{"$f":"VLOOKUP($B75,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B75,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":30.764891312582002},553.09,{"$f":"VLOOKUP($B75,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":236.99785918310116},{"$f":"VLOOKUP($B75,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":22.45},{"$f":"VLOOKUP($B75,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":45.942500000000003},{"$f":"VLOOKUP($B75,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":196.56757226773158},{"$f":"VLOOKUP($B75,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B75,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":30.828038006439929},554.22,{"$f":"VLOOKUP($B75,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":238.15914869309833},{"$f":"VLOOKUP($B75,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":22.45},{"$f":"VLOOKUP($B75,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":45.942500000000003},{"$f":"VLOOKUP($B75,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":200.81324362548025},{"$f":"VLOOKUP($B75,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B75,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":31.14650800155016},559.95000000000005,null,"BA6"]
["Basic connection alteration  ","Basic connection alteration – after hours",{"$f":"'Master Data'!D109*'Master Data'!$D$17","v":1055.656835},{"$f":"VLOOKUP($B76,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":525.68576058458723},{"$f":"VLOOKUP($B76,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B76,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":61.922499999999999},{"$f":"VLOOKUP($B76,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":264.90215105069768},{"$f":"VLOOKUP($B76,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":62.362412349743408},{"$f":"VLOOKUP($B76,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":53.886009332718174},968.76,{"$f":"VLOOKUP($B76,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":528.26162081145162},{"$f":"VLOOKUP($B76,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B76,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":61.922499999999999},{"$f":"VLOOKUP($B76,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":270.57051387495079},{"$f":"VLOOKUP($B76,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":62.491205361086628},{"$f":"VLOOKUP($B76,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":54.379179978797104},977.63,{"$f":"VLOOKUP($B76,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":530.85010275342768},{"$f":"VLOOKUP($B76,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B76,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":61.922499999999999},{"$f":"VLOOKUP($B76,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":280.16593725549529},{"$f":"VLOOKUP($B76,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":62.620629458185434},{"$f":"VLOOKUP($B76,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":55.104435081612685},990.66,{"$f":"VLOOKUP($B76,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":533.45126825691943},{"$f":"VLOOKUP($B76,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B76,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":61.922499999999999},{"$f":"VLOOKUP($B76,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":280.22286990251513},{"$f":"VLOOKUP($B76,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":62.750687733360024},{"$f":"VLOOKUP($B76,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":55.268657495085598},993.62,{"$f":"VLOOKUP($B76,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":536.06517947137831},{"$f":"VLOOKUP($B76,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B76,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":61.922499999999999},{"$f":"VLOOKUP($B76,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":286.41694644448376},{"$f":"VLOOKUP($B76,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":62.881383294082966},{"$f":"VLOOKUP($B76,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":55.795145942465766},1003.08,null,"BA1-BA6"]
["Basic connection alteration  ","Basic connection wasted visit",{"$f":"'Master Data'!D110*'Master Data'!$D$17","v":170.17597499999999},{"$f":"VLOOKUP($B77,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!D$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":55.848400293900518},{"$f":"VLOOKUP($B77,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!E$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B77,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!F$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":10.986249999999998},{"$f":"VLOOKUP($B77,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!G$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":78.094352949088005},{"$f":"VLOOKUP($B77,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!H$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B77,'Cost buildup Yr1'!$C$3:$AO$199,MATCH('Table of fees'!I$3,'Cost buildup Yr1'!$C$3:$AO$3,0),FALSE)","v":9.7990341349979051},176.17,{"$f":"VLOOKUP($B77,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!K$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":56.122057455340631},{"$f":"VLOOKUP($B77,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!L$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B77,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!M$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":10.986249999999998},{"$f":"VLOOKUP($B77,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!N$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":80.647954362923571},{"$f":"VLOOKUP($B77,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!O$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B77,'Cost buildup Yr2'!$C$3:$AO$199,MATCH('Table of fees'!P$3,'Cost buildup Yr2'!$C$3:$AO$3,0),FALSE)","v":9.965559665081642},179.16,{"$f":"VLOOKUP($B77,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!R$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":56.39705553687179},{"$f":"VLOOKUP($B77,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!S$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B77,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!T$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":10.986249999999998},{"$f":"VLOOKUP($B77,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!U$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":83.987000935359475},{"$f":"VLOOKUP($B77,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!V$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B77,'Cost buildup Yr3'!$C$3:$AO$199,MATCH('Table of fees'!W$3,'Cost buildup Yr3'!$C$3:$AO$3,0),FALSE)","v":10.178426895200301},182.99,{"$f":"VLOOKUP($B77,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Y$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":56.673401109002448},{"$f":"VLOOKUP($B77,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!Z$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B77,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AA$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":10.986249999999998},{"$f":"VLOOKUP($B77,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AB$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":85.829863437145463},{"$f":"VLOOKUP($B77,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AC$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B77,'Cost buildup Yr4'!$C$3:$AO$199,MATCH('Table of fees'!AD$3,'Cost buildup Yr4'!$C$3:$AO$3,0),FALSE)","v":10.303248250753994},185.23,{"$f":"VLOOKUP($B77,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AF$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":56.951100774436561},{"$f":"VLOOKUP($B77,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AG$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B77,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AH$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":10.986249999999998},{"$f":"VLOOKUP($B77,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AI$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":88.859811963841423},{"$f":"VLOOKUP($B77,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AJ$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":21.438299558334133},{"$f":"VLOOKUP($B77,'Cost buildup Yr5'!$C$3:$AO$199,MATCH('Table of fees'!AK$3,'Cost buildup Yr5'!$C$3:$AO$3,0),FALSE)","v":10.498068729270454},188.73]
[]
[null,null,null,{"$f":"SUM(D5:D77)","v":10028.31388052223},1234.55,1549.4597500000002,7284.5399739995901,1344.7883508076648,1309.0952877753689,22750.729999999992,10077.45261853679,1234.55,1549.4597500000002,7458.062892002562,1345.6274334204877,1322.9554001244774,22988.120000000003,10126.83213636762,1234.55,1549.4597500000002,7731.3929063189489,1346.4706275381131,1342.7692384342586,23331.480000000007,10176.453613835814,1234.55,1549.4597500000002,7772.7160635089303,1347.3179533069156,1348.8750588609769,23429.350000000006,10226.318236543611,1234.55,1549.4597500000002,7968.9099078219488,{"$f":"SUM(AJ5:AJ77)","v":1348.1694309719846},{"$f":"SUM(AK5:AK77)","v":1364.2056107538147},23691.63]

{"sheet":"Master Data","index":8,"n_rows":110,"n_cols":11,"rows_kept":110,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Year",null,"Base +2","Year 1","Year 2","Year 3","Year 4","Year 5"]
[]
[null,null,"2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[]
[null,null,"2019-06-30","2020-06-30","2021-06-30","2022-06-30","2023-06-30","2024-06-30"]
["Index",null,null,null,{"$f":"E7-D7","v":365},365,365,366]
["Inflation rate",null,{"$f":"$C$22","v":2.4500000000000001E-2},2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2,2.4500000000000001E-2]
[]
[]
[]
[null,null,null,"Base","Base +1","Base +2",{"$f":"'Master Data'!D3","v":"Year 1"},{"$f":"'Master Data'!E3","v":"Year 2"},{"$f":"'Master Data'!F3","v":"Year 3"},{"$f":"'Master Data'!G3","v":"Year 4"},{"$f":"'Master Data'!H3","v":"Year 5"}]
[null,null,null,"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23",{"$f":"'Master Data'!H5","v":"2023-24"}]
["CPI    (consistent with AER RFM)",null,null,2.1299999999999999E-2,{"$f":"'Master Data'!$C$22","v":2.4500000000000001E-2},{"$f":"'Master Data'!$C$22","v":2.4500000000000001E-2},{"$f":"'Master Data'!$C$22","v":2.4500000000000001E-2},{"$f":"'Master Data'!$C$22","v":2.4500000000000001E-2},{"$f":"'Master Data'!$C$22","v":2.4500000000000001E-2},{"$f":"'Master Data'!$C$22","v":2.4500000000000001E-2},{"$f":"'Master Data'!$C$22","v":2.4500000000000001E-2}]
["Cumulative CPI from 2016-17",null,null,1,{"$f":"D16*(1+E15)","v":1.0245},{"$f":"E16*(1+F15)","v":1.0496002499999999},{"$f":"F16*(1+G15)","v":1.0753154561249998},1.1016606848000623,1.1286513715776638,{"$f":"I16*(1+J15)","v":1.1563033301813166},{"$f":"J16*(1+K$15)","v":1.1846327617707588}]
["Cumulative CPI from 2017-18",null,null,{"$f":"E17*(1-E$15)","v":0.97550000000000003},1,{"$f":"E17*(1+F15)","v":1.0245},{"$f":"F17*(1+G15)","v":1.0496002499999999},{"$f":"G17*(1+H15)","v":1.0753154561249998},1.1016606848000623,1.1286513715776638,{"$f":"J17*(1+K$15)","v":1.1563033301813166}]
["Cumulative CPI from 2018-19",null,null,{"$f":"E18*(1-E$15)","v":0.95160025000000004},{"$f":"F18*(1-F$15)","v":0.97550000000000003},1,{"$f":"F18*(1+G$15)","v":1.0245},{"$f":"G18*(1+H$15)","v":1.0496002499999999},1.0753154561249998,1.1016606848000623,1.1286513715776638]
["Cumulative CPI from 2019-20",null,null,{"$f":"E19*(1-E$15)","v":0.92828604387500002},{"$f":"F19*(1-F$15)","v":0.95160025000000004},{"$f":"G19*(1-G$15)","v":0.97550000000000003},1,{"$f":"G19*(1+H$15)","v":1.0245},{"$f":"H19*(1+I$15)","v":1.0496002499999999},{"$f":"I19*(1+J$15)","v":1.0753154561249998},{"$f":"J19*(1+K$15)","v":1.1016606848000623}]
[]
["General"]
["Inflation Rate (f)",null,2.4500000000000001E-2]
["Nominal Tax Rate",null,0.3]
["WACC",null,5.8900000000000001E-2]
["Real Labour Cost Escalation Factor (Jacobs Report)",null,4.8999999999999998E-3]
[]
["2017-18 Prices as published"]
["De-energisation, re-energisation and special reads"]
["Site visit - no appointment",null,null,59.53]
["Site visit - non-scheduled visit",null,null,131.59]
["Site visit - same day premium service",null,null,222.84]
["Site visit - after hours",null,null,350.32]
["Site visit - credit actions or site issues",null,null,138.47]
["Site visit – credit actions pillar box/pole top",null,null,248.47]
["Site visit – current transformer (CT) metering",null,null,129.03]
["Site visit – pillar box/pole top",null,null,248.47]
["Site visit -  pillar box/pole top Wasted Visit",null,null,148.13]
["Transfer of retailer",null,null,0]
["Meter alteration"]
["Remove meter - single phase",null,null,139.88]
["Remove meter - multi phase",null,null,183.33]
["Meter alteration - after hours visit",null,null,429.47]
["Meter alteration Wasted Visit",null,null,85.58]
["Tariff change"]
["Meter test"]
["Meter test - single phase",null,null,215.91]
["Meter test - multi phase",null,null,411.38]
["Meter test – current transformer (CT)",null,null,454.83]
["Meter test - after hours",null,null,825.24]
["Meter test - wasted visit",null,null,85.58]
["Supply abolishment"]
["Remove service & meters",null,null,260.72000000000003]
["Supply abolishment - after hours",null,null,655.77]
["Supply abolishment - wasted visit",null,null,169.51]
["Truck tee-up"]
["Tee-up/Appointment ",null,null,146.27000000000001]
["Tee-up/Appointment – after hours",null,null,655.77]
["Tee-up/Appointment – no truck – after hours",null,null,350.32]
["Tee-up/Appointment – wasted visit",null,null,95.94]
["Miscellaneous service"]
["Open turret",null,null,137.77000000000001]
["Data download",null,null,276.2]
["Alteration to unmetered supply",null,null,213.28]
["Meter Relocation",null,null,165.69]
["Tiger tails"]
["Tiger tails"]
["Tiger tails"]
["Miscellaneous service",null,null,125.19]
["Miscellaneous service – after hours",null,null,559.33000000000004]
["Miscellaneous service – wasted visit",null,null,100.01]
["Administration"]
["Statutory right - access prevented"]
["Tariff change"]
["Emergency maintenance contestable meters"]
["Emergency maintenance contestable meters - after hours"]
["Meter recovery and disposal"]
["Basic Connection establishment charges (including temporary builders supply)"]
["Creation of a NMI"]
["Overhead service, single span - single phase",null,null,551.02]
["Overhead service, single span - multi phase",null,null,777.13]
["Underground service in turret/cabinet - single phase ",null,null,180.57]
["Underground service in turret/cabinet - multi phase ",null,null,226.46]
["Underground service with pole mounted fuse - single phase",null,null,422.33]
["Underground service with pole mounted fuse - multi phase",null,null,530.44000000000005]
["Basic connection – after hours",null,null,1010.36]
["Connection establishment - wasted visit",null,null,154.43]
["Renewable energy connection"]
["Modify existing connection for micro embedded generation - single phase",null,null,171.17]
["Modify existing connection for micro embedded generation - multi phase",null,null,214.61]
["Renewable energy connection - after hours",null,null,809.11]
["Renewable energy connection – wasted visit",null,null,116.87]
["Temporary Disconnection/Reconnection"]
["Disconnect/reconnect overhead service for facia repairs - single phase",null,null,322.67]
["Disconnect/reconnect overhead service for facia repairs - multi phase",null,null,413.89]
["Disconnect/reconnect overhead service for facia repairs - retailer requested outage"]
["Temporary disconnect/reconnect – after hours",null,null,852.57]
["Temporary disconnect/reconnect – wasted visit",null,null,185.85]
["Basic connection alteration  "]
["Connection alteration – overhead single phase",null,null,322.67]
["Connection alteration – overhead multi phase",null,null,413.89]
["Connection of new consumer mains to an existing installation – underground single phase to turret or pole",null,null,225.21]
["Connection of new consumer mains to an existing installation – underground multi phase to turret or pole",null,null,275.55]
["Augment single phase overhead  service to multi phase supply",null,null,845.55]
["Augment multi phase overhead  service to single phase supply",null,null,619.44000000000005]
["Augment single phase overhead  service to underground supply (turret)",null,null,392.32]
["Augment multi phase overhead service  to underground supply (turret)",null,null,483.53]
["Augment single phase overhead service  to underground supply (pole)",null,null,490.75]
["Augment multi phase overhead service  to underground supply (pole)",null,null,598.84]
["Basic connection alteration – after hours",null,null,1082.17]
["Basic connection wasted visit",null,null,174.45]

{"sheet":"Cost buildup Yr1","index":9,"n_rows":80,"n_cols":41,"rows_kept":80,"cut":false,"hidden":false,"merged":[[0,38,0,39],[1,4,1,21],[1,32,1,33],[1,22,1,25],[1,27,1,31]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM2:AN2)","v":2750773.4423955013}]
[null,null,null,null,"Cost Buildup Direct Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Administration and Supervision",null,null,null,"TOTAL","CAM  Overheads (Capex & Opex)",null,null,null,null,"Other",null,"TOTAL","TOTAL FEE",{"$f":"SUM(AK5:AK78)","v":66338},null,{"$f":"SUM(AM4:AM78)","v":905070.58705398801},{"$f":"SUM(AN4:AN78)","v":1845702.8553415132},{"$f":"'Master Data'!G14","v":"2019-20"}]
[null,"Service group","Service type",null,"Task time (mins)","Travel time (mins)","Total Mins Per Person","Total Mins","No. of Crew","Crew 1 Skill Level","Crew 2 Skill Level","Gross up for After Hours/ Premium","Labour Travel Cost","Labour Task Cost","Labour Cost","Type of Connection","Material Cost","Vehicle Type","Vehicle time (mins)","Vehicle Cost","Other Direct Costs","Total Direct Costs","Supervision & Customer Team","Premium Service","Premium service cost","Administration cost","Total Direct & Supervision","WSD overheads Hourly rate (indirect cost)","Shared Services overheads % expenditure","Under Recovered Overheads","Other 2","Total  Overheads","Profit Margin","Other","Total Other","Total Fee","Volumes","Customer task time","Cost recovery ","Cost recovery","Total Task Time (Customer Group)"]
["X","De-energisation, re-energisation, special reads and retail contract terminations"]
[null,"De-energistion, re-energisation and special reads","Site visit - no appointment",null,8,10,{"$f":"SUM(E5:F5)","v":18},{"$f":"SUM(E5:F5)*I5","v":18},1,"Elec Tech",null,"Normal",{"$f":"(IF(I5>=1,IF(I5>=2,VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F5)+VLOOKUP(K5,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F5),VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F5)),0))*(1+(VLOOKUP(L5,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.154254598891004},{"$f":"(IF(I5>=1,IF(I5>=2,VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E5)+VLOOKUP(K5,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E5),VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E5)),0))*(1+(VLOOKUP(L5,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":8.123403679112803},{"$f":"(IF(I5>=1,IF(I5>=2,VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G5)+VLOOKUP(K5,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G5),VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G5)),0))*(1+(VLOOKUP(L5,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":18.277658278003805},"No materials charged",{"$f":"VLOOKUP(P5,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S5>0.01,VLOOKUP(R5,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S5)/60),VLOOKUP(R5,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G5)/60))","v":2.2320000000000002},0,{"$f":"SUM(O5,Q5,T5,U5)","v":20.509658278003805},{"$f":"IF(AK5=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL5)","v":13.192799728205621},"Normal",{"$f":"V5*VLOOKUP(X5,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W5,Y5,Z5)","v":13.192799728205621},{"$f":"IF(D5=\"back office only\",0,(H5/60)*'Lookups & OH allocation'!$C$8)","v":10.251299881038227},{"$f":"SUM(AA5,V5,AB5)*'Lookups & OH allocation'!$C$18","v":1.1216605559479216},{"$f":"IF(AK5=0,\"No Volumes\",AO5/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK5)-W5","v":26.903965808409737},null,{"$f":"SUM(AB5:AE5)","v":38.276926245395885},{"$f":"(V5+AA5+AF5)*'Lookups & OH allocation'!$C$58","v":4.2395857324195525},null,{"$f":"SUM(AG5,AH5)","v":4.2395857324195525},{"$f":"V5+AA5+AF5+AI5","v":76.218969984024866},{"$f":"IFERROR(VLOOKUP($C5,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":54512},{"$f":"IFERROR(VLOOKUP(D5,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B5,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},{"$f":"IFERROR(W5*AK5,0)","v":719165.89878394478},{"$f":"IFERROR(AD5*AK5,0)","v":1466588.9841480316},{"$f":"AL5*AK5","v":436096}]
[null,"De-energistion, re-energisation and special reads","Site visit - non-scheduled visit",null,8,40,48,48,1,"Elec Tech",null,"Normal",{"$f":"(IF(I6>=1,IF(I6>=2,VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F6)+VLOOKUP(K6,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F6),VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F6)),0))*(1+(VLOOKUP(L6,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I6>=1,IF(I6>=2,VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E6)+VLOOKUP(K6,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E6),VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E6)),0))*(1+(VLOOKUP(L6,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":8.123403679112803},{"$f":"(IF(I6>=1,IF(I6>=2,VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G6)+VLOOKUP(K6,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G6),VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G6)),0))*(1+(VLOOKUP(L6,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":48.740422074676815},"No materials charged",{"$f":"VLOOKUP(P6,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S6>0.01,VLOOKUP(R6,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S6)/60),VLOOKUP(R6,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G6)/60))","v":5.9520000000000008},0,54.692422074676813,{"$f":"IF(AK6=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL6)","v":13.192799728205621},"Non-scheduled Visit",{"$f":"V6*VLOOKUP(X6,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":5.4692422074676816},null,18.662041935673301,{"$f":"IF(D6=\"back office only\",0,(H6/60)*'Lookups & OH allocation'!$C$8)","v":27.336799682768607},{"$f":"SUM(AA6,V6,AB6)*'Lookups & OH allocation'!$C$18","v":2.5695509153698577},{"$f":"IF(AK6=0,\"No Volumes\",AO6/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK6)-W6","v":26.903965808409737},null,56.810316406548203,{"$f":"(V6+AA6+AF6)*'Lookups & OH allocation'!$C$58","v":7.6667055665553105},null,7.6667055665553105,137.83148598345363,{"$f":"IFERROR(VLOOKUP($C6,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":954},{"$f":"IFERROR(VLOOKUP(D6,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B6,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},12585.930940708162,25666.383381222888,{"$f":"AL6*AK6","v":7632}]
[null,"De-energistion, re-energisation and special reads","Site visit - same day premium service","Premium Services",8,60,68,68,1,"Elec Tech",null,"Normal",{"$f":"(IF(I7>=1,IF(I7>=2,VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F7)+VLOOKUP(K7,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F7),VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F7)),0))*(1+(VLOOKUP(L7,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":60.925527593346025},{"$f":"(IF(I7>=1,IF(I7>=2,VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E7)+VLOOKUP(K7,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E7),VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E7)),0))*(1+(VLOOKUP(L7,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":8.123403679112803},{"$f":"(IF(I7>=1,IF(I7>=2,VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G7)+VLOOKUP(K7,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G7),VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G7)),0))*(1+(VLOOKUP(L7,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":69.04893127245883},"No materials charged",{"$f":"VLOOKUP(P7,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S7>0.01,VLOOKUP(R7,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S7)/60),VLOOKUP(R7,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G7)/60))","v":8.4320000000000004},0,77.480931272458832,{"$f":"IF(AK7=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL7)","v":32.981999320514049},"Same Day Premium",{"$f":"V7*VLOOKUP(X7,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":11.622139690868826},null,44.604139011382877,{"$f":"IF(D7=\"back office only\",0,(H7/60)*'Lookups & OH allocation'!$C$8)","v":38.727132883922188},{"$f":"SUM(AA7,V7,AB7)*'Lookups & OH allocation'!$C$18","v":4.1037834733283871},{"$f":"IF(AK7=0,\"No Volumes\",AO7/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK7)-W7","v":67.259914521024356},null,110.09083087827493,{"$f":"(V7+AA7+AF7)*'Lookups & OH allocation'!$C$58","v":13.67516057844867},null,13.67516057844867,245.85106174056531,{"$f":"IFERROR(VLOOKUP($C7,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},{"$f":"IFERROR(VLOOKUP(D7,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B7,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},7420.9498471156612,15133.48076723048,4500]
[null,"De-energistion, re-energisation and special reads","Site visit - after hours","after hours",30,60,90,90,1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I8>=1,IF(I8>=2,VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F8)+VLOOKUP(K8,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F8),VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F8)),0))*(1+(VLOOKUP(L8,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":101.74563108088785},{"$f":"(IF(I8>=1,IF(I8>=2,VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E8)+VLOOKUP(K8,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E8),VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E8)),0))*(1+(VLOOKUP(L8,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":50.872815540443924},{"$f":"(IF(I8>=1,IF(I8>=2,VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G8)+VLOOKUP(K8,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G8),VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G8)),0))*(1+(VLOOKUP(L8,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":152.61844662133177},"No materials charged",{"$f":"VLOOKUP(P8,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S8>0.01,VLOOKUP(R8,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S8)/60),VLOOKUP(R8,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G8)/60))","v":11.16},0,163.77844662133177,{"$f":"IF(AK8=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL8)","v":32.981999320514049},"After Hours",{"$f":"V8*VLOOKUP(X8,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":8.1889223310665891},null,41.170921651580642,{"$f":"IF(D8=\"back office only\",0,(H8/60)*'Lookups & OH allocation'!$C$8)","v":51.256499405191136},{"$f":"SUM(AA8,V8,AB8)*'Lookups & OH allocation'!$C$18","v":6.5381443997150912},{"$f":"IF(AK8=0,\"No Volumes\",AO8/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK8)-W8","v":67.259914521024356},null,125.05455832593059,{"$f":"(V8+AA8+AF8)*'Lookups & OH allocation'!$C$58","v":19.437231276671852},null,19.437231276671852,349.44115787551488,{"$f":"IFERROR(VLOOKUP($C8,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D8,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B8,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},32.981999320514049,67.259914521024356,20]
[null,"De-energistion, re-energisation and special reads","Site visit - credit actions or site issues",null,8,20,28,56,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I9>=1,IF(I9>=2,VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F9)+VLOOKUP(K9,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F9),VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F9)),0))*(1+(VLOOKUP(L9,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I9>=1,IF(I9>=2,VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E9)+VLOOKUP(K9,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E9),VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E9)),0))*(1+(VLOOKUP(L9,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":16.246807358225606},{"$f":"(IF(I9>=1,IF(I9>=2,VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G9)+VLOOKUP(K9,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G9),VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G9)),0))*(1+(VLOOKUP(L9,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":56.863825753789619},"No materials charged",{"$f":"VLOOKUP(P9,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S9>0.01,VLOOKUP(R9,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S9)/60),VLOOKUP(R9,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G9)/60))","v":3.4720000000000004},0,60.335825753789621,{"$f":"IF(AK9=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL9)","v":13.192799728205621},"Normal",{"$f":"V9*VLOOKUP(X9,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D9=\"back office only\",0,(H9/60)*'Lookups & OH allocation'!$C$8)","v":31.892932963230042},{"$f":"SUM(AA9,V9,AB9)*'Lookups & OH allocation'!$C$18","v":2.6902638031064661},{"$f":"IF(AK9=0,\"No Volumes\",AO9/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK9)-W9","v":26.903965808409737},null,61.487162574746243,{"$f":"(V9+AA9+AF9)*'Lookups & OH allocation'!$C$58","v":7.9524299165420738},null,7.9524299165420738,142.96821797328357,{"$f":"IFERROR(VLOOKUP($C9,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1973},{"$f":"IFERROR(VLOOKUP(D9,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B9,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},26029.39386374969,53081.52453999241,15784]
[null,"De-energistion, re-energisation and special reads","Site visit – credit actions pillar box/pole top",null,30,20,50,100,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I10>=1,IF(I10>=2,VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F10)+VLOOKUP(K10,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F10),VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F10)),0))*(1+(VLOOKUP(L10,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I10>=1,IF(I10>=2,VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E10)+VLOOKUP(K10,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E10),VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E10)),0))*(1+(VLOOKUP(L10,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":60.925527593346025},{"$f":"(IF(I10>=1,IF(I10>=2,VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G10)+VLOOKUP(K10,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G10),VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G10)),0))*(1+(VLOOKUP(L10,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":101.54254598891004},"No materials charged",{"$f":"VLOOKUP(P10,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S10>0.01,VLOOKUP(R10,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S10)/60),VLOOKUP(R10,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G10)/60))","v":19.975000000000001},0,121.51754598891003,{"$f":"IF(AK10=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL10)","v":13.192799728205621},"Normal",{"$f":"V10*VLOOKUP(X10,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D10=\"back office only\",0,(H10/60)*'Lookups & OH allocation'!$C$8)","v":56.951666005767933},{"$f":"SUM(AA10,V10,AB10)*'Lookups & OH allocation'!$C$18","v":4.8910429723588873},{"$f":"IF(AK10=0,\"No Volumes\",AO10/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK10)-W10","v":26.903965808409744},null,88.746674786536573,{"$f":"(V10+AA10+AF10)*'Lookups & OH allocation'!$C$58","v":13.161618507665116},null,13.161618507665116,236.61863901131733,{"$f":"IFERROR(VLOOKUP($C10,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":219},{"$f":"IFERROR(VLOOKUP(D10,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B10,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},2889.2231404770309,5891.9685120417344,1752]
[null,"De-energistion, re-energisation and special reads","Site visit – current transformer (CT) metering",null,30,20,50,50,1,"Elec Tech",null,"Normal",{"$f":"(IF(I11>=1,IF(I11>=2,VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F11)+VLOOKUP(K11,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F11),VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F11)),0))*(1+(VLOOKUP(L11,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.308509197782008},{"$f":"(IF(I11>=1,IF(I11>=2,VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E11)+VLOOKUP(K11,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E11),VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E11)),0))*(1+(VLOOKUP(L11,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":30.462763796673013},{"$f":"(IF(I11>=1,IF(I11>=2,VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G11)+VLOOKUP(K11,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G11),VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G11)),0))*(1+(VLOOKUP(L11,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":50.771272994455018},"No materials charged",{"$f":"VLOOKUP(P11,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S11>0.01,VLOOKUP(R11,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S11)/60),VLOOKUP(R11,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G11)/60))","v":6.2},0,56.97127299445502,{"$f":"IF(AK11=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL11)","v":13.192799728205621},"Normal",{"$f":"V11*VLOOKUP(X11,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D11=\"back office only\",0,(H11/60)*'Lookups & OH allocation'!$C$8)","v":28.475833002883967},{"$f":"SUM(AA11,V11,AB11)*'Lookups & OH allocation'!$C$18","v":2.5172020963164377},{"$f":"IF(AK11=0,\"No Volumes\",AO11/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK11)-W11","v":26.903965808409744},null,57.897000907610149,{"$f":"(V11+AA11+AF11)*'Lookups & OH allocation'!$C$58","v":7.5427972368229508},null,7.5427972368229508,135.60387086709378,{"$f":"IFERROR(VLOOKUP($C11,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP(D11,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B11,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},65.963998641028098,134.51982904204871,40]
[null,"De-energistion, re-energisation and special reads","Site visit – pillar box/pole top",null,30,20,50,100,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I12>=1,IF(I12>=2,VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F12)+VLOOKUP(K12,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F12),VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F12)),0))*(1+(VLOOKUP(L12,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I12>=1,IF(I12>=2,VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E12)+VLOOKUP(K12,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E12),VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E12)),0))*(1+(VLOOKUP(L12,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":60.925527593346025},{"$f":"(IF(I12>=1,IF(I12>=2,VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G12)+VLOOKUP(K12,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G12),VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G12)),0))*(1+(VLOOKUP(L12,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":101.54254598891004},"No materials charged",{"$f":"VLOOKUP(P12,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S12>0.01,VLOOKUP(R12,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S12)/60),VLOOKUP(R12,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G12)/60))","v":19.975000000000001},0,121.51754598891003,{"$f":"IF(AK12=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL12)","v":13.192799728205621},"Normal",{"$f":"V12*VLOOKUP(X12,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D12=\"back office only\",0,(H12/60)*'Lookups & OH allocation'!$C$8)","v":56.951666005767933},{"$f":"SUM(AA12,V12,AB12)*'Lookups & OH allocation'!$C$18","v":4.8910429723588873},{"$f":"IF(AK12=0,\"No Volumes\",AO12/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK12)-W12","v":26.903965808409744},null,88.746674786536573,{"$f":"(V12+AA12+AF12)*'Lookups & OH allocation'!$C$58","v":13.161618507665116},null,13.161618507665116,236.61863901131733,{"$f":"IFERROR(VLOOKUP($C12,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP(D12,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B12,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},131.9279972820562,269.03965808409743,80]
[null,"De-energistion, re-energisation and special reads","Site visit -  pillar box/pole top Wasted Visit",null,8,20,28,56,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I13>=1,IF(I13>=2,VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F13)+VLOOKUP(K13,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F13),VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F13)),0))*(1+(VLOOKUP(L13,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I13>=1,IF(I13>=2,VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E13)+VLOOKUP(K13,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E13),VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E13)),0))*(1+(VLOOKUP(L13,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":16.246807358225606},{"$f":"(IF(I13>=1,IF(I13>=2,VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G13)+VLOOKUP(K13,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G13),VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G13)),0))*(1+(VLOOKUP(L13,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":56.863825753789619},"No materials charged",{"$f":"VLOOKUP(P13,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S13>0.01,VLOOKUP(R13,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S13)/60),VLOOKUP(R13,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G13)/60))","v":11.186},0,68.049825753789619,{"$f":"IF(AK13=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL13)","v":13.192799728205621},"Normal",{"$f":"V13*VLOOKUP(X13,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D13=\"back office only\",0,(H13/60)*'Lookups & OH allocation'!$C$8)","v":31.892932963230042},{"$f":"SUM(AA13,V13,AB13)*'Lookups & OH allocation'!$C$18","v":2.8871181778968551},{"$f":"IF(AK13=0,\"No Volumes\",AO13/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK13)-W13","v":26.903965808409737},null,61.684016949536634,{"$f":"(V13+AA13+AF13)*'Lookups & OH allocation'!$C$58","v":8.418379239217229},null,8.418379239217229,151.34502167074911,{"$f":"IFERROR(VLOOKUP($C13,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D13,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B13,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},13.192799728205621,26.903965808409737,8]
[null,"De-energistion, re-energisation and special reads","Transfer of retailer",null,0,0,0,0,null,null,null,"Normal",{"$f":"(IF(I14>=1,IF(I14>=2,VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F14)+VLOOKUP(K14,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F14),VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F14)),0))*(1+(VLOOKUP(L14,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I14>=1,IF(I14>=2,VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E14)+VLOOKUP(K14,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E14),VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E14)),0))*(1+(VLOOKUP(L14,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I14>=1,IF(I14>=2,VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G14)+VLOOKUP(K14,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G14),VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G14)),0))*(1+(VLOOKUP(L14,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},"No materials charged",{"$f":"VLOOKUP(P14,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S14>0.01,VLOOKUP(R14,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S14)/60),VLOOKUP(R14,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G14)/60))","v":0},0,null,{"$f":"IF(AK14=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL14)","v":"No Volumes"},"Normal",{"$f":"V14*VLOOKUP(X14,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,0,{"$f":"IF(D14=\"back office only\",0,(H14/60)*'Lookups & OH allocation'!$C$8)","v":0},{"$f":"SUM(AA14,V14,AB14)*'Lookups & OH allocation'!$C$18","v":0},{"$f":"IF(AK14=0,\"No Volumes\",AO14/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK14)","v":"No Volumes"},null,0,{"$f":"(V14+AA14+AF14)*'Lookups & OH allocation'!$C$58","v":0},null,0,0,{"$f":"IFERROR(VLOOKUP($C14,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(D14,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B14,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},0,0,0]
["X","Meter test"]
[null,"Meter test","Meter test - single phase",null,70,20,{"$f":"SUM(E16:F16)","v":90},{"$f":"SUM(E16:F16)*I16","v":90},1,"Elec Tech",null,"Normal",{"$f":"(IF(I16>=1,IF(I16>=2,VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F16)+VLOOKUP(K16,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F16),VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F16)),0))*(1+(VLOOKUP(L16,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.308509197782008},{"$f":"(IF(I16>=1,IF(I16>=2,VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E16)+VLOOKUP(K16,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E16),VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E16)),0))*(1+(VLOOKUP(L16,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":71.079782192237033},{"$f":"(IF(I16>=1,IF(I16>=2,VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G16)+VLOOKUP(K16,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G16),VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G16)),0))*(1+(VLOOKUP(L16,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":91.388291390019035},"No materials charged",{"$f":"VLOOKUP(P16,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S16>0.01,VLOOKUP(R16,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S16)/60),VLOOKUP(R16,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G16)/60))","v":11.16},0,{"$f":"SUM(O16,Q16,T16,U16)","v":102.54829139001903},{"$f":"IF(AK16=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL16)","v":8.2454998301285123},"Normal",{"$f":"V16*VLOOKUP(X16,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W16,Y16,Z16)","v":8.2454998301285123},{"$f":"IF(D16=\"back office only\",0,(H16/60)*'Lookups & OH allocation'!$C$8)","v":51.256499405191136},{"$f":"SUM(AA16,V16,AB16)*'Lookups & OH allocation'!$C$18","v":4.1353783569680944},{"$f":"IF(AK16=0,\"No Volumes\",AO16/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK16)-W16","v":16.814978630256089},null,{"$f":"SUM(AB16:AE16)","v":72.206856392415318},{"$f":"(V16+AA16+AF16)*'Lookups & OH allocation'!$C$58","v":10.778738144379952},null,{"$f":"SUM(AG16,AH16)","v":10.778738144379952},{"$f":"V16+AA16+AF16+AI16","v":193.77938575694282},{"$f":"IFERROR(VLOOKUP($C16,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP(D16,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B16,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W16*AK16,0)","v":140.17349711218472},{"$f":"IFERROR(AD16*AK16,0)","v":285.85463671435349},{"$f":"AL16*AK16","v":85}]
[null,"Meter test","Meter test - multi phase",null,160,20,{"$f":"SUM(E17:F17)","v":180},{"$f":"SUM(E17:F17)*I17","v":180},1,"Elec Tech",null,"Normal",{"$f":"(IF(I17>=1,IF(I17>=2,VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F17)+VLOOKUP(K17,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F17),VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F17)),0))*(1+(VLOOKUP(L17,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.308509197782008},{"$f":"(IF(I17>=1,IF(I17>=2,VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E17)+VLOOKUP(K17,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E17),VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E17)),0))*(1+(VLOOKUP(L17,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":162.46807358225607},{"$f":"(IF(I17>=1,IF(I17>=2,VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G17)+VLOOKUP(K17,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G17),VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G17)),0))*(1+(VLOOKUP(L17,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":182.77658278003807},"No materials charged",{"$f":"VLOOKUP(P17,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S17>0.01,VLOOKUP(R17,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S17)/60),VLOOKUP(R17,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G17)/60))","v":22.32},0,{"$f":"SUM(O17,Q17,T17,U17)","v":205.09658278003806},{"$f":"IF(AK17=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL17)","v":8.2454998301285123},"Normal",{"$f":"V17*VLOOKUP(X17,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W17,Y17,Z17)","v":8.2454998301285123},{"$f":"IF(D17=\"back office only\",0,(H17/60)*'Lookups & OH allocation'!$C$8)","v":102.51299881038227},{"$f":"SUM(AA17,V17,AB17)*'Lookups & OH allocation'!$C$18","v":8.0603389392545459},{"$f":"IF(AK17=0,\"No Volumes\",AO17/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK17)-W17","v":16.814978630256089},null,{"$f":"SUM(AB17:AE17)","v":127.38831637989291},{"$f":"(V17+AA17+AF17)*'Lookups & OH allocation'!$C$58","v":20.069020500514505},null,{"$f":"SUM(AG17,AH17)","v":20.069020500514505},{"$f":"V17+AA17+AF17+AI17","v":360.799419490574},{"$f":"IFERROR(VLOOKUP($C17,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP(D17,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B17,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W17*AK17,0)","v":32.981999320514049},{"$f":"IFERROR(AD17*AK17,0)","v":67.259914521024356},{"$f":"AL17*AK17","v":20}]
[null,"Meter test","Meter test – current transformer (CT)",null,180,20,{"$f":"SUM(E18:F18)","v":200},{"$f":"SUM(E18:F18)*I18","v":200},1,"Elec Tech",null,"Normal",{"$f":"(IF(I18>=1,IF(I18>=2,VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F18)+VLOOKUP(K18,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F18),VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F18)),0))*(1+(VLOOKUP(L18,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.308509197782008},{"$f":"(IF(I18>=1,IF(I18>=2,VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E18)+VLOOKUP(K18,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E18),VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E18)),0))*(1+(VLOOKUP(L18,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":182.77658278003807},{"$f":"(IF(I18>=1,IF(I18>=2,VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G18)+VLOOKUP(K18,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G18),VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G18)),0))*(1+(VLOOKUP(L18,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":203.08509197782007},"No materials charged",{"$f":"VLOOKUP(P18,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S18>0.01,VLOOKUP(R18,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S18)/60),VLOOKUP(R18,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G18)/60))","v":24.8},0,{"$f":"SUM(O18,Q18,T18,U18)","v":227.88509197782008},{"$f":"IF(AK18=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL18)","v":8.2454998301285123},"Normal",{"$f":"V18*VLOOKUP(X18,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W18,Y18,Z18)","v":8.2454998301285123},{"$f":"IF(D18=\"back office only\",0,(H18/60)*'Lookups & OH allocation'!$C$8)","v":113.90333201153587},{"$f":"SUM(AA18,V18,AB18)*'Lookups & OH allocation'!$C$18","v":8.9325524019848679},{"$f":"IF(AK18=0,\"No Volumes\",AO18/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK18)-W18","v":16.814978630256089},null,{"$f":"SUM(AB18:AE18)","v":139.65086304377681},{"$f":"(V18+AA18+AF18)*'Lookups & OH allocation'!$C$58","v":22.133527690766627},null,{"$f":"SUM(AG18,AH18)","v":22.133527690766627},{"$f":"V18+AA18+AF18+AI18","v":397.91498254249206},{"$f":"IFERROR(VLOOKUP($C18,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP(D18,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B18,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W18*AK18,0)","v":32.981999320514049},{"$f":"IFERROR(AD18*AK18,0)","v":67.259914521024356},{"$f":"AL18*AK18","v":20}]
[null,"Meter test","Meter test - after hours","after hours",180,60,{"$f":"SUM(E19:F19)","v":240},{"$f":"SUM(E19:F19)*I19","v":240},1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I19>=1,IF(I19>=2,VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F19)+VLOOKUP(K19,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F19),VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F19)),0))*(1+(VLOOKUP(L19,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":101.74563108088785},{"$f":"(IF(I19>=1,IF(I19>=2,VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E19)+VLOOKUP(K19,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E19),VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E19)),0))*(1+(VLOOKUP(L19,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":305.23689324266354},{"$f":"(IF(I19>=1,IF(I19>=2,VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G19)+VLOOKUP(K19,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G19),VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G19)),0))*(1+(VLOOKUP(L19,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":406.98252432355139},"No materials charged",{"$f":"VLOOKUP(P19,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S19>0.01,VLOOKUP(R19,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S19)/60),VLOOKUP(R19,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G19)/60))","v":29.76},0,{"$f":"SUM(O19,Q19,T19,U19)","v":436.74252432355138},{"$f":"IF(AK19=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL19)","v":32.981999320514049},"After Hours",{"$f":"V19*VLOOKUP(X19,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":21.83712621617757},null,{"$f":"SUM(W19,Y19,Z19)","v":54.819125536691615},{"$f":"IF(D19=\"back office only\",0,(H19/60)*'Lookups & OH allocation'!$C$8)","v":136.68399841384303},{"$f":"SUM(AA19,V19,AB19)*'Lookups & OH allocation'!$C$18","v":16.032266568029279},{"$f":"IF(AK19=0,\"No Volumes\",AO19/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK19)-W19","v":67.259914521024356},null,{"$f":"SUM(AB19:AE19)","v":219.97617950289668},{"$f":"(V19+AA19+AF19)*'Lookups & OH allocation'!$C$58","v":41.909578149488929},null,{"$f":"SUM(AG19,AH19)","v":41.909578149488929},{"$f":"V19+AA19+AF19+AI19","v":753.44740751262862},{"$f":"IFERROR(VLOOKUP($C19,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D19,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B19,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W19*AK19,0)","v":32.981999320514049},{"$f":"IFERROR(AD19*AK19,0)","v":67.259914521024356},{"$f":"AL19*AK19","v":20}]
[null,"Meter test","Meter test - wasted visit",null,10,20,{"$f":"SUM(E20:F20)","v":30},{"$f":"SUM(E20:F20)*I20","v":30},1,"Elec Tech",null,"Normal",{"$f":"(IF(I20>=1,IF(I20>=2,VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F20)+VLOOKUP(K20,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F20),VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F20)),0))*(1+(VLOOKUP(L20,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.308509197782008},{"$f":"(IF(I20>=1,IF(I20>=2,VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E20)+VLOOKUP(K20,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E20),VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E20)),0))*(1+(VLOOKUP(L20,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.154254598891004},{"$f":"(IF(I20>=1,IF(I20>=2,VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G20)+VLOOKUP(K20,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G20),VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G20)),0))*(1+(VLOOKUP(L20,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":30.462763796673013},"No materials charged",{"$f":"VLOOKUP(P20,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S20>0.01,VLOOKUP(R20,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S20)/60),VLOOKUP(R20,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G20)/60))","v":3.72},0,{"$f":"SUM(O20,Q20,T20,U20)","v":34.182763796673015},{"$f":"IF(AK20=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL20)","v":8.2454998301285123},"Normal",{"$f":"V20*VLOOKUP(X20,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W20,Y20,Z20)","v":8.2454998301285123},{"$f":"IF(D20=\"back office only\",0,(H20/60)*'Lookups & OH allocation'!$C$8)","v":17.085499801730379},{"$f":"SUM(AA20,V20,AB20)*'Lookups & OH allocation'!$C$18","v":1.5187379687771281},{"$f":"IF(AK20=0,\"No Volumes\",AO20/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK20)-W20","v":16.814978630256089},null,{"$f":"SUM(AB20:AE20)","v":35.419216400763595},{"$f":"(V20+AA20+AF20)*'Lookups & OH allocation'!$C$58","v":4.5852165736235859},null,{"$f":"SUM(AG20,AH20)","v":4.5852165736235859},{"$f":"V20+AA20+AF20+AI20","v":82.432696601188709},{"$f":"IFERROR(VLOOKUP($C20,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D20,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B20,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W20*AK20,0)","v":8.2454998301285123},{"$f":"IFERROR(AD20*AK20,0)","v":16.814978630256089},{"$f":"AL20*AK20","v":5}]
["X","Supply abolishment"]
[null,"Supply abolishment","Remove service & meters",null,30,20,{"$f":"SUM(E22:F22)","v":50},{"$f":"SUM(E22:F22)*I22","v":100},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I22>=1,IF(I22>=2,VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F22)+VLOOKUP(K22,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F22),VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F22)),0))*(1+(VLOOKUP(L22,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I22>=1,IF(I22>=2,VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E22)+VLOOKUP(K22,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E22),VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E22)),0))*(1+(VLOOKUP(L22,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":60.925527593346025},{"$f":"(IF(I22>=1,IF(I22>=2,VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G22)+VLOOKUP(K22,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G22),VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G22)),0))*(1+(VLOOKUP(L22,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":101.54254598891004},"No materials charged",{"$f":"VLOOKUP(P22,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S22>0.01,VLOOKUP(R22,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S22)/60),VLOOKUP(R22,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G22)/60))","v":19.975000000000001},0,{"$f":"SUM(O22,Q22,T22,U22)","v":121.51754598891003},{"$f":"IF(AK22=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL22)","v":13.192799728205621},"Normal",{"$f":"V22*VLOOKUP(X22,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W22,Y22,Z22)","v":13.192799728205621},{"$f":"IF(D22=\"back office only\",0,(H22/60)*'Lookups & OH allocation'!$C$8)","v":56.951666005767933},{"$f":"SUM(AA22,V22,AB22)*'Lookups & OH allocation'!$C$18","v":4.8910429723588873},{"$f":"IF(AK22=0,\"No Volumes\",AO22/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK22)-W22","v":26.903965808409744},null,{"$f":"SUM(AB22:AE22)","v":88.746674786536573},{"$f":"(V22+AA22+AF22)*'Lookups & OH allocation'!$C$58","v":13.161618507665116},null,{"$f":"SUM(AG22,AH22)","v":13.161618507665116},{"$f":"V22+AA22+AF22+AI22","v":236.61863901131733},{"$f":"IFERROR(VLOOKUP($C22,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP(D22,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B22,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},{"$f":"IFERROR(W22*AK22,0)","v":4432.780708677089},{"$f":"IFERROR(AD22*AK22,0)","v":9039.7325116256743},{"$f":"AL22*AK22","v":2688}]
[null,"Supply abolishment","Supply abolishment - after hours","after hours",30,60,{"$f":"SUM(E23:F23)","v":90},{"$f":"SUM(E23:F23)*I23","v":180},2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I23>=1,IF(I23>=2,VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F23)+VLOOKUP(K23,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F23),VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F23)),0))*(1+(VLOOKUP(L23,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":203.49126216177569},{"$f":"(IF(I23>=1,IF(I23>=2,VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E23)+VLOOKUP(K23,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E23),VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E23)),0))*(1+(VLOOKUP(L23,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":101.74563108088785},{"$f":"(IF(I23>=1,IF(I23>=2,VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G23)+VLOOKUP(K23,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G23),VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G23)),0))*(1+(VLOOKUP(L23,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":305.23689324266354},"No materials charged",{"$f":"VLOOKUP(P23,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S23>0.01,VLOOKUP(R23,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S23)/60),VLOOKUP(R23,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G23)/60))","v":35.954999999999998},0,{"$f":"SUM(O23,Q23,T23,U23)","v":341.19189324266353},{"$f":"IF(AK23=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL23)","v":32.981999320514049},"After Hours",{"$f":"V23*VLOOKUP(X23,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":17.059594662133176},null,{"$f":"SUM(W23,Y23,Z23)","v":50.041593982647228},{"$f":"IF(D23=\"back office only\",0,(H23/60)*'Lookups & OH allocation'!$C$8)","v":102.51299881038227},{"$f":"SUM(AA23,V23,AB23)*'Lookups & OH allocation'!$C$18","v":12.599968345023061},{"$f":"IF(AK23=0,\"No Volumes\",AO23/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK23)-W23","v":67.259914521024356},null,{"$f":"SUM(AB23:AE23)","v":182.3728816764297},{"$f":"(V23+AA23+AF23)*'Lookups & OH allocation'!$C$58","v":33.785415128312515},null,{"$f":"SUM(AG23,AH23)","v":33.785415128312515},{"$f":"V23+AA23+AF23+AI23","v":607.39178403005292},{"$f":"IFERROR(VLOOKUP($C23,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D23,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B23,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W23*AK23,0)","v":32.981999320514049},{"$f":"IFERROR(AD23*AK23,0)","v":67.259914521024356},{"$f":"AL23*AK23","v":20}]
[null,"Supply abolishment","Supply abolishment - wasted visit",null,10,20,{"$f":"SUM(E24:F24)","v":30},{"$f":"SUM(E24:F24)*I24","v":60},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I24>=1,IF(I24>=2,VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F24)+VLOOKUP(K24,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F24),VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F24)),0))*(1+(VLOOKUP(L24,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I24>=1,IF(I24>=2,VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E24)+VLOOKUP(K24,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E24),VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E24)),0))*(1+(VLOOKUP(L24,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.308509197782008},{"$f":"(IF(I24>=1,IF(I24>=2,VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G24)+VLOOKUP(K24,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G24),VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G24)),0))*(1+(VLOOKUP(L24,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":60.925527593346025},"No materials charged",{"$f":"VLOOKUP(P24,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S24>0.01,VLOOKUP(R24,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S24)/60),VLOOKUP(R24,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G24)/60))","v":11.984999999999999},0,{"$f":"SUM(O24,Q24,T24,U24)","v":72.910527593346018},{"$f":"IF(AK24=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL24)","v":13.192799728205621},"Normal",{"$f":"V24*VLOOKUP(X24,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W24,Y24,Z24)","v":13.192799728205621},{"$f":"IF(D24=\"back office only\",0,(H24/60)*'Lookups & OH allocation'!$C$8)","v":34.170999603460757},{"$f":"SUM(AA24,V24,AB24)*'Lookups & OH allocation'!$C$18","v":3.0692931592115849},{"$f":"IF(AK24=0,\"No Volumes\",AO24/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK24)-W24","v":26.903965808409737},null,{"$f":"SUM(AB24:AE24)","v":64.144258571082077},{"$f":"(V24+AA24+AF24)*'Lookups & OH allocation'!$C$58","v":8.849582809076125},null,{"$f":"SUM(AG24,AH24)","v":8.849582809076125},{"$f":"V24+AA24+AF24+AI24","v":159.09716870170985},{"$f":"IFERROR(VLOOKUP($C24,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP(D24,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B24,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},{"$f":"IFERROR(W24*AK24,0)","v":316.62719347693491},{"$f":"IFERROR(AD24*AK24,0)","v":645.69517940183368},{"$f":"AL24*AK24","v":192}]
["X","Tee-up"]
[null,"Tee-up","Tee-up/Appointment ",null,30,20,{"$f":"SUM(E26:F26)","v":50},{"$f":"SUM(E26:F26)*I26","v":50},1,"Elec Tech",null,"Normal",{"$f":"(IF(I26>=1,IF(I26>=2,VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F26)+VLOOKUP(K26,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F26),VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F26)),0))*(1+(VLOOKUP(L26,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.308509197782008},{"$f":"(IF(I26>=1,IF(I26>=2,VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E26)+VLOOKUP(K26,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E26),VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E26)),0))*(1+(VLOOKUP(L26,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":30.462763796673013},{"$f":"(IF(I26>=1,IF(I26>=2,VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G26)+VLOOKUP(K26,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G26),VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G26)),0))*(1+(VLOOKUP(L26,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":50.771272994455018},"No materials charged",{"$f":"VLOOKUP(P26,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S26>0.01,VLOOKUP(R26,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S26)/60),VLOOKUP(R26,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G26)/60))","v":19.975000000000001},0,{"$f":"SUM(O26,Q26,T26,U26)","v":70.746272994455012},{"$f":"IF(AK26=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL26)","v":9.8945997961542158},"Normal",{"$f":"V26*VLOOKUP(X26,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W26,Y26,Z26)","v":9.8945997961542158},{"$f":"IF(D26=\"back office only\",0,(H26/60)*'Lookups & OH allocation'!$C$8)","v":28.475833002883967},{"$f":"SUM(AA26,V26,AB26)*'Lookups & OH allocation'!$C$18","v":2.784560655712331},{"$f":"IF(AK26=0,\"No Volumes\",AO26/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK26)-W26","v":20.177974356307303},null,{"$f":"SUM(AB26:AE26)","v":51.438368014903602},{"$f":"(V26+AA26+AF26)*'Lookups & OH allocation'!$C$58","v":7.7794672834447054},null,{"$f":"SUM(AG26,AH26)","v":7.7794672834447054},{"$f":"V26+AA26+AF26+AI26","v":139.85870808895754},{"$f":"IFERROR(VLOOKUP($C26,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},{"$f":"IFERROR(VLOOKUP(D26,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B26,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":6},{"$f":"IFERROR(W26*AK26,0)","v":32652.179327308913},{"$f":"IFERROR(AD26*AK26,0)","v":66587.315375814098},{"$f":"AL26*AK26","v":19800}]
[null,"Tee-up","Tee-up/Appointment – after hours","after hours",30,60,{"$f":"SUM(E27:F27)","v":90},{"$f":"SUM(E27:F27)*I27","v":180},2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I27>=1,IF(I27>=2,VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F27)+VLOOKUP(K27,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F27),VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F27)),0))*(1+(VLOOKUP(L27,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":203.49126216177569},{"$f":"(IF(I27>=1,IF(I27>=2,VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E27)+VLOOKUP(K27,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E27),VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E27)),0))*(1+(VLOOKUP(L27,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":101.74563108088785},{"$f":"(IF(I27>=1,IF(I27>=2,VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G27)+VLOOKUP(K27,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G27),VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G27)),0))*(1+(VLOOKUP(L27,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":305.23689324266354},"No materials charged",{"$f":"VLOOKUP(P27,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S27>0.01,VLOOKUP(R27,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S27)/60),VLOOKUP(R27,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G27)/60))","v":35.954999999999998},0,{"$f":"SUM(O27,Q27,T27,U27)","v":341.19189324266353},{"$f":"IF(AK27=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL27)","v":32.981999320514049},"After Hours",{"$f":"V27*VLOOKUP(X27,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":17.059594662133176},null,{"$f":"SUM(W27,Y27,Z27)","v":50.041593982647228},{"$f":"IF(D27=\"back office only\",0,(H27/60)*'Lookups & OH allocation'!$C$8)","v":102.51299881038227},{"$f":"SUM(AA27,V27,AB27)*'Lookups & OH allocation'!$C$18","v":12.599968345023061},{"$f":"IF(AK27=0,\"No Volumes\",AO27/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK27)-W27","v":67.259914521024356},null,{"$f":"SUM(AB27:AE27)","v":182.3728816764297},{"$f":"(V27+AA27+AF27)*'Lookups & OH allocation'!$C$58","v":33.785415128312515},null,{"$f":"SUM(AG27,AH27)","v":33.785415128312515},{"$f":"V27+AA27+AF27+AI27","v":607.39178403005292},{"$f":"IFERROR(VLOOKUP($C27,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D27,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B27,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W27*AK27,0)","v":32.981999320514049},{"$f":"IFERROR(AD27*AK27,0)","v":67.259914521024356},{"$f":"AL27*AK27","v":20}]
[null,"Tee-up","Tee-up/Appointment – no truck – after hours","after hours",30,60,{"$f":"SUM(E28:F28)","v":90},{"$f":"SUM(E28:F28)*I28","v":90},1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I28>=1,IF(I28>=2,VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F28)+VLOOKUP(K28,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F28),VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F28)),0))*(1+(VLOOKUP(L28,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":101.74563108088785},{"$f":"(IF(I28>=1,IF(I28>=2,VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E28)+VLOOKUP(K28,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E28),VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E28)),0))*(1+(VLOOKUP(L28,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":50.872815540443924},{"$f":"(IF(I28>=1,IF(I28>=2,VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G28)+VLOOKUP(K28,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G28),VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G28)),0))*(1+(VLOOKUP(L28,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":152.61844662133177},"No materials charged",{"$f":"VLOOKUP(P28,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S28>0.01,VLOOKUP(R28,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S28)/60),VLOOKUP(R28,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G28)/60))","v":11.16},0,{"$f":"SUM(O28,Q28,T28,U28)","v":163.77844662133177},{"$f":"IF(AK28=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL28)","v":32.981999320514049},"After Hours",{"$f":"V28*VLOOKUP(X28,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":8.1889223310665891},null,{"$f":"SUM(W28,Y28,Z28)","v":41.170921651580642},{"$f":"IF(D28=\"back office only\",0,(H28/60)*'Lookups & OH allocation'!$C$8)","v":51.256499405191136},{"$f":"SUM(AA28,V28,AB28)*'Lookups & OH allocation'!$C$18","v":6.5381443997150912},{"$f":"IF(AK28=0,\"No Volumes\",AO28/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK28)-W28","v":67.259914521024356},null,{"$f":"SUM(AB28:AE28)","v":125.05455832593059},{"$f":"(V28+AA28+AF28)*'Lookups & OH allocation'!$C$58","v":19.437231276671852},null,{"$f":"SUM(AG28,AH28)","v":19.437231276671852},{"$f":"V28+AA28+AF28+AI28","v":349.44115787551488},{"$f":"IFERROR(VLOOKUP($C28,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D28,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B28,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W28*AK28,0)","v":32.981999320514049},{"$f":"IFERROR(AD28*AK28,0)","v":67.259914521024356},{"$f":"AL28*AK28","v":20}]
[null,"Tee-up","Tee-up/Appointment – wasted visit",null,10,20,{"$f":"SUM(E29:F29)","v":30},{"$f":"SUM(E29:F29)*I29","v":30},1,"Elec Tech",null,"Normal",{"$f":"(IF(I29>=1,IF(I29>=2,VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F29)+VLOOKUP(K29,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F29),VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F29)),0))*(1+(VLOOKUP(L29,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.308509197782008},{"$f":"(IF(I29>=1,IF(I29>=2,VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E29)+VLOOKUP(K29,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E29),VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E29)),0))*(1+(VLOOKUP(L29,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.154254598891004},{"$f":"(IF(I29>=1,IF(I29>=2,VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G29)+VLOOKUP(K29,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G29),VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G29)),0))*(1+(VLOOKUP(L29,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":30.462763796673013},"No materials charged",{"$f":"VLOOKUP(P29,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S29>0.01,VLOOKUP(R29,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S29)/60),VLOOKUP(R29,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G29)/60))","v":11.984999999999999},0,{"$f":"SUM(O29,Q29,T29,U29)","v":42.447763796673016},{"$f":"IF(AK29=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL29)","v":9.8945997961542158},"Normal",{"$f":"V29*VLOOKUP(X29,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W29,Y29,Z29)","v":9.8945997961542158},{"$f":"IF(D29=\"back office only\",0,(H29/60)*'Lookups & OH allocation'!$C$8)","v":17.085499801730379},{"$f":"SUM(AA29,V29,AB29)*'Lookups & OH allocation'!$C$18","v":1.7717369252745885},{"$f":"IF(AK29=0,\"No Volumes\",AO29/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK29)-W29","v":20.177974356307303},null,{"$f":"SUM(AB29:AE29)","v":39.035211083312269},{"$f":"(V29+AA29+AF29)*'Lookups & OH allocation'!$C$58","v":5.382139148424617},null,{"$f":"SUM(AG29,AH29)","v":5.382139148424617},{"$f":"V29+AA29+AF29+AI29","v":96.759713824564116},{"$f":"IFERROR(VLOOKUP($C29,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},{"$f":"IFERROR(VLOOKUP(D29,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B29,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":6},{"$f":"IFERROR(W29*AK29,0)","v":1978.9199592308432},{"$f":"IFERROR(AD29*AK29,0)","v":4035.5948712614604},{"$f":"AL29*AK29","v":1200}]
["X","Miscellaneous service"]
[null,"Miscellaneous service","Open turret",null,25,20,{"$f":"SUM(E31:F31)","v":45},{"$f":"SUM(E31:F31)*I31","v":45},1,"Elec Tech",null,"Normal",{"$f":"(IF(I31>=1,IF(I31>=2,VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F31)+VLOOKUP(K31,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F31),VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F31)),0))*(1+(VLOOKUP(L31,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.308509197782008},{"$f":"(IF(I31>=1,IF(I31>=2,VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E31)+VLOOKUP(K31,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E31),VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E31)),0))*(1+(VLOOKUP(L31,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":25.385636497227509},{"$f":"(IF(I31>=1,IF(I31>=2,VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G31)+VLOOKUP(K31,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G31),VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G31)),0))*(1+(VLOOKUP(L31,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":45.694145695009517},"No materials charged",{"$f":"VLOOKUP(P31,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S31>0.01,VLOOKUP(R31,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S31)/60),VLOOKUP(R31,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G31)/60))","v":17.977499999999999},0,{"$f":"SUM(O31,Q31,T31,U31)","v":63.671645695009516},{"$f":"IF(AK31=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL31)","v":8.2454998301285123},"Normal",{"$f":"V31*VLOOKUP(X31,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W31,Y31,Z31)","v":8.2454998301285123},{"$f":"IF(D31=\"back office only\",0,(H31/60)*'Lookups & OH allocation'!$C$8)","v":25.628249702595568},{"$f":"SUM(AA31,V31,AB31)*'Lookups & OH allocation'!$C$18","v":2.4892711681665665},{"$f":"IF(AK31=0,\"No Volumes\",AO31/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK31)-W31","v":16.814978630256089},null,{"$f":"SUM(AB31:AE31)","v":44.932499501018228},{"$f":"(V31+AA31+AF31)*'Lookups & OH allocation'!$C$58","v":6.8824440920406031},null,{"$f":"SUM(AG31,AH31)","v":6.8824440920406031},{"$f":"V31+AA31+AF31+AI31","v":123.73208911819685},{"$f":"IFERROR(VLOOKUP($C31,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D31,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B31,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W31*AK31,0)","v":24.736499490385537},{"$f":"IFERROR(AD31*AK31,0)","v":50.444935890768264},{"$f":"AL31*AK31","v":15}]
[null,"Miscellaneous service","Data download",null,80,20,100,100,1,"Elec Tech",null,"Normal",{"$f":"(IF(I32>=1,IF(I32>=2,VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F32)+VLOOKUP(K32,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F32),VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F32)),0))*(1+(VLOOKUP(L32,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.308509197782008},{"$f":"(IF(I32>=1,IF(I32>=2,VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E32)+VLOOKUP(K32,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E32),VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E32)),0))*(1+(VLOOKUP(L32,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":81.234036791128034},{"$f":"(IF(I32>=1,IF(I32>=2,VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G32)+VLOOKUP(K32,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G32),VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G32)),0))*(1+(VLOOKUP(L32,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":101.54254598891004},"No materials charged",{"$f":"VLOOKUP(P32,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S32>0.01,VLOOKUP(R32,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S32)/60),VLOOKUP(R32,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G32)/60))","v":39.950000000000003},0,141.49254598891002,{"$f":"IF(AK32=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL32)","v":8.2454998301285123},"Normal",{"$f":"V32*VLOOKUP(X32,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D32=\"back office only\",0,(H32/60)*'Lookups & OH allocation'!$C$8)","v":56.951666005767933},{"$f":"SUM(AA32,V32,AB32)*'Lookups & OH allocation'!$C$18","v":5.274536426870359},{"$f":"IF(AK32=0,\"No Volumes\",AO32/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK32)-W32","v":16.814978630256089},null,79.041181062894381,{"$f":"(V32+AA32+AF32)*'Lookups & OH allocation'!$C$58","v":13.475096463345849},null,13.475096463345849,242.25432334527875,{"$f":"IFERROR(VLOOKUP($C32,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D32,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B32,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,50.444935890768264,15]
[null,"Miscellaneous service","Alteration to unmetered supply",null,55,20,75,75,1,"Elec Tech",null,"Normal",{"$f":"(IF(I33>=1,IF(I33>=2,VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F33)+VLOOKUP(K33,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F33),VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F33)),0))*(1+(VLOOKUP(L33,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.308509197782008},{"$f":"(IF(I33>=1,IF(I33>=2,VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E33)+VLOOKUP(K33,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E33),VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E33)),0))*(1+(VLOOKUP(L33,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":55.848400293900518},{"$f":"(IF(I33>=1,IF(I33>=2,VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G33)+VLOOKUP(K33,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G33),VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G33)),0))*(1+(VLOOKUP(L33,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":76.156909491682526},"No materials charged",{"$f":"VLOOKUP(P33,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S33>0.01,VLOOKUP(R33,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S33)/60),VLOOKUP(R33,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G33)/60))","v":29.962499999999999},0,106.11940949168252,{"$f":"IF(AK33=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL33)","v":8.2454998301285123},"Normal",{"$f":"V33*VLOOKUP(X33,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D33=\"back office only\",0,(H33/60)*'Lookups & OH allocation'!$C$8)","v":42.713749504325946},{"$f":"SUM(AA33,V33,AB33)*'Lookups & OH allocation'!$C$18","v":4.0085067638231804},{"$f":"IF(AK33=0,\"No Volumes\",AO33/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK33)-W33","v":16.814978630256089},null,63.537234898405217,{"$f":"(V33+AA33+AF33)*'Lookups & OH allocation'!$C$58","v":10.478436294570738},null,10.478436294570738,188.380580514787,{"$f":"IFERROR(VLOOKUP($C33,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D33,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B33,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,50.444935890768264,15]
[null,"Miscellaneous service","Meter Relocation",null,45,20,65,65,1,"Elec Tech",null,"Normal",{"$f":"(IF(I34>=1,IF(I34>=2,VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F34)+VLOOKUP(K34,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F34),VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F34)),0))*(1+(VLOOKUP(L34,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.308509197782008},{"$f":"(IF(I34>=1,IF(I34>=2,VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E34)+VLOOKUP(K34,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E34),VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E34)),0))*(1+(VLOOKUP(L34,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":45.694145695009517},{"$f":"(IF(I34>=1,IF(I34>=2,VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G34)+VLOOKUP(K34,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G34),VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G34)),0))*(1+(VLOOKUP(L34,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":66.002654892791526},"No materials charged",{"$f":"VLOOKUP(P34,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S34>0.01,VLOOKUP(R34,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S34)/60),VLOOKUP(R34,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G34)/60))","v":8.06},0,74.062654892791528,{"$f":"IF(AK34=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL34)","v":8.2454998301285123},"Normal",{"$f":"V34*VLOOKUP(X34,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D34=\"back office only\",0,(H34/60)*'Lookups & OH allocation'!$C$8)","v":37.018582903749149},{"$f":"SUM(AA34,V34,AB34)*'Lookups & OH allocation'!$C$18","v":3.045111528555192},{"$f":"IF(AK34=0,\"No Volumes\",AO34/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK34)-W34","v":16.814978630256089},null,56.878673062560424,{"$f":"(V34+AA34+AF34)*'Lookups & OH allocation'!$C$58","v":8.1981041565647992},null,8.1981041565647992,147.38493194204526,{"$f":"IFERROR(VLOOKUP($C34,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D34,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B34,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,50.444935890768264,15]
[null,"Miscellaneous service","Tiger tails - standard single/multi phase",null,60,40,{"$f":"SUM(E35:F35)","v":100},{"$f":"SUM(E35:F35)*I35","v":200},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I35>=1,IF(I35>=2,VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F35)+VLOOKUP(K35,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F35),VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F35)),0))*(1+(VLOOKUP(L35,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":81.234036791128034},{"$f":"(IF(I35>=1,IF(I35>=2,VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E35)+VLOOKUP(K35,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E35),VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E35)),0))*(1+(VLOOKUP(L35,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":121.85105518669205},{"$f":"(IF(I35>=1,IF(I35>=2,VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G35)+VLOOKUP(K35,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G35),VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G35)),0))*(1+(VLOOKUP(L35,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":203.08509197782007},"Tiger tails",{"$f":"VLOOKUP(P35,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":100},"Truck",null,{"$f":"IF(S35>0.01,VLOOKUP(R35,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S35)/60),VLOOKUP(R35,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G35)/60))","v":39.950000000000003},0,{"$f":"SUM(O35,Q35,T35,U35)","v":343.03509197782006},{"$f":"IF(AK35=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL35)","v":8.2454998301285123},"Normal",{"$f":"V35*VLOOKUP(X35,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W35,Y35,Z35)","v":8.2454998301285123},{"$f":"IF(D35=\"back office only\",0,(H35/60)*'Lookups & OH allocation'!$C$8)","v":113.90333201153587},{"$f":"SUM(AA35,V35,AB35)*'Lookups & OH allocation'!$C$18","v":11.871077325126336},{"$f":"IF(AK35=0,\"No Volumes\",AO35/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK35)-W35","v":16.814978630256089},null,{"$f":"SUM(AB35:AE35)","v":142.58938796691828},{"$f":"(V35+AA35+AF35)*'Lookups & OH allocation'!$C$58","v":29.088941808739655},null,{"$f":"SUM(AG35,AH35)","v":29.088941808739655},{"$f":"V35+AA35+AF35+AI35","v":522.95892158360641},{"$f":"IFERROR(VLOOKUP($C35,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D35,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B35,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W35*AK35,0)","v":24.736499490385537},{"$f":"IFERROR(AD35*AK35,0)","v":50.444935890768264},{"$f":"AL35*AK35","v":15}]
[null,"Miscellaneous service","Tiger tails - scaffolding single phase",null,120,40,{"$f":"SUM(E36:F36)","v":160},{"$f":"SUM(E36:F36)*I36","v":320},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I36>=1,IF(I36>=2,VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F36)+VLOOKUP(K36,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F36),VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F36)),0))*(1+(VLOOKUP(L36,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":81.234036791128034},{"$f":"(IF(I36>=1,IF(I36>=2,VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E36)+VLOOKUP(K36,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E36),VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E36)),0))*(1+(VLOOKUP(L36,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":243.7021103733841},{"$f":"(IF(I36>=1,IF(I36>=2,VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G36)+VLOOKUP(K36,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G36),VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G36)),0))*(1+(VLOOKUP(L36,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":324.93614716451214},"Scaffolding",{"$f":"VLOOKUP(P36,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":160},"Truck",null,{"$f":"IF(S36>0.01,VLOOKUP(R36,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S36)/60),VLOOKUP(R36,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G36)/60))","v":63.919999999999995},0,{"$f":"SUM(O36,Q36,T36,U36)","v":548.85614716451209},{"$f":"IF(AK36=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL36)","v":8.2454998301285123},"Normal",{"$f":"V36*VLOOKUP(X36,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W36,Y36,Z36)","v":8.2454998301285123},{"$f":"IF(D36=\"back office only\",0,(H36/60)*'Lookups & OH allocation'!$C$8)","v":182.24533121845735},{"$f":"SUM(AA36,V36,AB36)*'Lookups & OH allocation'!$C$18","v":18.867473055393152},{"$f":"IF(AK36=0,\"No Volumes\",AO36/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK36)-W36","v":16.814978630256089},null,{"$f":"SUM(AB36:AE36)","v":217.92778290410661},{"$f":"(V36+AA36+AF36)*'Lookups & OH allocation'!$C$58","v":45.649233421036215},null,{"$f":"SUM(AG36,AH36)","v":45.649233421036215},{"$f":"V36+AA36+AF36+AI36","v":820.67866331978348},{"$f":"IFERROR(VLOOKUP($C36,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D36,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B36,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W36*AK36,0)","v":24.736499490385537},{"$f":"IFERROR(AD36*AK36,0)","v":50.444935890768264},{"$f":"AL36*AK36","v":15}]
[null,"Miscellaneous service","Tiger tails - scaffolding multi phase",null,140,40,180,360,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I37>=1,IF(I37>=2,VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F37)+VLOOKUP(K37,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F37),VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F37)),0))*(1+(VLOOKUP(L37,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":81.234036791128034},{"$f":"(IF(I37>=1,IF(I37>=2,VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E37)+VLOOKUP(K37,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E37),VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E37)),0))*(1+(VLOOKUP(L37,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":284.31912876894813},{"$f":"(IF(I37>=1,IF(I37>=2,VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G37)+VLOOKUP(K37,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G37),VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G37)),0))*(1+(VLOOKUP(L37,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":365.55316556007614},"Scaffolding",{"$f":"VLOOKUP(P37,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":160},"Truck",null,{"$f":"IF(S37>0.01,VLOOKUP(R37,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S37)/60),VLOOKUP(R37,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G37)/60))","v":71.91},0,597.46316556007616,{"$f":"IF(AK37=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL37)","v":8.2454998301285123},"Normal",{"$f":"V37*VLOOKUP(X37,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D37=\"back office only\",0,(H37/60)*'Lookups & OH allocation'!$C$8)","v":205.02599762076454},{"$f":"SUM(AA37,V37,AB37)*'Lookups & OH allocation'!$C$18","v":20.689222868540455},{"$f":"IF(AK37=0,\"No Volumes\",AO37/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK37)-W37","v":16.814978630256089},null,242.5301991195611,{"$f":"(V37+AA37+AF37)*'Lookups & OH allocation'!$C$58","v":49.961269119625207},null,49.961269119625207,898.20013362939096,{"$f":"IFERROR(VLOOKUP($C37,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D37,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B37,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,50.444935890768264,15]
[null,"Miscellaneous service","Miscellaneous service",null,20,20,40,40,1,"Elec Tech",null,"Normal",{"$f":"(IF(I38>=1,IF(I38>=2,VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F38)+VLOOKUP(K38,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F38),VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F38)),0))*(1+(VLOOKUP(L38,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.308509197782008},{"$f":"(IF(I38>=1,IF(I38>=2,VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E38)+VLOOKUP(K38,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E38),VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E38)),0))*(1+(VLOOKUP(L38,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.308509197782008},{"$f":"(IF(I38>=1,IF(I38>=2,VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G38)+VLOOKUP(K38,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G38),VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G38)),0))*(1+(VLOOKUP(L38,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},"No materials charged",{"$f":"VLOOKUP(P38,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S38>0.01,VLOOKUP(R38,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S38)/60),VLOOKUP(R38,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G38)/60))","v":15.979999999999999},0,56.597018395564014,{"$f":"IF(AK38=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL38)","v":8.2454998301285123},"Normal",{"$f":"V38*VLOOKUP(X38,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D38=\"back office only\",0,(H38/60)*'Lookups & OH allocation'!$C$8)","v":22.780666402307169},{"$f":"SUM(AA38,V38,AB38)*'Lookups & OH allocation'!$C$18","v":2.2360652355571307},{"$f":"IF(AK38=0,\"No Volumes\",AO38/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK38)-W38","v":16.814978630256089},null,41.831710268120389,{"$f":"(V38+AA38+AF38)*'Lookups & OH allocation'!$C$58","v":6.2831120582855808},null,6.2831120582855808,112.9573405520985,{"$f":"IFERROR(VLOOKUP($C38,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP(D38,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B38,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},49.472998980771074,100.88987178153653,30]
[null,"Miscellaneous service","Miscellaneous service – after hours","after hours",80,60,140,140,1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I39>=1,IF(I39>=2,VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F39)+VLOOKUP(K39,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F39),VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F39)),0))*(1+(VLOOKUP(L39,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":101.74563108088785},{"$f":"(IF(I39>=1,IF(I39>=2,VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E39)+VLOOKUP(K39,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E39),VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E39)),0))*(1+(VLOOKUP(L39,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":135.66084144118381},{"$f":"(IF(I39>=1,IF(I39>=2,VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G39)+VLOOKUP(K39,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G39),VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G39)),0))*(1+(VLOOKUP(L39,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":237.40647252207165},"No materials charged",{"$f":"VLOOKUP(P39,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S39>0.01,VLOOKUP(R39,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S39)/60),VLOOKUP(R39,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G39)/60))","v":55.93},0,293.33647252207163,{"$f":"IF(AK39=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL39)","v":32.981999320514049},"After Hours",{"$f":"V39*VLOOKUP(X39,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":14.666823626103582},null,47.648822946617628,{"$f":"IF(D39=\"back office only\",0,(H39/60)*'Lookups & OH allocation'!$C$8)","v":79.732332408075109},{"$f":"SUM(AA39,V39,AB39)*'Lookups & OH allocation'!$C$18","v":10.736337256802695},{"$f":"IF(AK39=0,\"No Volumes\",AO39/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK39)-W39","v":67.259914521024356},null,157.72858418590215,{"$f":"(V39+AA39+AF39)*'Lookups & OH allocation'!$C$58","v":29.374247511655437},null,29.374247511655437,528.08812716624686,{"$f":"IFERROR(VLOOKUP($C39,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D39,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B39,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},98.945997961542147,201.77974356307305,60]
[null,"Miscellaneous service","Miscellaneous service – wasted visit",null,10,20,30,30,1,"Elec Tech",null,"Normal",{"$f":"(IF(I40>=1,IF(I40>=2,VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F40)+VLOOKUP(K40,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F40),VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F40)),0))*(1+(VLOOKUP(L40,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.308509197782008},{"$f":"(IF(I40>=1,IF(I40>=2,VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E40)+VLOOKUP(K40,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E40),VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E40)),0))*(1+(VLOOKUP(L40,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.154254598891004},{"$f":"(IF(I40>=1,IF(I40>=2,VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G40)+VLOOKUP(K40,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G40),VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G40)),0))*(1+(VLOOKUP(L40,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":30.462763796673013},"No materials charged",{"$f":"VLOOKUP(P40,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S40>0.01,VLOOKUP(R40,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S40)/60),VLOOKUP(R40,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G40)/60))","v":11.984999999999999},0,42.447763796673016,{"$f":"IF(AK40=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL40)","v":8.2454998301285123},"Normal",{"$f":"V40*VLOOKUP(X40,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D40=\"back office only\",0,(H40/60)*'Lookups & OH allocation'!$C$8)","v":17.085499801730379},{"$f":"SUM(AA40,V40,AB40)*'Lookups & OH allocation'!$C$18","v":1.7296533703382593},{"$f":"IF(AK40=0,\"No Volumes\",AO40/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK40)-W40","v":16.814978630256089},null,35.630131802324726,{"$f":"(V40+AA40+AF40)*'Lookups & OH allocation'!$C$58","v":5.0844479907755362},null,5.0844479907755362,91.407843419901781,{"$f":"IFERROR(VLOOKUP($C40,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D40,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B40,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,50.444935890768264,15]
[null,"Miscellaneous service","Administration","Back office only",25,null,{"$f":"SUM(E41:F41)","v":25},{"$f":"SUM(E41:F41)*I41","v":25},1,"Market Support Officer",null,"Normal",{"$f":"(IF(I41>=1,IF(I41>=2,VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F41)+VLOOKUP(K41,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F41),VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F41)),0))*(1+(VLOOKUP(L41,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I41>=1,IF(I41>=2,VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E41)+VLOOKUP(K41,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E41),VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E41)),0))*(1+(VLOOKUP(L41,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":27.742666043596671},{"$f":"(IF(I41>=1,IF(I41>=2,VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G41)+VLOOKUP(K41,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G41),VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G41)),0))*(1+(VLOOKUP(L41,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":27.742666043596671},"No materials charged",{"$f":"VLOOKUP(P41,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S41>0.01,VLOOKUP(R41,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S41)/60),VLOOKUP(R41,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G41)/60))","v":0},0,27.742666043596671,{"$f":"IF(AK41=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL41)","v":4.9472998980771079},"Normal",{"$f":"V41*VLOOKUP(X41,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,4.9472998980771079,{"$f":"IF(D41=\"back office only\",0,(H41/60)*'Lookups & OH allocation'!$C$8)","v":0},{"$f":"SUM(AA41,V41,AB41)*'Lookups & OH allocation'!$C$18","v":0.83421866831310632},{"$f":"IF(AK41=0,\"No Volumes\",AO41/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK41)-W41","v":10.088987178153651},null,10.923205846466757,{"$f":"(V41+AA41+AF41)*'Lookups & OH allocation'!$C$58","v":2.5688158183214775},null,2.5688158183214775,46.181987606462009,{"$f":"IFERROR(VLOOKUP($C41,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},{"$f":"IFERROR(VLOOKUP(D41,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B41,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":3},9.8945997961542158,20.177974356307303,6]
[null,"Miscellaneous service","Statutory right - access prevented","Back office only",675,0,{"$f":"SUM(E42:F42)","v":675},{"$f":"SUM(E42:F42)*I42","v":675},1,"Market Support Officer",null,"Normal",{"$f":"(IF(I42>=1,IF(I42>=2,VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F42)+VLOOKUP(K42,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F42),VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F42)),0))*(1+(VLOOKUP(L42,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I42>=1,IF(I42>=2,VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E42)+VLOOKUP(K42,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E42),VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E42)),0))*(1+(VLOOKUP(L42,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":749.05198317711006},{"$f":"(IF(I42>=1,IF(I42>=2,VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G42)+VLOOKUP(K42,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G42),VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G42)),0))*(1+(VLOOKUP(L42,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":749.05198317711006},"No materials charged",{"$f":"VLOOKUP(P42,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S42>0.01,VLOOKUP(R42,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S42)/60),VLOOKUP(R42,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G42)/60))","v":0},0,{"$f":"SUM(O42,Q42,T42,U42)","v":749.05198317711006},{"$f":"IF(AK42=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL42)","v":4.9472998980771079},"Normal",{"$f":"V42*VLOOKUP(X42,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W42,Y42,Z42)","v":4.9472998980771079},{"$f":"IF(D42=\"back office only\",0,(H42/60)*'Lookups & OH allocation'!$C$8)","v":0},{"$f":"SUM(AA42,V42,AB42)*'Lookups & OH allocation'!$C$18","v":19.241386759420212},{"$f":"IF(AK42=0,\"No Volumes\",AO42/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK42)-W42","v":10.088987178153651},null,{"$f":"SUM(AB42:AE42)","v":29.330373937573864},{"$f":"(V42+AA42+AF42)*'Lookups & OH allocation'!$C$58","v":46.138116798051627},null,{"$f":"SUM(AG42,AH42)","v":46.138116798051627},{"$f":"V42+AA42+AF42+AI42","v":829.46777381081267},{"$f":"IFERROR(VLOOKUP($C42,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D42,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B42,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":3},{"$f":"IFERROR(W42*AK42,0)","v":4.9472998980771079},{"$f":"IFERROR(AD42*AK42,0)","v":10.088987178153651},{"$f":"AL42*AK42","v":3}]
[null,"Miscellaneous service","Tariff change","Back office only",25,null,{"$f":"SUM(E43:F43)","v":25},{"$f":"SUM(E43:F43)*I43","v":25},1,"Market Support Officer",null,"Normal",{"$f":"(IF(I43>=1,IF(I43>=2,VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F43)+VLOOKUP(K43,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F43),VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F43)),0))*(1+(VLOOKUP(L43,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I43>=1,IF(I43>=2,VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E43)+VLOOKUP(K43,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E43),VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E43)),0))*(1+(VLOOKUP(L43,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":27.742666043596671},{"$f":"(IF(I43>=1,IF(I43>=2,VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G43)+VLOOKUP(K43,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G43),VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G43)),0))*(1+(VLOOKUP(L43,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":27.742666043596671},"No materials charged",{"$f":"VLOOKUP(P43,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S43>0.01,VLOOKUP(R43,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S43)/60),VLOOKUP(R43,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G43)/60))","v":0},0,{"$f":"SUM(O43,Q43,T43,U43)","v":27.742666043596671},{"$f":"IF(AK43=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL43)","v":4.9472998980771079},"Normal",{"$f":"V43*VLOOKUP(X43,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W43,Y43,Z43)","v":4.9472998980771079},{"$f":"IF(D43=\"back office only\",0,(H43/60)*'Lookups & OH allocation'!$C$8)","v":0},{"$f":"SUM(AA43,V43,AB43)*'Lookups & OH allocation'!$C$18","v":0.83421866831310632},{"$f":"IF(AK43=0,\"No Volumes\",AO43/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK43)-W43","v":10.088987178153651},null,{"$f":"SUM(AB43:AE43)","v":10.923205846466757},{"$f":"(V43+AA43+AF43)*'Lookups & OH allocation'!$C$58","v":2.5688158183214775},null,{"$f":"SUM(AG43,AH43)","v":2.5688158183214775},{"$f":"V43+AA43+AF43+AI43","v":46.181987606462009},{"$f":"IFERROR(VLOOKUP($C43,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D43,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B43,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":3},{"$f":"IFERROR(W43*AK43,0)","v":4.9472998980771079},{"$f":"IFERROR(AD43*AK43,0)","v":10.088987178153651},{"$f":"AL43*AK43","v":3}]
[null,"Miscellaneous service","Emergency maintenance contestable meters",null,8,10,{"$f":"SUM(E44:F44)","v":18},18,1,"Elec Tech",null,"Normal",{"$f":"(IF(I44>=1,IF(I44>=2,VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F44)+VLOOKUP(K44,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F44),VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F44)),0))*(1+(VLOOKUP(L44,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.154254598891004},{"$f":"(IF(I44>=1,IF(I44>=2,VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E44)+VLOOKUP(K44,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E44),VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E44)),0))*(1+(VLOOKUP(L44,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":8.123403679112803},{"$f":"(IF(I44>=1,IF(I44>=2,VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G44)+VLOOKUP(K44,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G44),VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G44)),0))*(1+(VLOOKUP(L44,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":18.277658278003805},"No materials charged",{"$f":"VLOOKUP(P44,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S44>0.01,VLOOKUP(R44,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S44)/60),VLOOKUP(R44,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G44)/60))","v":2.2320000000000002},0,{"$f":"SUM(O44,Q44,T44,U44)","v":20.509658278003805},{"$f":"IF(AK44=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL44)","v":8.2454998301285123},"Normal",{"$f":"V44*VLOOKUP(X44,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W44,Y44,Z44)","v":8.2454998301285123},{"$f":"IF(D44=\"back office only\",0,(H44/60)*'Lookups & OH allocation'!$C$8)","v":10.251299881038227},{"$f":"SUM(AA44,V44,AB44)*'Lookups & OH allocation'!$C$18","v":0.99540989113893463},{"$f":"IF(AK44=0,\"No Volumes\",AO44/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK44)-W44","v":16.814978630256089},null,{"$f":"SUM(AB44:AE44)","v":28.061688402433251},{"$f":"(V44+AA44+AF44)*'Lookups & OH allocation'!$C$58","v":3.3465122594723122},null,{"$f":"SUM(AG44,AH44)","v":3.3465122594723122},{"$f":"V44+AA44+AF44+AI44","v":60.163358770037881},{"$f":"IFERROR(VLOOKUP($C44,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D44,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B44,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W44*AK44,0)","v":8.2454998301285123},{"$f":"IFERROR(AD44*AK44,0)","v":16.814978630256089},{"$f":"AL44*AK44","v":5}]
[null,"Miscellaneous service","Emergency maintenance contestable meters - after hours","after hours",30,60,{"$f":"SUM(E45:F45)","v":90},{"$f":"SUM(E45:F45)*I45","v":90},1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I45>=1,IF(I45>=2,VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F45)+VLOOKUP(K45,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F45),VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F45)),0))*(1+(VLOOKUP(L45,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":101.74563108088785},{"$f":"(IF(I45>=1,IF(I45>=2,VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E45)+VLOOKUP(K45,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E45),VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E45)),0))*(1+(VLOOKUP(L45,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":50.872815540443924},{"$f":"(IF(I45>=1,IF(I45>=2,VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G45)+VLOOKUP(K45,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G45),VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G45)),0))*(1+(VLOOKUP(L45,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":152.61844662133177},"No materials charged",{"$f":"VLOOKUP(P45,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S45>0.01,VLOOKUP(R45,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S45)/60),VLOOKUP(R45,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G45)/60))","v":11.16},0,{"$f":"SUM(O45,Q45,T45,U45)","v":163.77844662133177},{"$f":"IF(AK45=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL45)","v":32.981999320514049},"After Hours",{"$f":"V45*VLOOKUP(X45,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":8.1889223310665891},null,{"$f":"SUM(W45,Y45,Z45)","v":41.170921651580642},{"$f":"IF(D45=\"back office only\",0,(H45/60)*'Lookups & OH allocation'!$C$8)","v":51.256499405191136},{"$f":"SUM(AA45,V45,AB45)*'Lookups & OH allocation'!$C$18","v":6.5381443997150912},{"$f":"IF(AK45=0,\"No Volumes\",AO45/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK45)-W45","v":67.259914521024356},null,{"$f":"SUM(AB45:AE45)","v":125.05455832593059},{"$f":"(V45+AA45+AF45)*'Lookups & OH allocation'!$C$58","v":19.437231276671852},null,{"$f":"SUM(AG45,AH45)","v":19.437231276671852},{"$f":"V45+AA45+AF45+AI45","v":349.44115787551488},{"$f":"IFERROR(VLOOKUP($C45,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D45,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B45,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W45*AK45,0)","v":32.981999320514049},{"$f":"IFERROR(AD45*AK45,0)","v":67.259914521024356},{"$f":"AL45*AK45","v":20}]
[null,"Miscellaneous service","Meter recovery and disposal",null,15,20,{"$f":"SUM(E46:F46)","v":35},{"$f":"SUM(E46:F46)*I46","v":35},1,"Elec Tech",null,"Normal",{"$f":"(IF(I46>=1,IF(I46>=2,VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F46)+VLOOKUP(K46,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F46),VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F46)),0))*(1+(VLOOKUP(L46,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.308509197782008},{"$f":"(IF(I46>=1,IF(I46>=2,VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E46)+VLOOKUP(K46,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E46),VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E46)),0))*(1+(VLOOKUP(L46,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":15.231381898336506},{"$f":"(IF(I46>=1,IF(I46>=2,VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G46)+VLOOKUP(K46,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G46),VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G46)),0))*(1+(VLOOKUP(L46,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":35.539891096118517},"No materials charged",{"$f":"VLOOKUP(P46,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S46>0.01,VLOOKUP(R46,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S46)/60),VLOOKUP(R46,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G46)/60))","v":0},0,{"$f":"SUM(O46,Q46,T46,U46)","v":35.539891096118517},{"$f":"IF(AK46=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL46)","v":8.2454998301285123},"Normal",{"$f":"V46*VLOOKUP(X46,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W46,Y46,Z46)","v":8.2454998301285123},{"$f":"IF(D46=\"back office only\",0,(H46/60)*'Lookups & OH allocation'!$C$8)","v":19.933083102018777},{"$f":"SUM(AA46,V46,AB46)*'Lookups & OH allocation'!$C$18","v":1.6260384194233739},{"$f":"IF(AK46=0,\"No Volumes\",AO46/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK46)-W46","v":16.814978630256089},null,{"$f":"SUM(AB46:AE46)","v":38.374100151698244},{"$f":"(V46+AA46+AF46)*'Lookups & OH allocation'!$C$58","v":4.8391940244909772},null,{"$f":"SUM(AG46,AH46)","v":4.8391940244909772},{"$f":"V46+AA46+AF46+AI46","v":86.998685102436255},{"$f":"IFERROR(VLOOKUP($C46,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D46,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B46,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W46*AK46,0)","v":8.2454998301285123},{"$f":"IFERROR(AD46*AK46,0)","v":16.814978630256089},{"$f":"AL46*AK46","v":5}]
["X","Connection establishment charges"]
[null,"Connection establishment charges","Creation of a NMI","Back office only",20,null,{"$f":"SUM(E48:F48)","v":20},{"$f":"SUM(E48:F48)*I48","v":20},1,"Market Support Officer",null,"Normal",{"$f":"(IF(I48>=1,IF(I48>=2,VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F48)+VLOOKUP(K48,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F48),VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F48)),0))*(1+(VLOOKUP(L48,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I48>=1,IF(I48>=2,VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E48)+VLOOKUP(K48,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E48),VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E48)),0))*(1+(VLOOKUP(L48,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":22.194132834877337},{"$f":"(IF(I48>=1,IF(I48>=2,VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G48)+VLOOKUP(K48,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G48),VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G48)),0))*(1+(VLOOKUP(L48,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":22.194132834877337},"No materials charged",{"$f":"VLOOKUP(P48,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S48>0.01,VLOOKUP(R48,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S48)/60),VLOOKUP(R48,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G48)/60))","v":0},0,{"$f":"SUM(O48,Q48,T48,U48)","v":22.194132834877337},{"$f":"IF(AK48=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL48)","v":4.9472998980771079},"Normal",{"$f":"V48*VLOOKUP(X48,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W48,Y48,Z48)","v":4.9472998980771079},{"$f":"IF(D48=\"back office only\",0,(H48/60)*'Lookups & OH allocation'!$C$8)","v":0},{"$f":"SUM(AA48,V48,AB48)*'Lookups & OH allocation'!$C$18","v":0.69262506761228249},{"$f":"IF(AK48=0,\"No Volumes\",AO48/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK48)-W48","v":10.088987178153651},null,{"$f":"SUM(AB48:AE48)","v":10.781612245765935},{"$f":"(V48+AA48+AF48)*'Lookups & OH allocation'!$C$58","v":2.2336673492466308},null,{"$f":"SUM(AG48,AH48)","v":2.2336673492466308},{"$f":"V48+AA48+AF48+AI48","v":40.156712327967014},{"$f":"IFERROR(VLOOKUP($C48,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D48,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B48,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":3},{"$f":"IFERROR(W48*AK48,0)","v":4.9472998980771079},{"$f":"IFERROR(AD48*AK48,0)","v":10.088987178153651},{"$f":"AL48*AK48","v":3}]
[null,"Connection establishment charges","Overhead service, single span - single phase",null,60,20,{"$f":"SUM(E49:F49)","v":80},{"$f":"SUM(E49:F49)*I49","v":160},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I49>=1,IF(I49>=2,VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F49)+VLOOKUP(K49,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F49),VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F49)),0))*(1+(VLOOKUP(L49,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I49>=1,IF(I49>=2,VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E49)+VLOOKUP(K49,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E49),VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E49)),0))*(1+(VLOOKUP(L49,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":121.85105518669205},{"$f":"(IF(I49>=1,IF(I49>=2,VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G49)+VLOOKUP(K49,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G49),VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G49)),0))*(1+(VLOOKUP(L49,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":162.46807358225607},"single phase OH service",{"$f":"VLOOKUP(P49,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":121.62},"Truck",null,{"$f":"IF(S49>0.01,VLOOKUP(R49,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S49)/60),VLOOKUP(R49,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G49)/60))","v":31.959999999999997},0,{"$f":"SUM(O49,Q49,T49,U49)","v":316.04807358225605},{"$f":"IF(AK49=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL49)","v":21.438299558334133},"Normal",{"$f":"V49*VLOOKUP(X49,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W49,Y49,Z49)","v":21.438299558334133},{"$f":"IF(D49=\"back office only\",0,(H49/60)*'Lookups & OH allocation'!$C$8)","v":91.122665609228676},{"$f":"SUM(AA49,V49,AB49)*'Lookups & OH allocation'!$C$18","v":10.937718998263573},{"$f":"IF(AK49=0,\"No Volumes\",AO49/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK49)-W49","v":43.718944438665829},null,{"$f":"SUM(AB49:AE49)","v":145.77932904615807},{"$f":"(V49+AA49+AF49)*'Lookups & OH allocation'!$C$58","v":28.464349858799473},null,{"$f":"SUM(AG49,AH49)","v":28.464349858799473},{"$f":"V49+AA49+AF49+AI49","v":511.73005204554772},{"$f":"IFERROR(VLOOKUP($C49,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},{"$f":"IFERROR(VLOOKUP(D49,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B49,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},{"$f":"IFERROR(W49*AK49,0)","v":6838.8175591085883},{"$f":"IFERROR(AD49*AK49,0)","v":13946.3432759344},{"$f":"AL49*AK49","v":4147}]
[null,"Connection establishment charges","Overhead service, single span - multi phase",null,80,20,100,200,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I50>=1,IF(I50>=2,VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F50)+VLOOKUP(K50,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F50),VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F50)),0))*(1+(VLOOKUP(L50,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I50>=1,IF(I50>=2,VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E50)+VLOOKUP(K50,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E50),VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E50)),0))*(1+(VLOOKUP(L50,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":162.46807358225607},{"$f":"(IF(I50>=1,IF(I50>=2,VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G50)+VLOOKUP(K50,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G50),VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G50)),0))*(1+(VLOOKUP(L50,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":203.08509197782007},"multi phase OH service",{"$f":"VLOOKUP(P50,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":241.25},"Truck",null,{"$f":"IF(S50>0.01,VLOOKUP(R50,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S50)/60),VLOOKUP(R50,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G50)/60))","v":39.950000000000003},0,484.28509197782006,{"$f":"IF(AK50=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL50)","v":21.438299558334133},"Normal",{"$f":"V50*VLOOKUP(X50,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D50=\"back office only\",0,(H50/60)*'Lookups & OH allocation'!$C$8)","v":113.90333201153587},{"$f":"SUM(AA50,V50,AB50)*'Lookups & OH allocation'!$C$18","v":15.812319324267273},{"$f":"IF(AK50=0,\"No Volumes\",AO50/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK50)-W50","v":43.718944438665829},null,173.43459577446896,{"$f":"(V50+AA50+AF50)*'Lookups & OH allocation'!$C$58","v":40.002405452595703},null,40.002405452595703,719.16039276321885,{"$f":"IFERROR(VLOOKUP($C50,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},{"$f":"IFERROR(VLOOKUP(D50,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B50,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},2358.2129514167545,4809.0838882532416,1430]
[null,"Connection establishment charges","Underground service in turret/cabinet - single phase ",null,40,20,60,60,1,"Elec Tech",null,"Normal",{"$f":"(IF(I51>=1,IF(I51>=2,VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F51)+VLOOKUP(K51,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F51),VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F51)),0))*(1+(VLOOKUP(L51,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.308509197782008},{"$f":"(IF(I51>=1,IF(I51>=2,VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E51)+VLOOKUP(K51,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E51),VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E51)),0))*(1+(VLOOKUP(L51,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I51>=1,IF(I51>=2,VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G51)+VLOOKUP(K51,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G51),VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G51)),0))*(1+(VLOOKUP(L51,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":60.925527593346025},"single phase UG connect to turret",{"$f":"VLOOKUP(P51,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":1.08},"Ute/Utility",null,{"$f":"IF(S51>0.01,VLOOKUP(R51,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S51)/60),VLOOKUP(R51,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G51)/60))","v":7.44},0,69.445527593346029,{"$f":"IF(AK51=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL51)","v":21.438299558334133},"Normal",{"$f":"V51*VLOOKUP(X51,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D51=\"back office only\",0,(H51/60)*'Lookups & OH allocation'!$C$8)","v":34.170999603460757},{"$f":"SUM(AA51,V51,AB51)*'Lookups & OH allocation'!$C$18","v":3.1912872355980917},{"$f":"IF(AK51=0,\"No Volumes\",AO51/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK51)-W51","v":43.718944438665829},null,81.081231277724669,{"$f":"(V51+AA51+AF51)*'Lookups & OH allocation'!$C$58","v":10.128741941491946},null,10.128741941491946,182.09380037089679,{"$f":"IFERROR(VLOOKUP($C51,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},{"$f":"IFERROR(VLOOKUP(D51,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B51,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},35780.521962859668,72966.918268133275,21697]
[null,"Connection establishment charges","Underground service in turret/cabinet - multi phase ",null,60,20,80,80,1,"Elec Tech",null,"Normal",{"$f":"(IF(I52>=1,IF(I52>=2,VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F52)+VLOOKUP(K52,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F52),VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F52)),0))*(1+(VLOOKUP(L52,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.308509197782008},{"$f":"(IF(I52>=1,IF(I52>=2,VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E52)+VLOOKUP(K52,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E52),VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E52)),0))*(1+(VLOOKUP(L52,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":60.925527593346025},{"$f":"(IF(I52>=1,IF(I52>=2,VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G52)+VLOOKUP(K52,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G52),VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G52)),0))*(1+(VLOOKUP(L52,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":81.234036791128034},"multi phase UG connect to turret",{"$f":"VLOOKUP(P52,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":3.26},"Ute/Utility",null,{"$f":"IF(S52>0.01,VLOOKUP(R52,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S52)/60),VLOOKUP(R52,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G52)/60))","v":9.92},0,94.414036791128041,{"$f":"IF(AK52=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL52)","v":21.438299558334133},"Normal",{"$f":"V52*VLOOKUP(X52,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D52=\"back office only\",0,(H52/60)*'Lookups & OH allocation'!$C$8)","v":45.561332804614338},{"$f":"SUM(AA52,V52,AB52)*'Lookups & OH allocation'!$C$18","v":4.1191323468950518},{"$f":"IF(AK52=0,\"No Volumes\",AO52/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK52)-W52","v":43.718944438665829},null,93.399409590175225,{"$f":"(V52+AA52+AF52)*'Lookups & OH allocation'!$C$58","v":12.324927835844644},null,12.324927835844644,221.57667377548205,{"$f":"IFERROR(VLOOKUP($C52,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},{"$f":"IFERROR(VLOOKUP(D52,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B52,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},7117.515453366932,14514.689553637056,4316]
[null,"Connection establishment charges","Underground service with pole mounted fuse - single phase",null,60,20,80,160,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I53>=1,IF(I53>=2,VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F53)+VLOOKUP(K53,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F53),VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F53)),0))*(1+(VLOOKUP(L53,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I53>=1,IF(I53>=2,VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E53)+VLOOKUP(K53,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E53),VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E53)),0))*(1+(VLOOKUP(L53,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":121.85105518669205},{"$f":"(IF(I53>=1,IF(I53>=2,VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G53)+VLOOKUP(K53,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G53),VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G53)),0))*(1+(VLOOKUP(L53,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":162.46807358225607},"single phase UG service - pole",{"$f":"VLOOKUP(P53,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":7.48},"Truck",null,{"$f":"IF(S53>0.01,VLOOKUP(R53,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S53)/60),VLOOKUP(R53,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G53)/60))","v":31.959999999999997},0,201.90807358225607,{"$f":"IF(AK53=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL53)","v":21.438299558334133},"Normal",{"$f":"V53*VLOOKUP(X53,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D53=\"back office only\",0,(H53/60)*'Lookups & OH allocation'!$C$8)","v":91.122665609228676},{"$f":"SUM(AA53,V53,AB53)*'Lookups & OH allocation'!$C$18","v":8.0249683710176569},{"$f":"IF(AK53=0,\"No Volumes\",AO53/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK53)-W53","v":43.718944438665829},null,142.86657841891216,{"$f":"(V53+AA53+AF53)*'Lookups & OH allocation'!$C$58","v":21.569942846854691},null,21.569942846854691,387.78289440635706,{"$f":"IFERROR(VLOOKUP($C53,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},{"$f":"IFERROR(VLOOKUP(D53,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B53,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},8125.1155326086364,16569.479942254351,4927]
[null,"Connection establishment charges","Underground service with pole mounted fuse - multi phase",null,80,20,100,200,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I54>=1,IF(I54>=2,VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F54)+VLOOKUP(K54,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F54),VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F54)),0))*(1+(VLOOKUP(L54,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I54>=1,IF(I54>=2,VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E54)+VLOOKUP(K54,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E54),VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E54)),0))*(1+(VLOOKUP(L54,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":162.46807358225607},{"$f":"(IF(I54>=1,IF(I54>=2,VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G54)+VLOOKUP(K54,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G54),VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G54)),0))*(1+(VLOOKUP(L54,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":203.08509197782007},"multi phase UG service - pole",{"$f":"VLOOKUP(P54,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":22.45},"Truck",null,{"$f":"IF(S54>0.01,VLOOKUP(R54,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S54)/60),VLOOKUP(R54,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G54)/60))","v":39.950000000000003},0,265.48509197782005,{"$f":"IF(AK54=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL54)","v":21.438299558334133},"Normal",{"$f":"V54*VLOOKUP(X54,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D54=\"back office only\",0,(H54/60)*'Lookups & OH allocation'!$C$8)","v":113.90333201153587},{"$f":"SUM(AA54,V54,AB54)*'Lookups & OH allocation'!$C$18","v":10.228739183725773},{"$f":"IF(AK54=0,\"No Volumes\",AO54/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK54)-W54","v":43.718944438665829},null,167.85101563392749,{"$f":"(V54+AA54+AF54)*'Lookups & OH allocation'!$C$58","v":26.786212582317809},null,26.786212582317809,481.56061975239948,{"$f":"IFERROR(VLOOKUP($C54,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},{"$f":"IFERROR(VLOOKUP(D54,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B54,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},3237.183233308454,6601.56061023854,1963]
[null,"Connection establishment charges","Basic connection – after hours","after hours",80,60,140,280,2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I55>=1,IF(I55>=2,VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F55)+VLOOKUP(K55,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F55),VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F55)),0))*(1+(VLOOKUP(L55,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":203.49126216177569},{"$f":"(IF(I55>=1,IF(I55>=2,VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E55)+VLOOKUP(K55,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E55),VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E55)),0))*(1+(VLOOKUP(L55,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":271.32168288236761},{"$f":"(IF(I55>=1,IF(I55>=2,VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G55)+VLOOKUP(K55,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G55),VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G55)),0))*(1+(VLOOKUP(L55,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":474.81294504414331},"multi phase UG service - pole",{"$f":"VLOOKUP(P55,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":22.45},"Truck",null,{"$f":"IF(S55>0.01,VLOOKUP(R55,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S55)/60),VLOOKUP(R55,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G55)/60))","v":55.93},0,553.19294504414324,{"$f":"IF(AK55=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL55)","v":32.981999320514049},"After Hours",{"$f":"V55*VLOOKUP(X55,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":27.659647252207165},null,60.641646572721214,{"$f":"IF(D55=\"back office only\",0,(H55/60)*'Lookups & OH allocation'!$C$8)","v":159.46466481615022},{"$f":"SUM(AA55,V55,AB55)*'Lookups & OH allocation'!$C$18","v":19.733904803084499},{"$f":"IF(AK55=0,\"No Volumes\",AO55/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK55)-W55","v":67.259914521024356},null,246.45848414025909,{"$f":"(V55+AA55+AF55)*'Lookups & OH allocation'!$C$58","v":50.671262162094578},null,50.671262162094578,910.96433791921811,{"$f":"IFERROR(VLOOKUP($C55,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D55,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B55,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},32.981999320514049,67.259914521024356,20]
[null,"Connection establishment charges","Connection establishment - wasted visit",null,5,20,25,50,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I56>=1,IF(I56>=2,VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F56)+VLOOKUP(K56,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F56),VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F56)),0))*(1+(VLOOKUP(L56,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I56>=1,IF(I56>=2,VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E56)+VLOOKUP(K56,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E56),VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E56)),0))*(1+(VLOOKUP(L56,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.154254598891004},{"$f":"(IF(I56>=1,IF(I56>=2,VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G56)+VLOOKUP(K56,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G56),VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G56)),0))*(1+(VLOOKUP(L56,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":50.771272994455018},"No materials charged",{"$f":"VLOOKUP(P56,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S56>0.01,VLOOKUP(R56,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S56)/60),VLOOKUP(R56,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G56)/60))","v":3.1},0,53.871272994455019,{"$f":"IF(AK56=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL56)","v":21.438299558334133},"Normal",{"$f":"V56*VLOOKUP(X56,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D56=\"back office only\",0,(H56/60)*'Lookups & OH allocation'!$C$8)","v":28.475833002883967},{"$f":"SUM(AA56,V56,AB56)*'Lookups & OH allocation'!$C$18","v":2.6485106459721286},{"$f":"IF(AK56=0,\"No Volumes\",AO56/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK56)-W56","v":43.718944438665829},null,74.843288087521927,{"$f":"(V56+AA56+AF56)*'Lookups & OH allocation'!$C$58","v":8.8440034917143233},null,8.8440034917143233,158.99686413202539,{"$f":"IFERROR(VLOOKUP($C56,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D56,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B56,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},21.438299558334133,43.718944438665829,13]
[null,"Temporary Disconnection/Reconnection"]
[null,"Temporary Disconnection/Reconnection","Disconnect/reconnect overhead service for facia repairs - single phase",null,40,40,{"$f":"SUM(E58:F58)","v":80},{"$f":"SUM(E58:F58)*I58","v":160},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I58>=1,IF(I58>=2,VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F58)+VLOOKUP(K58,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F58),VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F58)),0))*(1+(VLOOKUP(L58,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":81.234036791128034},{"$f":"(IF(I58>=1,IF(I58>=2,VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E58)+VLOOKUP(K58,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E58),VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E58)),0))*(1+(VLOOKUP(L58,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":81.234036791128034},{"$f":"(IF(I58>=1,IF(I58>=2,VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G58)+VLOOKUP(K58,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G58),VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G58)),0))*(1+(VLOOKUP(L58,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":162.46807358225607},"No materials charged",{"$f":"VLOOKUP(P58,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S58>0.01,VLOOKUP(R58,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S58)/60),VLOOKUP(R58,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G58)/60))","v":31.959999999999997},0,{"$f":"SUM(O58,Q58,T58,U58)","v":194.42807358225608},{"$f":"IF(AK58=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL58)","v":19.789199592308432},"Normal",{"$f":"V58*VLOOKUP(X58,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W58,Y58,Z58)","v":19.789199592308432},{"$f":"IF(D58=\"back office only\",0,(H58/60)*'Lookups & OH allocation'!$C$8)","v":91.122665609228676},{"$f":"SUM(AA58,V58,AB58)*'Lookups & OH allocation'!$C$18","v":7.7920019118251567},{"$f":"IF(AK58=0,\"No Volumes\",AO58/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK58)-W58","v":40.355948712614605},null,{"$f":"SUM(AB58:AE58)","v":139.27061623366842},{"$f":"(V58+AA58+AF58)*'Lookups & OH allocation'!$C$58","v":20.820436686144919},null,{"$f":"SUM(AG58,AH58)","v":20.820436686144919},{"$f":"V58+AA58+AF58+AI58","v":374.30832609437789},{"$f":"IFERROR(VLOOKUP($C58,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP(D58,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B58,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":12},{"$f":"IFERROR(W58*AK58,0)","v":395.78399184616865},{"$f":"IFERROR(AD58*AK58,0)","v":807.11897425229211},{"$f":"AL58*AK58","v":240}]
[null,"Temporary Disconnection/Reconnection","Disconnect/reconnect overhead service for facia repairs - multi phase",null,60,40,{"$f":"SUM(E59:F59)","v":100},{"$f":"SUM(E59:F59)*I59","v":200},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I59>=1,IF(I59>=2,VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F59)+VLOOKUP(K59,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F59),VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F59)),0))*(1+(VLOOKUP(L59,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":81.234036791128034},{"$f":"(IF(I59>=1,IF(I59>=2,VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E59)+VLOOKUP(K59,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E59),VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E59)),0))*(1+(VLOOKUP(L59,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":121.85105518669205},{"$f":"(IF(I59>=1,IF(I59>=2,VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G59)+VLOOKUP(K59,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G59),VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G59)),0))*(1+(VLOOKUP(L59,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":203.08509197782007},"No materials charged",{"$f":"VLOOKUP(P59,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S59>0.01,VLOOKUP(R59,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S59)/60),VLOOKUP(R59,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G59)/60))","v":39.950000000000003},0,{"$f":"SUM(O59,Q59,T59,U59)","v":243.03509197782006},{"$f":"IF(AK59=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL59)","v":19.789199592308432},"Normal",{"$f":"V59*VLOOKUP(X59,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W59,Y59,Z59)","v":19.789199592308432},{"$f":"IF(D59=\"back office only\",0,(H59/60)*'Lookups & OH allocation'!$C$8)","v":113.90333201153587},{"$f":"SUM(AA59,V59,AB59)*'Lookups & OH allocation'!$C$18","v":9.6137517249724596},{"$f":"IF(AK59=0,\"No Volumes\",AO59/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK59)-W59","v":40.355948712614605},null,{"$f":"SUM(AB59:AE59)","v":163.87303244912295},{"$f":"(V59+AA59+AF59)*'Lookups & OH allocation'!$C$58","v":25.132472384733909},null,{"$f":"SUM(AG59,AH59)","v":25.132472384733909},{"$f":"V59+AA59+AF59+AI59","v":451.82979640398531},{"$f":"IFERROR(VLOOKUP($C59,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP(D59,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B59,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":12},{"$f":"IFERROR(W59*AK59,0)","v":395.78399184616865},{"$f":"IFERROR(AD59*AK59,0)","v":807.11897425229211},{"$f":"AL59*AK59","v":240}]
[null,"Temporary Disconnection/Reconnection","Temporary disconnect/reconnect – retailer requested outage",null,30,40,{"$f":"SUM(E60:F60)","v":70},{"$f":"SUM(E60:F60)*I60","v":140},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I60>=1,IF(I60>=2,VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F60)+VLOOKUP(K60,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F60),VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F60)),0))*(1+(VLOOKUP(L60,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":81.234036791128034},{"$f":"(IF(I60>=1,IF(I60>=2,VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E60)+VLOOKUP(K60,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E60),VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E60)),0))*(1+(VLOOKUP(L60,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":60.925527593346025},{"$f":"(IF(I60>=1,IF(I60>=2,VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G60)+VLOOKUP(K60,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G60),VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G60)),0))*(1+(VLOOKUP(L60,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":142.15956438447407},"No materials charged",{"$f":"VLOOKUP(P60,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S60>0.01,VLOOKUP(R60,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S60)/60),VLOOKUP(R60,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G60)/60))","v":8.6800000000000015},null,{"$f":"SUM(O60,Q60,T60,U60)","v":150.83956438447407},{"$f":"IF(AK60=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL60)","v":19.789199592308432},"Normal",{"$f":"V60*VLOOKUP(X60,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W60,Y60,Z60)","v":19.789199592308432},{"$f":"IF(D60=\"back office only\",0,(H60/60)*'Lookups & OH allocation'!$C$8)","v":79.732332408075109},{"$f":"SUM(AA60,V60,AB60)*'Lookups & OH allocation'!$C$18","v":6.3889910682755335},{"$f":"IF(AK60=0,\"No Volumes\",AO60/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK60)-W60","v":40.355948712614605},null,{"$f":"SUM(AB60:AE60)","v":126.47727218896524},{"$f":"(V60+AA60+AF60)*'Lookups & OH allocation'!$C$58","v":17.499545530162543},{"$f":"AJ41","v":46.181987606462009},{"$f":"SUM(AG60,AH60)","v":63.681533136624552},{"$f":"V60+AA60+AF60+AI60","v":360.78756930237228},{"$f":"IFERROR(VLOOKUP($C60,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D60,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B60,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":12},{"$f":"IFERROR(W60*AK60,0)","v":19.789199592308432},{"$f":"IFERROR(AD60*AK60,0)","v":40.355948712614605},{"$f":"AL60*AK60","v":12}]
[null,"Temporary Disconnection/Reconnection","Temporary disconnect/reconnect – after hours","after hours",60,60,{"$f":"SUM(E61:F61)","v":120},{"$f":"SUM(E61:F61)*I61","v":240},2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I61>=1,IF(I61>=2,VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F61)+VLOOKUP(K61,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F61),VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F61)),0))*(1+(VLOOKUP(L61,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":203.49126216177569},{"$f":"(IF(I61>=1,IF(I61>=2,VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E61)+VLOOKUP(K61,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E61),VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E61)),0))*(1+(VLOOKUP(L61,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":203.49126216177569},{"$f":"(IF(I61>=1,IF(I61>=2,VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G61)+VLOOKUP(K61,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G61),VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G61)),0))*(1+(VLOOKUP(L61,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":406.98252432355139},"No materials charged",{"$f":"VLOOKUP(P61,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S61>0.01,VLOOKUP(R61,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S61)/60),VLOOKUP(R61,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G61)/60))","v":47.94},0,{"$f":"SUM(O61,Q61,T61,U61)","v":454.92252432355139},{"$f":"IF(AK61=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL61)","v":32.981999320514049},"After Hours",{"$f":"V61*VLOOKUP(X61,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":22.746126216177572},null,{"$f":"SUM(W61,Y61,Z61)","v":55.728125536691621},{"$f":"IF(D61=\"back office only\",0,(H61/60)*'Lookups & OH allocation'!$C$8)","v":136.68399841384303},{"$f":"SUM(AA61,V61,AB61)*'Lookups & OH allocation'!$C$18","v":16.519400760455223},{"$f":"IF(AK61=0,\"No Volumes\",AO61/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK61)-W61","v":67.259914521024356},null,{"$f":"SUM(AB61:AE61)","v":220.4633136953226},{"$f":"(V61+AA61+AF61)*'Lookups & OH allocation'!$C$58","v":43.062612453422808},null,{"$f":"SUM(AG61,AH61)","v":43.062612453422808},{"$f":"V61+AA61+AF61+AI61","v":774.17657600898838},{"$f":"IFERROR(VLOOKUP($C61,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D61,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B61,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W61*AK61,0)","v":32.981999320514049},{"$f":"IFERROR(AD61*AK61,0)","v":67.259914521024356},{"$f":"AL61*AK61","v":20}]
[null,"Temporary Disconnection/Reconnection","Temporary disconnect/reconnect – wasted visit",null,10,20,{"$f":"SUM(E62:F62)","v":30},{"$f":"SUM(E62:F62)*I62","v":60},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I62>=1,IF(I62>=2,VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F62)+VLOOKUP(K62,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F62),VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F62)),0))*(1+(VLOOKUP(L62,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I62>=1,IF(I62>=2,VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E62)+VLOOKUP(K62,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E62),VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E62)),0))*(1+(VLOOKUP(L62,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.308509197782008},{"$f":"(IF(I62>=1,IF(I62>=2,VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G62)+VLOOKUP(K62,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G62),VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G62)),0))*(1+(VLOOKUP(L62,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":60.925527593346025},"No materials charged",{"$f":"VLOOKUP(P62,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S62>0.01,VLOOKUP(R62,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S62)/60),VLOOKUP(R62,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G62)/60))","v":11.984999999999999},0,{"$f":"SUM(O62,Q62,T62,U62)","v":72.910527593346018},{"$f":"IF(AK62=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL62)","v":19.789199592308432},"Normal",{"$f":"V62*VLOOKUP(X62,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W62,Y62,Z62)","v":19.789199592308432},{"$f":"IF(D62=\"back office only\",0,(H62/60)*'Lookups & OH allocation'!$C$8)","v":34.170999603460757},{"$f":"SUM(AA62,V62,AB62)*'Lookups & OH allocation'!$C$18","v":3.2376273789569008},{"$f":"IF(AK62=0,\"No Volumes\",AO62/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK62)-W62","v":40.355948712614605},null,{"$f":"SUM(AB62:AE62)","v":77.764575695032264},{"$f":"(V62+AA62+AF62)*'Lookups & OH allocation'!$C$58","v":10.040347439672448},null,{"$f":"SUM(AG62,AH62)","v":10.040347439672448},{"$f":"V62+AA62+AF62+AI62","v":180.50465032035916},{"$f":"IFERROR(VLOOKUP($C62,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D62,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B62,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":12},{"$f":"IFERROR(W62*AK62,0)","v":19.789199592308432},{"$f":"IFERROR(AD62*AK62,0)","v":40.355948712614605},{"$f":"AL62*AK62","v":12}]
["X","Basic connection alteration  "]
[null,"Basic connection alteration  ","Connection alteration – overhead single phase",null,40,20,{"$f":"SUM(E64:F64)","v":60},{"$f":"SUM(E64:F64)*I64","v":120},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I64>=1,IF(I64>=2,VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F64)+VLOOKUP(K64,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F64),VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F64)),0))*(1+(VLOOKUP(L64,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I64>=1,IF(I64>=2,VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E64)+VLOOKUP(K64,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E64),VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E64)),0))*(1+(VLOOKUP(L64,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":81.234036791128034},{"$f":"(IF(I64>=1,IF(I64>=2,VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G64)+VLOOKUP(K64,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G64),VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G64)),0))*(1+(VLOOKUP(L64,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":121.85105518669205},"No materials charged",{"$f":"VLOOKUP(P64,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S64>0.01,VLOOKUP(R64,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S64)/60),VLOOKUP(R64,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G64)/60))","v":23.97},0,{"$f":"SUM(O64,Q64,T64,U64)","v":145.82105518669204},{"$f":"IF(AK64=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL64)","v":21.438299558334133},"Normal",{"$f":"V64*VLOOKUP(X64,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W64,Y64,Z64)","v":21.438299558334133},{"$f":"IF(D64=\"back office only\",0,(H64/60)*'Lookups & OH allocation'!$C$8)","v":68.341999206921514},{"$f":"SUM(AA64,V64,AB64)*'Lookups & OH allocation'!$C$18","v":6.0123356536141834},{"$f":"IF(AK64=0,\"No Volumes\",AO64/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK64)-W64","v":43.718944438665829},null,{"$f":"SUM(AB64:AE64)","v":118.07327929920153},{"$f":"(V64+AA64+AF64)*'Lookups & OH allocation'!$C$58","v":16.80609214520501},null,{"$f":"SUM(AG64,AH64)","v":16.80609214520501},{"$f":"V64+AA64+AF64+AI64","v":302.1387261894327},{"$f":"IFERROR(VLOOKUP($C64,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},{"$f":"IFERROR(VLOOKUP(D64,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B64,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},{"$f":"IFERROR(W64*AK64,0)","v":15264.069285533902},{"$f":"IFERROR(AD64*AK64,0)","v":31127.888440330069},{"$f":"AL64*AK64","v":9256}]
[null,"Basic connection alteration  ","Connection alteration – overhead multi phase",null,60,20,80,160,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I65>=1,IF(I65>=2,VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F65)+VLOOKUP(K65,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F65),VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F65)),0))*(1+(VLOOKUP(L65,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I65>=1,IF(I65>=2,VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E65)+VLOOKUP(K65,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E65),VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E65)),0))*(1+(VLOOKUP(L65,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":121.85105518669205},{"$f":"(IF(I65>=1,IF(I65>=2,VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G65)+VLOOKUP(K65,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G65),VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G65)),0))*(1+(VLOOKUP(L65,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":162.46807358225607},"No materials charged",{"$f":"VLOOKUP(P65,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S65>0.01,VLOOKUP(R65,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S65)/60),VLOOKUP(R65,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G65)/60))","v":31.959999999999997},0,194.42807358225608,{"$f":"IF(AK65=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL65)","v":21.438299558334133},"Normal",{"$f":"V65*VLOOKUP(X65,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D65=\"back office only\",0,(H65/60)*'Lookups & OH allocation'!$C$8)","v":91.122665609228676},{"$f":"SUM(AA65,V65,AB65)*'Lookups & OH allocation'!$C$18","v":7.8340854667614854},{"$f":"IF(AK65=0,\"No Volumes\",AO65/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK65)-W65","v":43.718944438665815},null,142.67569551465596,{"$f":"(V65+AA65+AF65)*'Lookups & OH allocation'!$C$58","v":21.118127843793999},null,21.118127843793999,379.66019649904018,{"$f":"IFERROR(VLOOKUP($C65,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},{"$f":"IFERROR(VLOOKUP(D65,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B65,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},3301.4981319834565,6732.7174435545357,2002]
[null,"Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground single phase to turret",null,50,20,70,70,1,"Elec Tech",null,"Normal",{"$f":"(IF(I66>=1,IF(I66>=2,VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F66)+VLOOKUP(K66,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F66),VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F66)),0))*(1+(VLOOKUP(L66,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.308509197782008},{"$f":"(IF(I66>=1,IF(I66>=2,VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E66)+VLOOKUP(K66,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E66),VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E66)),0))*(1+(VLOOKUP(L66,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":50.771272994455018},{"$f":"(IF(I66>=1,IF(I66>=2,VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G66)+VLOOKUP(K66,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G66),VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G66)),0))*(1+(VLOOKUP(L66,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":71.079782192237033},"No materials charged",{"$f":"VLOOKUP(P66,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S66>0.01,VLOOKUP(R66,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S66)/60),VLOOKUP(R66,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G66)/60))","v":27.965},0,99.044782192237037,{"$f":"IF(AK66=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL66)","v":21.438299558334133},"Normal",{"$f":"V66*VLOOKUP(X66,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D66=\"back office only\",0,(H66/60)*'Lookups & OH allocation'!$C$8)","v":39.866166204037555},{"$f":"SUM(AA66,V66,AB66)*'Lookups & OH allocation'!$C$18","v":4.0919692707043769},{"$f":"IF(AK66=0,\"No Volumes\",AO66/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK66)-W66","v":43.718944438665829},null,87.677079913407766,{"$f":"(V66+AA66+AF66)*'Lookups & OH allocation'!$C$58","v":12.26063352200836},null,12.26063352200836,220.42079518598732,{"$f":"IFERROR(VLOOKUP($C66,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP(D66,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B66,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},836.0936827750312,1705.0388331079673,507]
[null,"Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground single phase to pole",null,50,20,{"$f":"SUM(E67:F67)","v":70},{"$f":"SUM(E67:F67)*I67","v":140},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I67>=1,IF(I67>=2,VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F67)+VLOOKUP(K67,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F67),VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F67)),0))*(1+(VLOOKUP(L67,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I67>=1,IF(I67>=2,VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E67)+VLOOKUP(K67,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E67),VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E67)),0))*(1+(VLOOKUP(L67,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":101.54254598891004},{"$f":"(IF(I67>=1,IF(I67>=2,VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G67)+VLOOKUP(K67,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G67),VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G67)),0))*(1+(VLOOKUP(L67,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":142.15956438447407},"No materials charged",{"$f":"VLOOKUP(P67,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S67>0.01,VLOOKUP(R67,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S67)/60),VLOOKUP(R67,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G67)/60))","v":27.965},0,{"$f":"SUM(O67,Q67,T67,U67)","v":170.12456438447407},{"$f":"IF(AK67=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL67)","v":21.438299558334133},"Normal",{"$f":"V67*VLOOKUP(X67,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W67,Y67,Z67)","v":21.438299558334133},{"$f":"IF(D67=\"back office only\",0,(H67/60)*'Lookups & OH allocation'!$C$8)","v":79.732332408075109},{"$f":"SUM(AA67,V67,AB67)*'Lookups & OH allocation'!$C$18","v":6.9232105601878358},{"$f":"IF(AK67=0,\"No Volumes\",AO67/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK67)-W67","v":43.718944438665829},null,{"$f":"SUM(AB67:AE67)","v":130.37448740692878},{"$f":"(V67+AA67+AF67)*'Lookups & OH allocation'!$C$58","v":18.96210999449951},null,{"$f":"SUM(AG67,AH67)","v":18.96210999449951},{"$f":"V67+AA67+AF67+AI67","v":340.8994613442365},{"$f":"IFERROR(VLOOKUP($C67,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},{"$f":"IFERROR(VLOOKUP(D67,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B67,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},{"$f":"IFERROR(W67*AK67,0)","v":4673.5493037168408},{"$f":"IFERROR(AD67*AK67,0)","v":9530.7298876291516},{"$f":"AL67*AK67","v":2834}]
[null,"Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground multi phase to turret",null,70,20,90,90,1,"Elec Tech",null,"Normal",{"$f":"(IF(I68>=1,IF(I68>=2,VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F68)+VLOOKUP(K68,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F68),VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F68)),0))*(1+(VLOOKUP(L68,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.308509197782008},{"$f":"(IF(I68>=1,IF(I68>=2,VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E68)+VLOOKUP(K68,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E68),VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E68)),0))*(1+(VLOOKUP(L68,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":71.079782192237033},{"$f":"(IF(I68>=1,IF(I68>=2,VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G68)+VLOOKUP(K68,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G68),VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G68)),0))*(1+(VLOOKUP(L68,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":91.388291390019035},"No materials charged",{"$f":"VLOOKUP(P68,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S68>0.01,VLOOKUP(R68,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S68)/60),VLOOKUP(R68,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G68)/60))","v":35.954999999999998},0,127.34329139001903,{"$f":"IF(AK68=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL68)","v":21.438299558334133},"Normal",{"$f":"V68*VLOOKUP(X68,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D68=\"back office only\",0,(H68/60)*'Lookups & OH allocation'!$C$8)","v":51.256499405191136},{"$f":"SUM(AA68,V68,AB68)*'Lookups & OH allocation'!$C$18","v":5.1047930011421201},{"$f":"IF(AK68=0,\"No Volumes\",AO68/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK68)-W68","v":43.718944438665829},null,100.08023684499909,{"$f":"(V68+AA68+AF68)*'Lookups & OH allocation'!$C$58","v":14.657961657028448},null,14.657961657028448,263.5197894503807,{"$f":"IFERROR(VLOOKUP($C68,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP(D68,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B68,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},836.0936827750312,1705.0388331079673,507]
[null,"Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground multi phase to pole",null,70,20,{"$f":"SUM(E69:F69)","v":90},{"$f":"SUM(E69:F69)*I69","v":180},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I69>=1,IF(I69>=2,VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F69)+VLOOKUP(K69,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F69),VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F69)),0))*(1+(VLOOKUP(L69,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I69>=1,IF(I69>=2,VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E69)+VLOOKUP(K69,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E69),VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E69)),0))*(1+(VLOOKUP(L69,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":142.15956438447407},{"$f":"(IF(I69>=1,IF(I69>=2,VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G69)+VLOOKUP(K69,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G69),VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G69)),0))*(1+(VLOOKUP(L69,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":182.77658278003807},"No materials charged",{"$f":"VLOOKUP(P69,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S69>0.01,VLOOKUP(R69,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S69)/60),VLOOKUP(R69,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G69)/60))","v":35.954999999999998},0,{"$f":"SUM(O69,Q69,T69,U69)","v":218.73158278003808},{"$f":"IF(AK69=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL69)","v":21.438299558334133},"Normal",{"$f":"V69*VLOOKUP(X69,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W69,Y69,Z69)","v":21.438299558334133},{"$f":"IF(D69=\"back office only\",0,(H69/60)*'Lookups & OH allocation'!$C$8)","v":102.51299881038227},{"$f":"SUM(AA69,V69,AB69)*'Lookups & OH allocation'!$C$18","v":8.7449603733351378},{"$f":"IF(AK69=0,\"No Volumes\",AO69/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK69)-W69","v":43.718944438665829},null,{"$f":"SUM(AB69:AE69)","v":154.97690362238325},{"$f":"(V69+AA69+AF69)*'Lookups & OH allocation'!$C$58","v":23.274145693088496},null,{"$f":"SUM(AG69,AH69)","v":23.274145693088496},{"$f":"V69+AA69+AF69+AI69","v":418.42093165384392},{"$f":"IFERROR(VLOOKUP($C69,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP(D69,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B69,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},{"$f":"IFERROR(W69*AK69,0)","v":3794.5790218251418},{"$f":"IFERROR(AD69*AK69,0)","v":7738.2531656438514},{"$f":"AL69*AK69","v":2301}]
[null,"Basic connection alteration  ","Augment single phase overhead service to multi phase supply",null,95,20,115,230,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I70>=1,IF(I70>=2,VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F70)+VLOOKUP(K70,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F70),VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F70)),0))*(1+(VLOOKUP(L70,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I70>=1,IF(I70>=2,VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E70)+VLOOKUP(K70,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E70),VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E70)),0))*(1+(VLOOKUP(L70,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":192.93083737892908},{"$f":"(IF(I70>=1,IF(I70>=2,VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G70)+VLOOKUP(K70,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G70),VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G70)),0))*(1+(VLOOKUP(L70,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":233.54785577449309},"multi phase OH service",{"$f":"VLOOKUP(P70,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":241.25},"Truck",null,{"$f":"IF(S70>0.01,VLOOKUP(R70,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S70)/60),VLOOKUP(R70,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G70)/60))","v":45.942500000000003},0,520.74035577449308,{"$f":"IF(AK70=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL70)","v":21.438299558334133},"Normal",{"$f":"V70*VLOOKUP(X70,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D70=\"back office only\",0,(H70/60)*'Lookups & OH allocation'!$C$8)","v":130.98883181326624},{"$f":"SUM(AA70,V70,AB70)*'Lookups & OH allocation'!$C$18","v":17.178631684127748},{"$f":"IF(AK70=0,\"No Volumes\",AO70/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK70)-W70","v":43.718944438665815},null,191.88640793605981,{"$f":"(V70+AA70+AF70)*'Lookups & OH allocation'!$C$58","v":43.236432226537453},null,43.236432226537453,777.30149549542455,{"$f":"IFERROR(VLOOKUP($C70,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP(D70,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B70,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},128.62979735000479,262.31366663199492,78]
[null,"Basic connection alteration  ","Augment multi phase overhead service to single phase supply",null,75,20,95,190,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I71>=1,IF(I71>=2,VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F71)+VLOOKUP(K71,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F71),VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F71)),0))*(1+(VLOOKUP(L71,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I71>=1,IF(I71>=2,VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E71)+VLOOKUP(K71,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E71),VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E71)),0))*(1+(VLOOKUP(L71,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":152.31381898336505},{"$f":"(IF(I71>=1,IF(I71>=2,VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G71)+VLOOKUP(K71,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G71),VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G71)),0))*(1+(VLOOKUP(L71,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":192.93083737892908},"single phase OH service",{"$f":"VLOOKUP(P71,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":121.62},"Truck",null,{"$f":"IF(S71>0.01,VLOOKUP(R71,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S71)/60),VLOOKUP(R71,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G71)/60))","v":37.952499999999993},0,352.50333737892907,{"$f":"IF(AK71=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL71)","v":21.438299558334133},"Normal",{"$f":"V71*VLOOKUP(X71,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D71=\"back office only\",0,(H71/60)*'Lookups & OH allocation'!$C$8)","v":108.20816541095905},{"$f":"SUM(AA71,V71,AB71)*'Lookups & OH allocation'!$C$18","v":12.304031358124051},{"$f":"IF(AK71=0,\"No Volumes\",AO71/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK71)-W71","v":43.718944438665829},null,164.23114120774892,{"$f":"(V71+AA71+AF71)*'Lookups & OH allocation'!$C$58","v":31.698376632741212},null,31.698376632741212,569.8711547777533,{"$f":"IFERROR(VLOOKUP($C71,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},{"$f":"IFERROR(VLOOKUP(D71,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B71,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},1093.3532774750408,2229.6661663719574,663]
[null,"Basic connection alteration  ","Augment single phase overhead service to underground supply (turret)",null,55,20,75,150,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I72>=1,IF(I72>=2,VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F72)+VLOOKUP(K72,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F72),VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F72)),0))*(1+(VLOOKUP(L72,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I72>=1,IF(I72>=2,VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E72)+VLOOKUP(K72,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E72),VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E72)),0))*(1+(VLOOKUP(L72,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":111.69680058780104},{"$f":"(IF(I72>=1,IF(I72>=2,VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G72)+VLOOKUP(K72,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G72),VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G72)),0))*(1+(VLOOKUP(L72,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":152.31381898336505},"single phase UG connect to turret",{"$f":"VLOOKUP(P72,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":1.08},"Truck",null,{"$f":"IF(S72>0.01,VLOOKUP(R72,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S72)/60),VLOOKUP(R72,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G72)/60))","v":29.962499999999999},0,183.35631898336507,{"$f":"IF(AK72=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL72)","v":21.438299558334133},"Normal",{"$f":"V72*VLOOKUP(X72,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D72=\"back office only\",0,(H72/60)*'Lookups & OH allocation'!$C$8)","v":85.427499008651893},{"$f":"SUM(AA72,V72,AB72)*'Lookups & OH allocation'!$C$18","v":7.4062086467095085},{"$f":"IF(AK72=0,\"No Volumes\",AO72/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK72)-W72","v":43.718944438665829},null,136.55265209402722,{"$f":"(V72+AA72+AF72)*'Lookups & OH allocation'!$C$58","v":20.105354240444289},null,20.105354240444289,361.45262487617072,{"$f":"IFERROR(VLOOKUP($C72,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},{"$f":"IFERROR(VLOOKUP(D72,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B72,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},1329.1745726167162,2710.5745551972814,806]
[null,"Basic connection alteration  ","Augment multi phase overhead service to underground supply (turret)",null,75,20,95,190,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I73>=1,IF(I73>=2,VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F73)+VLOOKUP(K73,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F73),VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F73)),0))*(1+(VLOOKUP(L73,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I73>=1,IF(I73>=2,VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E73)+VLOOKUP(K73,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E73),VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E73)),0))*(1+(VLOOKUP(L73,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":152.31381898336505},{"$f":"(IF(I73>=1,IF(I73>=2,VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G73)+VLOOKUP(K73,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G73),VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G73)),0))*(1+(VLOOKUP(L73,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":192.93083737892908},"single phase UG connect to turret",{"$f":"VLOOKUP(P73,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":1.08},"Truck",null,{"$f":"IF(S73>0.01,VLOOKUP(R73,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S73)/60),VLOOKUP(R73,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G73)/60))","v":37.952499999999993},0,231.96333737892908,{"$f":"IF(AK73=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL73)","v":21.438299558334133},"Normal",{"$f":"V73*VLOOKUP(X73,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D73=\"back office only\",0,(H73/60)*'Lookups & OH allocation'!$C$8)","v":108.20816541095905},{"$f":"SUM(AA73,V73,AB73)*'Lookups & OH allocation'!$C$18","v":9.2279584598568114},{"$f":"IF(AK73=0,\"No Volumes\",AO73/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK73)-W73","v":43.718944438665829},null,161.15506830948169,{"$f":"(V73+AA73+AF73)*'Lookups & OH allocation'!$C$58","v":24.417389939033274},null,24.417389939033274,438.9740951857782,{"$f":"IFERROR(VLOOKUP($C73,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},{"$f":"IFERROR(VLOOKUP(D73,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B73,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},750.34048454169465,1530.1630553533041,455]
[null,"Basic connection alteration  ","Augment single phase overhead service to underground supply (pole)",null,75,20,95,190,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I74>=1,IF(I74>=2,VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F74)+VLOOKUP(K74,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F74),VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F74)),0))*(1+(VLOOKUP(L74,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I74>=1,IF(I74>=2,VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E74)+VLOOKUP(K74,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E74),VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E74)),0))*(1+(VLOOKUP(L74,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":152.31381898336505},{"$f":"(IF(I74>=1,IF(I74>=2,VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G74)+VLOOKUP(K74,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G74),VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G74)),0))*(1+(VLOOKUP(L74,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":192.93083737892908},"single phase UG service - pole",{"$f":"VLOOKUP(P74,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":7.48},"Truck",null,{"$f":"IF(S74>0.01,VLOOKUP(R74,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S74)/60),VLOOKUP(R74,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G74)/60))","v":37.952499999999993},0,238.36333737892906,{"$f":"IF(AK74=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL74)","v":21.438299558334133},"Normal",{"$f":"V74*VLOOKUP(X74,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D74=\"back office only\",0,(H74/60)*'Lookups & OH allocation'!$C$8)","v":108.20816541095905},{"$f":"SUM(AA74,V74,AB74)*'Lookups & OH allocation'!$C$18","v":9.391280730878135},{"$f":"IF(AK74=0,\"No Volumes\",AO74/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK74)-W74","v":43.718944438665829},null,161.31839058050303,{"$f":"(V74+AA74+AF74)*'Lookups & OH allocation'!$C$58","v":24.80396962079643},null,24.80396962079643,445.92399713856264,{"$f":"IFERROR(VLOOKUP($C74,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP(D74,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B74,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},85.753198233336533,174.87577775466332,52]
[null,"Basic connection alteration  ","Augment multi phase overhead service to underground supply (pole)",null,95,20,115,230,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I75>=1,IF(I75>=2,VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F75)+VLOOKUP(K75,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F75),VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F75)),0))*(1+(VLOOKUP(L75,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I75>=1,IF(I75>=2,VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E75)+VLOOKUP(K75,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E75),VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E75)),0))*(1+(VLOOKUP(L75,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":192.93083737892908},{"$f":"(IF(I75>=1,IF(I75>=2,VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G75)+VLOOKUP(K75,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G75),VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G75)),0))*(1+(VLOOKUP(L75,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":233.54785577449309},"multi phase UG service - pole",{"$f":"VLOOKUP(P75,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":22.45},"Truck",null,{"$f":"IF(S75>0.01,VLOOKUP(R75,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S75)/60),VLOOKUP(R75,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G75)/60))","v":45.942500000000003},0,301.94035577449307,{"$f":"IF(AK75=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL75)","v":21.438299558334133},"Normal",{"$f":"V75*VLOOKUP(X75,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D75=\"back office only\",0,(H75/60)*'Lookups & OH allocation'!$C$8)","v":130.98883181326624},{"$f":"SUM(AA75,V75,AB75)*'Lookups & OH allocation'!$C$18","v":11.595051543586251},{"$f":"IF(AK75=0,\"No Volumes\",AO75/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK75)-W75","v":43.718944438665815},null,186.30282779551828,{"$f":"(V75+AA75+AF75)*'Lookups & OH allocation'!$C$58","v":30.020239356259548},null,30.020239356259548,539.70172248460506,{"$f":"IFERROR(VLOOKUP($C75,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D75,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B75,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},64.314898675002397,131.15683331599746,39]
[null,"Basic connection alteration  ","Basic connection alteration – after hours","after hours",95,60,155,310,2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I76>=1,IF(I76>=2,VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F76)+VLOOKUP(K76,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F76),VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F76)),0))*(1+(VLOOKUP(L76,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":203.49126216177569},{"$f":"(IF(I76>=1,IF(I76>=2,VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E76)+VLOOKUP(K76,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E76),VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E76)),0))*(1+(VLOOKUP(L76,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":322.19449842281153},{"$f":"(IF(I76>=1,IF(I76>=2,VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G76)+VLOOKUP(K76,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G76),VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G76)),0))*(1+(VLOOKUP(L76,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":525.68576058458723},"No materials charged",{"$f":"VLOOKUP(P76,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S76>0.01,VLOOKUP(R76,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S76)/60),VLOOKUP(R76,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G76)/60))","v":61.922499999999999},0,587.60826058458724,{"$f":"IF(AK76=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL76)","v":32.981999320514049},"After Hours",{"$f":"V76*VLOOKUP(X76,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":29.380413029229363},null,62.362412349743408,{"$f":"IF(D76=\"back office only\",0,(H76/60)*'Lookups & OH allocation'!$C$8)","v":176.5501646178806},{"$f":"SUM(AA76,V76,AB76)*'Lookups & OH allocation'!$C$18","v":21.092071911792743},{"$f":"IF(AK76=0,\"No Volumes\",AO76/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK76)-W76","v":67.259914521024356},null,264.90215105069768,{"$f":"(V76+AA76+AF76)*'Lookups & OH allocation'!$C$58","v":53.886009332718174},null,53.886009332718174,968.75883331774662,{"$f":"IFERROR(VLOOKUP($C76,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D76,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B76,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},32.981999320514049,67.259914521024356,20]
[null,"Basic connection alteration  ","Basic connection wasted visit",null,7.5,20,27.5,55,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I77>=1,IF(I77>=2,VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F77)+VLOOKUP(K77,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F77),VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(F77)),0))*(1+(VLOOKUP(L77,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.617018395564017},{"$f":"(IF(I77>=1,IF(I77>=2,VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E77)+VLOOKUP(K77,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E77),VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(E77)),0))*(1+(VLOOKUP(L77,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":15.231381898336506},{"$f":"(IF(I77>=1,IF(I77>=2,VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G77)+VLOOKUP(K77,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G77),VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,3,FALSE)/60*(G77)),0))*(1+(VLOOKUP(L77,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":55.848400293900518},"No materials charged",{"$f":"VLOOKUP(P77,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S77>0.01,VLOOKUP(R77,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S77)/60),VLOOKUP(R77,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G77)/60))","v":10.986249999999998},0,66.834650293900523,{"$f":"IF(AK77=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr1'!AL77)","v":21.438299558334133},"Normal",{"$f":"V77*VLOOKUP(X77,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D77=\"back office only\",0,(H77/60)*'Lookups & OH allocation'!$C$8)","v":31.323416303172358},{"$f":"SUM(AA77,V77,AB77)*'Lookups & OH allocation'!$C$18","v":3.0519922072498171},{"$f":"IF(AK77=0,\"No Volumes\",AO77/'Lookups & OH allocation'!$C$22*'Lookups & OH allocation'!$C$21/AK77)-W77","v":43.718944438665829},null,78.094352949088005,{"$f":"(V77+AA77+AF77)*'Lookups & OH allocation'!$C$58","v":9.7990341349979051},null,9.7990341349979051,176.16633693632056,{"$f":"IFERROR(VLOOKUP($C77,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D77,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B77,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},21.438299558334133,43.718944438665829,13]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M5:M77)","v":3435.1843308048278},{"$f":"SUM(N5:N77)","v":6593.129549717406},{"$f":"SUM(O5:O77)","v":10028.31388052223}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O79-N79-M79<=0.1,\"TRUE\",\"FALSE\")","v":"TRUE"}]

{"sheet":"Cost buildup Yr2","index":10,"n_rows":80,"n_cols":41,"rows_kept":80,"cut":false,"hidden":false,"merged":[[0,38,0,39],[1,4,1,21],[1,22,1,25],[1,27,1,31],[1,32,1,33]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM2:AN2)","v":2750773.4423955018}]
[null,null,null,null,"Cost Buildup Direct Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Administration and Supervision",null,null,null,"TOTAL","CAM  Overheads (Capex & Opex)",null,null,null,null,"Other",null,"TOTAL","TOTAL FEE",{"$f":"SUM(AK5:AK78)","v":64138},null,{"$f":"SUM(AM4:AM78)","v":876046.42765193572},{"$f":"SUM(AN4:AN78)","v":1874727.0147435658},{"$f":"'Master Data'!H14","v":"2020-21"}]
[null,"Service group","Service type",null,"Task time (mins)","Travel time (mins)","Total Mins Per Person","Total Mins","No. of Crew","Crew 1 Skill Level","Crew 2 Skill Level","Gross up for After Hours/ Premium","Labour Travel Cost","Labour Task Cost","Labour Cost","Type of Connection","Material Cost","Vehicle Type","Vehicle time (mins)","Vehicle Cost","Other Direct Costs","Total Direct Costs","Supervision & Customer Team","Premium Service","Premium service cost","Administration cost","Total Direct & Supervision","WSD overheads Hourly rate (indirect cost)","Shared Services overheads % expenditure","Under Recovered Overheads","Other 2","Total  Overheads","Profit Margin","Other","Total Other","Total Fee","Volumes","Customer task time","Cost recovery ","Cost recovery","Total Task Time (Customer Group)"]
["X","De-energisation, re-energisation, special reads and retail contract terminations"]
[null,"De-energistion, re-energisation and special reads","Site visit - no appointment",null,8,10,{"$f":"SUM(E5:F5)","v":18},{"$f":"SUM(E5:F5)*I5","v":18},1,"Elec Tech",null,"Normal",{"$f":"(IF(I5>=1,IF(I5>=2,VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F5)+VLOOKUP(K5,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F5),VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F5)),0))*(1+(VLOOKUP(L5,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.204010446425569},{"$f":"(IF(I5>=1,IF(I5>=2,VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E5)+VLOOKUP(K5,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E5),VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E5)),0))*(1+(VLOOKUP(L5,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":8.163208357140455},{"$f":"(IF(I5>=1,IF(I5>=2,VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G5)+VLOOKUP(K5,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G5),VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G5)),0))*(1+(VLOOKUP(L5,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":18.367218803566026},"No materials charged",{"$f":"VLOOKUP(P5,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S5>0.01,VLOOKUP(R5,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S5)/60),VLOOKUP(R5,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G5)/60))","v":2.2320000000000002},0,{"$f":"SUM(O5,Q5,T5,U5)","v":20.599218803566025},{"$f":"IF(AK5=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL5)","v":13.192799728205621},"Normal",{"$f":"V5*VLOOKUP(X5,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W5,Y5,Z5)","v":13.192799728205621},{"$f":"IF(D5=\"back office only\",0,(H5/60)*'Lookups & OH allocation'!$D$8)","v":10.352148954312037},{"$f":"SUM(AA5,V5,AB5)*'Lookups & OH allocation'!$D$18","v":1.1529263350609549},{"$f":"IF(AK5=0,\"No Volumes\",AO5/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK5)-W5","v":28.232405577932809},null,{"$f":"SUM(AB5:AE5)","v":39.737480867305806},{"$f":"(V5+AA5+AF5)*'Lookups & OH allocation'!$C$58","v":4.3308875146056618},null,{"$f":"SUM(AG5,AH5)","v":4.3308875146056618},{"$f":"V5+AA5+AF5+AI5","v":77.860386913683115},{"$f":"IFERROR(VLOOKUP($C5,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":52432},{"$f":"IFERROR(VLOOKUP(D5,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B5,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},{"$f":"IFERROR(W5*AK5,0)","v":691724.87534927716},{"$f":"IFERROR(AD5*AK5,0)","v":1480281.489262173},{"$f":"AL5*AK5","v":419456}]
[null,"De-energistion, re-energisation and special reads","Site visit - non-scheduled visit",null,8,40,48,48,1,"Elec Tech",null,"Normal",{"$f":"(IF(I6>=1,IF(I6>=2,VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F6)+VLOOKUP(K6,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F6),VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F6)),0))*(1+(VLOOKUP(L6,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I6>=1,IF(I6>=2,VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E6)+VLOOKUP(K6,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E6),VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E6)),0))*(1+(VLOOKUP(L6,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":8.163208357140455},{"$f":"(IF(I6>=1,IF(I6>=2,VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G6)+VLOOKUP(K6,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G6),VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G6)),0))*(1+(VLOOKUP(L6,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":48.97925014284273},"No materials charged",{"$f":"VLOOKUP(P6,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S6>0.01,VLOOKUP(R6,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S6)/60),VLOOKUP(R6,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G6)/60))","v":5.9520000000000008},0,54.931250142842728,{"$f":"IF(AK6=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL6)","v":13.192799728205621},"Non-scheduled Visit",{"$f":"V6*VLOOKUP(X6,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":5.4931250142842734},null,18.685924742489895,{"$f":"IF(D6=\"back office only\",0,(H6/60)*'Lookups & OH allocation'!$D$8)","v":27.605730544832102},{"$f":"SUM(AA6,V6,AB6)*'Lookups & OH allocation'!$D$18","v":2.6436686889295529},{"$f":"IF(AK6=0,\"No Volumes\",AO6/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK6)-W6","v":28.232405577932809},null,58.48180481169446,{"$f":"(V6+AA6+AF6)*'Lookups & OH allocation'!$C$58","v":7.7806299041548943},null,7.7806299041548943,139.87960960118195,{"$f":"IFERROR(VLOOKUP($C6,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":918},{"$f":"IFERROR(VLOOKUP(D6,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B6,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},12110.99015049276,25917.348320542318,7344]
[null,"De-energistion, re-energisation and special reads","Site visit - same day premium service","Premium Services",8,60,68,68,1,"Elec Tech",null,"Normal",{"$f":"(IF(I7>=1,IF(I7>=2,VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F7)+VLOOKUP(K7,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F7),VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F7)),0))*(1+(VLOOKUP(L7,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.224062678553409},{"$f":"(IF(I7>=1,IF(I7>=2,VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E7)+VLOOKUP(K7,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E7),VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E7)),0))*(1+(VLOOKUP(L7,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":8.163208357140455},{"$f":"(IF(I7>=1,IF(I7>=2,VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G7)+VLOOKUP(K7,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G7),VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G7)),0))*(1+(VLOOKUP(L7,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":69.387271035693871},"No materials charged",{"$f":"VLOOKUP(P7,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S7>0.01,VLOOKUP(R7,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S7)/60),VLOOKUP(R7,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G7)/60))","v":8.4320000000000004},0,77.819271035693873,{"$f":"IF(AK7=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL7)","v":32.981999320514049},"Same Day Premium",{"$f":"V7*VLOOKUP(X7,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":11.672890655354083},null,44.65488997586813,{"$f":"IF(D7=\"back office only\",0,(H7/60)*'Lookups & OH allocation'!$D$8)","v":39.108118271845477},{"$f":"SUM(AA7,V7,AB7)*'Lookups & OH allocation'!$D$18","v":4.2200923853359065},{"$f":"IF(AK7=0,\"No Volumes\",AO7/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK7)-W7","v":70.581013944832023},null,113.90922460201341,{"$f":"(V7+AA7+AF7)*'Lookups & OH allocation'!$C$58","v":13.922981412639592},null,13.922981412639592,250.30636702621499,{"$f":"IFERROR(VLOOKUP($C7,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},{"$f":"IFERROR(VLOOKUP(D7,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B7,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},7420.9498471156612,15880.728137587204,4500]
[null,"De-energistion, re-energisation and special reads","Site visit - after hours","after hours",30,60,90,90,1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I8>=1,IF(I8>=2,VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F8)+VLOOKUP(K8,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F8),VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F8)),0))*(1+(VLOOKUP(L8,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.24418467318419},{"$f":"(IF(I8>=1,IF(I8>=2,VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E8)+VLOOKUP(K8,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E8),VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E8)),0))*(1+(VLOOKUP(L8,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.122092336592097},{"$f":"(IF(I8>=1,IF(I8>=2,VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G8)+VLOOKUP(K8,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G8),VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G8)),0))*(1+(VLOOKUP(L8,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":153.3662770097763},"No materials charged",{"$f":"VLOOKUP(P8,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S8>0.01,VLOOKUP(R8,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S8)/60),VLOOKUP(R8,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G8)/60))","v":11.16},0,164.52627700977629,{"$f":"IF(AK8=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL8)","v":32.981999320514049},"After Hours",{"$f":"V8*VLOOKUP(X8,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":8.2263138504888147},null,41.208313171002864,{"$f":"IF(D8=\"back office only\",0,(H8/60)*'Lookups & OH allocation'!$D$8)","v":51.760744771560191},{"$f":"SUM(AA8,V8,AB8)*'Lookups & OH allocation'!$D$18","v":6.7250821507842913},{"$f":"IF(AK8=0,\"No Volumes\",AO8/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK8)-W8","v":70.581013944832023},null,129.0668408671765,{"$f":"(V8+AA8+AF8)*'Lookups & OH allocation'!$C$58","v":19.719804288724589},null,19.719804288724589,354.52123533668021,{"$f":"IFERROR(VLOOKUP($C8,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D8,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B8,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},32.981999320514049,70.581013944832023,20]
[null,"De-energistion, re-energisation and special reads","Site visit - credit actions or site issues",null,8,20,28,56,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I9>=1,IF(I9>=2,VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F9)+VLOOKUP(K9,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F9),VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F9)),0))*(1+(VLOOKUP(L9,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I9>=1,IF(I9>=2,VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E9)+VLOOKUP(K9,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E9),VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E9)),0))*(1+(VLOOKUP(L9,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":16.32641671428091},{"$f":"(IF(I9>=1,IF(I9>=2,VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G9)+VLOOKUP(K9,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G9),VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G9)),0))*(1+(VLOOKUP(L9,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":57.142458499983185},"No materials charged",{"$f":"VLOOKUP(P9,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S9>0.01,VLOOKUP(R9,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S9)/60),VLOOKUP(R9,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G9)/60))","v":3.4720000000000004},0,60.614458499983186,{"$f":"IF(AK9=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL9)","v":13.192799728205621},"Normal",{"$f":"V9*VLOOKUP(X9,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D9=\"back office only\",0,(H9/60)*'Lookups & OH allocation'!$D$8)","v":32.206685635637456},{"$f":"SUM(AA9,V9,AB9)*'Lookups & OH allocation'!$D$18","v":2.7687976628579638},{"$f":"IF(AK9=0,\"No Volumes\",AO9/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK9)-W9","v":28.232405577932809},null,63.207888876428228,{"$f":"(V9+AA9+AF9)*'Lookups & OH allocation'!$C$58","v":8.0701921644619432},null,8.0701921644619432,145.08533926907899,{"$f":"IFERROR(VLOOKUP($C9,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1898},{"$f":"IFERROR(VLOOKUP(D9,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B9,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},25039.933884134269,53585.105786916472,15184]
[null,"De-energistion, re-energisation and special reads","Site visit – credit actions pillar box/pole top",null,30,20,50,100,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I10>=1,IF(I10>=2,VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F10)+VLOOKUP(K10,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F10),VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F10)),0))*(1+(VLOOKUP(L10,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I10>=1,IF(I10>=2,VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E10)+VLOOKUP(K10,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E10),VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E10)),0))*(1+(VLOOKUP(L10,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.224062678553409},{"$f":"(IF(I10>=1,IF(I10>=2,VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G10)+VLOOKUP(K10,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G10),VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G10)),0))*(1+(VLOOKUP(L10,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.04010446425569},"No materials charged",{"$f":"VLOOKUP(P10,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S10>0.01,VLOOKUP(R10,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S10)/60),VLOOKUP(R10,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G10)/60))","v":19.975000000000001},0,122.0151044642557,{"$f":"IF(AK10=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL10)","v":13.192799728205621},"Normal",{"$f":"V10*VLOOKUP(X10,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D10=\"back office only\",0,(H10/60)*'Lookups & OH allocation'!$D$8)","v":57.511938635066883},{"$f":"SUM(AA10,V10,AB10)*'Lookups & OH allocation'!$D$18","v":5.0333213816912652},{"$f":"IF(AK10=0,\"No Volumes\",AO10/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK10)-W10","v":28.232405577932809},null,90.777665594690959,{"$f":"(V10+AA10+AF10)*'Lookups & OH allocation'!$C$58","v":13.310550060463267},null,13.310550060463267,239.29611984761553,{"$f":"IFERROR(VLOOKUP($C10,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":210},{"$f":"IFERROR(VLOOKUP(D10,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B10,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},2770.4879429231805,5928.8051713658897,1680]
[null,"De-energistion, re-energisation and special reads","Site visit – current transformer (CT) metering",null,30,20,50,50,1,"Elec Tech",null,"Normal",{"$f":"(IF(I11>=1,IF(I11>=2,VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F11)+VLOOKUP(K11,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F11),VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F11)),0))*(1+(VLOOKUP(L11,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.408020892851138},{"$f":"(IF(I11>=1,IF(I11>=2,VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E11)+VLOOKUP(K11,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E11),VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E11)),0))*(1+(VLOOKUP(L11,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":30.612031339276705},{"$f":"(IF(I11>=1,IF(I11>=2,VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G11)+VLOOKUP(K11,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G11),VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G11)),0))*(1+(VLOOKUP(L11,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.020052232127846},"No materials charged",{"$f":"VLOOKUP(P11,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S11>0.01,VLOOKUP(R11,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S11)/60),VLOOKUP(R11,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G11)/60))","v":6.2},0,57.220052232127848,{"$f":"IF(AK11=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL11)","v":13.192799728205621},"Normal",{"$f":"V11*VLOOKUP(X11,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D11=\"back office only\",0,(H11/60)*'Lookups & OH allocation'!$D$8)","v":28.755969317533442},{"$f":"SUM(AA11,V11,AB11)*'Lookups & OH allocation'!$D$18","v":2.5900215629675087},{"$f":"IF(AK11=0,\"No Volumes\",AO11/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK11)-W11","v":28.232405577932809},null,59.578396458433758,{"$f":"(V11+AA11+AF11)*'Lookups & OH allocation'!$C$58","v":7.6564845318653889},null,7.6564845318653889,137.64773295063262,{"$f":"IFERROR(VLOOKUP($C11,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP(D11,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B11,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},65.963998641028098,141.16202788966405,40]
[null,"De-energistion, re-energisation and special reads","Site visit – pillar box/pole top",null,30,20,50,100,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I12>=1,IF(I12>=2,VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F12)+VLOOKUP(K12,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F12),VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F12)),0))*(1+(VLOOKUP(L12,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I12>=1,IF(I12>=2,VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E12)+VLOOKUP(K12,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E12),VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E12)),0))*(1+(VLOOKUP(L12,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.224062678553409},{"$f":"(IF(I12>=1,IF(I12>=2,VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G12)+VLOOKUP(K12,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G12),VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G12)),0))*(1+(VLOOKUP(L12,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.04010446425569},"No materials charged",{"$f":"VLOOKUP(P12,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S12>0.01,VLOOKUP(R12,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S12)/60),VLOOKUP(R12,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G12)/60))","v":19.975000000000001},0,122.0151044642557,{"$f":"IF(AK12=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL12)","v":13.192799728205621},"Normal",{"$f":"V12*VLOOKUP(X12,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D12=\"back office only\",0,(H12/60)*'Lookups & OH allocation'!$D$8)","v":57.511938635066883},{"$f":"SUM(AA12,V12,AB12)*'Lookups & OH allocation'!$D$18","v":5.0333213816912652},{"$f":"IF(AK12=0,\"No Volumes\",AO12/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK12)-W12","v":28.232405577932809},null,90.777665594690959,{"$f":"(V12+AA12+AF12)*'Lookups & OH allocation'!$C$58","v":13.310550060463267},null,13.310550060463267,239.29611984761553,{"$f":"IFERROR(VLOOKUP($C12,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP(D12,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B12,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},131.9279972820562,282.32405577932809,80]
[null,"De-energistion, re-energisation and special reads","Site visit -  pillar box/pole top Wasted Visit",null,8,20,28,56,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I13>=1,IF(I13>=2,VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F13)+VLOOKUP(K13,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F13),VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F13)),0))*(1+(VLOOKUP(L13,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I13>=1,IF(I13>=2,VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E13)+VLOOKUP(K13,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E13),VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E13)),0))*(1+(VLOOKUP(L13,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":16.32641671428091},{"$f":"(IF(I13>=1,IF(I13>=2,VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G13)+VLOOKUP(K13,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G13),VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G13)),0))*(1+(VLOOKUP(L13,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":57.142458499983185},"No materials charged",{"$f":"VLOOKUP(P13,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S13>0.01,VLOOKUP(R13,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S13)/60),VLOOKUP(R13,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G13)/60))","v":11.186},0,68.328458499983185,{"$f":"IF(AK13=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL13)","v":13.192799728205621},"Normal",{"$f":"V13*VLOOKUP(X13,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D13=\"back office only\",0,(H13/60)*'Lookups & OH allocation'!$D$8)","v":32.206685635637456},{"$f":"SUM(AA13,V13,AB13)*'Lookups & OH allocation'!$D$18","v":2.9702664922670565},{"$f":"IF(AK13=0,\"No Volumes\",AO13/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK13)-W13","v":28.232405577932809},null,63.409357705837323,{"$f":"(V13+AA13+AF13)*'Lookups & OH allocation'!$C$58","v":8.5364132785141393},null,8.5364132785141393,153.46702921254027,{"$f":"IFERROR(VLOOKUP($C13,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D13,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B13,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},13.192799728205621,28.232405577932809,8]
[null,"De-energistion, re-energisation and special reads","Transfer of retailer",null,0,0,0,0,null,null,null,"Normal",{"$f":"(IF(I14>=1,IF(I14>=2,VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F14)+VLOOKUP(K14,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F14),VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F14)),0))*(1+(VLOOKUP(L14,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I14>=1,IF(I14>=2,VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E14)+VLOOKUP(K14,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E14),VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E14)),0))*(1+(VLOOKUP(L14,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I14>=1,IF(I14>=2,VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G14)+VLOOKUP(K14,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G14),VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G14)),0))*(1+(VLOOKUP(L14,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},"No materials charged",{"$f":"VLOOKUP(P14,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S14>0.01,VLOOKUP(R14,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S14)/60),VLOOKUP(R14,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G14)/60))","v":0},0,0,{"$f":"IF(AK14=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL14)","v":"No Volumes"},"Normal",{"$f":"V14*VLOOKUP(X14,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,0,{"$f":"IF(D14=\"back office only\",0,(H14/60)*'Lookups & OH allocation'!$D$8)","v":0},{"$f":"SUM(AA14,V14,AB14)*'Lookups & OH allocation'!$D$18","v":0},{"$f":"IF(AK14=0,\"No Volumes\",AO14/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK14)","v":"No Volumes"},null,0,{"$f":"(V14+AA14+AF14)*'Lookups & OH allocation'!$C$58","v":0},null,0,0,{"$f":"IFERROR(VLOOKUP($C14,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(D14,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B14,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},0,0,0]
["X","Meter test"]
[null,"Meter test","Meter test - single phase",null,70,20,{"$f":"SUM(E16:F16)","v":90},{"$f":"SUM(E16:F16)*I16","v":90},1,"Elec Tech",null,"Normal",{"$f":"(IF(I16>=1,IF(I16>=2,VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F16)+VLOOKUP(K16,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F16),VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F16)),0))*(1+(VLOOKUP(L16,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.408020892851138},{"$f":"(IF(I16>=1,IF(I16>=2,VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E16)+VLOOKUP(K16,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E16),VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E16)),0))*(1+(VLOOKUP(L16,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":71.42807312497898},{"$f":"(IF(I16>=1,IF(I16>=2,VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G16)+VLOOKUP(K16,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G16),VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G16)),0))*(1+(VLOOKUP(L16,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":91.836094017830121},"No materials charged",{"$f":"VLOOKUP(P16,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S16>0.01,VLOOKUP(R16,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S16)/60),VLOOKUP(R16,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G16)/60))","v":11.16},0,{"$f":"SUM(O16,Q16,T16,U16)","v":102.99609401783012},{"$f":"IF(AK16=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL16)","v":8.2454998301285123},"Normal",{"$f":"V16*VLOOKUP(X16,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W16,Y16,Z16)","v":8.2454998301285123},{"$f":"IF(D16=\"back office only\",0,(H16/60)*'Lookups & OH allocation'!$D$8)","v":51.760744771560191},{"$f":"SUM(AA16,V16,AB16)*'Lookups & OH allocation'!$D$18","v":4.2571804968393812},{"$f":"IF(AK16=0,\"No Volumes\",AO16/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK16)-W16","v":17.645253486208002},null,{"$f":"SUM(AB16:AE16)","v":73.663178754607571},{"$f":"(V16+AA16+AF16)*'Lookups & OH allocation'!$C$58","v":10.89089110629115},null,{"$f":"SUM(AG16,AH16)","v":10.89089110629115},{"$f":"V16+AA16+AF16+AI16","v":195.79566370885735},{"$f":"IFERROR(VLOOKUP($C16,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP(D16,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B16,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W16*AK16,0)","v":140.17349711218472},{"$f":"IFERROR(AD16*AK16,0)","v":299.96930926553603},{"$f":"AL16*AK16","v":85}]
[null,"Meter test","Meter test - multi phase",null,160,20,{"$f":"SUM(E17:F17)","v":180},{"$f":"SUM(E17:F17)*I17","v":180},1,"Elec Tech",null,"Normal",{"$f":"(IF(I17>=1,IF(I17>=2,VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F17)+VLOOKUP(K17,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F17),VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F17)),0))*(1+(VLOOKUP(L17,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.408020892851138},{"$f":"(IF(I17>=1,IF(I17>=2,VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E17)+VLOOKUP(K17,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E17),VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E17)),0))*(1+(VLOOKUP(L17,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":163.2641671428091},{"$f":"(IF(I17>=1,IF(I17>=2,VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G17)+VLOOKUP(K17,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G17),VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G17)),0))*(1+(VLOOKUP(L17,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":183.67218803566024},"No materials charged",{"$f":"VLOOKUP(P17,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S17>0.01,VLOOKUP(R17,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S17)/60),VLOOKUP(R17,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G17)/60))","v":22.32},0,{"$f":"SUM(O17,Q17,T17,U17)","v":205.99218803566023},{"$f":"IF(AK17=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL17)","v":8.2454998301285123},"Normal",{"$f":"V17*VLOOKUP(X17,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W17,Y17,Z17)","v":8.2454998301285123},{"$f":"IF(D17=\"back office only\",0,(H17/60)*'Lookups & OH allocation'!$D$8)","v":103.52148954312038},{"$f":"SUM(AA17,V17,AB17)*'Lookups & OH allocation'!$D$18","v":8.2990108253265635},{"$f":"IF(AK17=0,\"No Volumes\",AO17/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK17)-W17","v":17.645253486208006},null,{"$f":"SUM(AB17:AE17)","v":129.46575385465496},{"$f":"(V17+AA17+AF17)*'Lookups & OH allocation'!$C$58","v":20.244132717334136},null,{"$f":"SUM(AG17,AH17)","v":20.244132717334136},{"$f":"V17+AA17+AF17+AI17","v":363.94757443777786},{"$f":"IFERROR(VLOOKUP($C17,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP(D17,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B17,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W17*AK17,0)","v":32.981999320514049},{"$f":"IFERROR(AD17*AK17,0)","v":70.581013944832023},{"$f":"AL17*AK17","v":20}]
[null,"Meter test","Meter test – current transformer (CT)",null,180,20,{"$f":"SUM(E18:F18)","v":200},{"$f":"SUM(E18:F18)*I18","v":200},1,"Elec Tech",null,"Normal",{"$f":"(IF(I18>=1,IF(I18>=2,VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F18)+VLOOKUP(K18,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F18),VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F18)),0))*(1+(VLOOKUP(L18,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.408020892851138},{"$f":"(IF(I18>=1,IF(I18>=2,VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E18)+VLOOKUP(K18,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E18),VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E18)),0))*(1+(VLOOKUP(L18,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":183.67218803566024},{"$f":"(IF(I18>=1,IF(I18>=2,VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G18)+VLOOKUP(K18,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G18),VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G18)),0))*(1+(VLOOKUP(L18,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":204.08020892851138},"No materials charged",{"$f":"VLOOKUP(P18,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S18>0.01,VLOOKUP(R18,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S18)/60),VLOOKUP(R18,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G18)/60))","v":24.8},0,{"$f":"SUM(O18,Q18,T18,U18)","v":228.88020892851139},{"$f":"IF(AK18=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL18)","v":8.2454998301285123},"Normal",{"$f":"V18*VLOOKUP(X18,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W18,Y18,Z18)","v":8.2454998301285123},{"$f":"IF(D18=\"back office only\",0,(H18/60)*'Lookups & OH allocation'!$D$8)","v":115.02387727013377},{"$f":"SUM(AA18,V18,AB18)*'Lookups & OH allocation'!$D$18","v":9.1971953427681612},{"$f":"IF(AK18=0,\"No Volumes\",AO18/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK18)-W18","v":17.645253486208006},null,{"$f":"SUM(AB18:AE18)","v":141.86632609910993},{"$f":"(V18+AA18+AF18)*'Lookups & OH allocation'!$C$58","v":22.322630853121467},null,{"$f":"SUM(AG18,AH18)","v":22.322630853121467},{"$f":"V18+AA18+AF18+AI18","v":401.31466571087128},{"$f":"IFERROR(VLOOKUP($C18,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP(D18,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B18,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W18*AK18,0)","v":32.981999320514049},{"$f":"IFERROR(AD18*AK18,0)","v":70.581013944832023},{"$f":"AL18*AK18","v":20}]
[null,"Meter test","Meter test - after hours","after hours",180,60,{"$f":"SUM(E19:F19)","v":240},{"$f":"SUM(E19:F19)*I19","v":240},1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I19>=1,IF(I19>=2,VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F19)+VLOOKUP(K19,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F19),VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F19)),0))*(1+(VLOOKUP(L19,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.24418467318419},{"$f":"(IF(I19>=1,IF(I19>=2,VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E19)+VLOOKUP(K19,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E19),VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E19)),0))*(1+(VLOOKUP(L19,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":306.73255401955259},{"$f":"(IF(I19>=1,IF(I19>=2,VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G19)+VLOOKUP(K19,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G19),VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G19)),0))*(1+(VLOOKUP(L19,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":408.97673869273677},"No materials charged",{"$f":"VLOOKUP(P19,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S19>0.01,VLOOKUP(R19,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S19)/60),VLOOKUP(R19,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G19)/60))","v":29.76},0,{"$f":"SUM(O19,Q19,T19,U19)","v":438.73673869273676},{"$f":"IF(AK19=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL19)","v":32.981999320514049},"After Hours",{"$f":"V19*VLOOKUP(X19,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":21.93683693463684},null,{"$f":"SUM(W19,Y19,Z19)","v":54.918836255150893},{"$f":"IF(D19=\"back office only\",0,(H19/60)*'Lookups & OH allocation'!$D$8)","v":138.02865272416051},{"$f":"SUM(AA19,V19,AB19)*'Lookups & OH allocation'!$D$18","v":16.497884613076781},{"$f":"IF(AK19=0,\"No Volumes\",AO19/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK19)-W19","v":70.581013944832023},null,{"$f":"SUM(AB19:AE19)","v":225.10755128206932},{"$f":"(V19+AA19+AF19)*'Lookups & OH allocation'!$C$58","v":42.335148134944461},null,{"$f":"SUM(AG19,AH19)","v":42.335148134944461},{"$f":"V19+AA19+AF19+AI19","v":761.09827436490139},{"$f":"IFERROR(VLOOKUP($C19,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D19,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B19,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W19*AK19,0)","v":32.981999320514049},{"$f":"IFERROR(AD19*AK19,0)","v":70.581013944832023},{"$f":"AL19*AK19","v":20}]
[null,"Meter test","Meter test - wasted visit",null,10,20,{"$f":"SUM(E20:F20)","v":30},{"$f":"SUM(E20:F20)*I20","v":30},1,"Elec Tech",null,"Normal",{"$f":"(IF(I20>=1,IF(I20>=2,VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F20)+VLOOKUP(K20,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F20),VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F20)),0))*(1+(VLOOKUP(L20,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.408020892851138},{"$f":"(IF(I20>=1,IF(I20>=2,VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E20)+VLOOKUP(K20,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E20),VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E20)),0))*(1+(VLOOKUP(L20,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.204010446425569},{"$f":"(IF(I20>=1,IF(I20>=2,VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G20)+VLOOKUP(K20,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G20),VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G20)),0))*(1+(VLOOKUP(L20,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":30.612031339276705},"No materials charged",{"$f":"VLOOKUP(P20,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S20>0.01,VLOOKUP(R20,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S20)/60),VLOOKUP(R20,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G20)/60))","v":3.72},0,{"$f":"SUM(O20,Q20,T20,U20)","v":34.332031339276703},{"$f":"IF(AK20=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL20)","v":8.2454998301285123},"Normal",{"$f":"V20*VLOOKUP(X20,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W20,Y20,Z20)","v":8.2454998301285123},{"$f":"IF(D20=\"back office only\",0,(H20/60)*'Lookups & OH allocation'!$D$8)","v":17.253581590520064},{"$f":"SUM(AA20,V20,AB20)*'Lookups & OH allocation'!$D$18","v":1.5626269445145931},{"$f":"IF(AK20=0,\"No Volumes\",AO20/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK20)-W20","v":17.645253486208006},null,{"$f":"SUM(AB20:AE20)","v":36.461462021242667},{"$f":"(V20+AA20+AF20)*'Lookups & OH allocation'!$C$58","v":4.6553966989291604},null,{"$f":"SUM(AG20,AH20)","v":4.6553966989291604},{"$f":"V20+AA20+AF20+AI20","v":83.694389889577053},{"$f":"IFERROR(VLOOKUP($C20,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D20,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B20,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W20*AK20,0)","v":8.2454998301285123},{"$f":"IFERROR(AD20*AK20,0)","v":17.645253486208006},{"$f":"AL20*AK20","v":5}]
["X","Supply abolishment"]
[null,"Supply abolishment","Remove service & meters",null,30,20,{"$f":"SUM(E22:F22)","v":50},{"$f":"SUM(E22:F22)*I22","v":100},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I22>=1,IF(I22>=2,VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F22)+VLOOKUP(K22,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F22),VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F22)),0))*(1+(VLOOKUP(L22,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I22>=1,IF(I22>=2,VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E22)+VLOOKUP(K22,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E22),VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E22)),0))*(1+(VLOOKUP(L22,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.224062678553409},{"$f":"(IF(I22>=1,IF(I22>=2,VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G22)+VLOOKUP(K22,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G22),VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G22)),0))*(1+(VLOOKUP(L22,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.04010446425569},"No materials charged",{"$f":"VLOOKUP(P22,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S22>0.01,VLOOKUP(R22,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S22)/60),VLOOKUP(R22,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G22)/60))","v":19.975000000000001},0,{"$f":"SUM(O22,Q22,T22,U22)","v":122.0151044642557},{"$f":"IF(AK22=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL22)","v":13.192799728205621},"Normal",{"$f":"V22*VLOOKUP(X22,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W22,Y22,Z22)","v":13.192799728205621},{"$f":"IF(D22=\"back office only\",0,(H22/60)*'Lookups & OH allocation'!$D$8)","v":57.511938635066883},{"$f":"SUM(AA22,V22,AB22)*'Lookups & OH allocation'!$D$18","v":5.0333213816912652},{"$f":"IF(AK22=0,\"No Volumes\",AO22/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK22)-W22","v":28.232405577932809},null,{"$f":"SUM(AB22:AE22)","v":90.777665594690959},{"$f":"(V22+AA22+AF22)*'Lookups & OH allocation'!$C$58","v":13.310550060463267},null,{"$f":"SUM(AG22,AH22)","v":13.310550060463267},{"$f":"V22+AA22+AF22+AI22","v":239.29611984761553},{"$f":"IFERROR(VLOOKUP($C22,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP(D22,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B22,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},{"$f":"IFERROR(W22*AK22,0)","v":4432.780708677089},{"$f":"IFERROR(AD22*AK22,0)","v":9486.0882741854239},{"$f":"AL22*AK22","v":2688}]
[null,"Supply abolishment","Supply abolishment - after hours","after hours",30,60,{"$f":"SUM(E23:F23)","v":90},{"$f":"SUM(E23:F23)*I23","v":180},2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I23>=1,IF(I23>=2,VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F23)+VLOOKUP(K23,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F23),VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F23)),0))*(1+(VLOOKUP(L23,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":204.48836934636839},{"$f":"(IF(I23>=1,IF(I23>=2,VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E23)+VLOOKUP(K23,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E23),VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E23)),0))*(1+(VLOOKUP(L23,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.24418467318419},{"$f":"(IF(I23>=1,IF(I23>=2,VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G23)+VLOOKUP(K23,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G23),VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G23)),0))*(1+(VLOOKUP(L23,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":306.73255401955259},"No materials charged",{"$f":"VLOOKUP(P23,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S23>0.01,VLOOKUP(R23,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S23)/60),VLOOKUP(R23,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G23)/60))","v":35.954999999999998},0,{"$f":"SUM(O23,Q23,T23,U23)","v":342.68755401955258},{"$f":"IF(AK23=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL23)","v":32.981999320514049},"After Hours",{"$f":"V23*VLOOKUP(X23,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":17.13437770097763},null,{"$f":"SUM(W23,Y23,Z23)","v":50.116377021491679},{"$f":"IF(D23=\"back office only\",0,(H23/60)*'Lookups & OH allocation'!$D$8)","v":103.52148954312038},{"$f":"SUM(AA23,V23,AB23)*'Lookups & OH allocation'!$D$18","v":12.962678440636143},{"$f":"IF(AK23=0,\"No Volumes\",AO23/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK23)-W23","v":70.581013944832023},null,{"$f":"SUM(AB23:AE23)","v":187.06518192858854},{"$f":"(V23+AA23+AF23)*'Lookups & OH allocation'!$C$58","v":34.154290753911376},null,{"$f":"SUM(AG23,AH23)","v":34.154290753911376},{"$f":"V23+AA23+AF23+AI23","v":614.02340372354422},{"$f":"IFERROR(VLOOKUP($C23,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D23,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B23,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W23*AK23,0)","v":32.981999320514049},{"$f":"IFERROR(AD23*AK23,0)","v":70.581013944832023},{"$f":"AL23*AK23","v":20}]
[null,"Supply abolishment","Supply abolishment - wasted visit",null,10,20,{"$f":"SUM(E24:F24)","v":30},{"$f":"SUM(E24:F24)*I24","v":60},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I24>=1,IF(I24>=2,VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F24)+VLOOKUP(K24,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F24),VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F24)),0))*(1+(VLOOKUP(L24,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I24>=1,IF(I24>=2,VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E24)+VLOOKUP(K24,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E24),VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E24)),0))*(1+(VLOOKUP(L24,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.408020892851138},{"$f":"(IF(I24>=1,IF(I24>=2,VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G24)+VLOOKUP(K24,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G24),VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G24)),0))*(1+(VLOOKUP(L24,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.224062678553409},"No materials charged",{"$f":"VLOOKUP(P24,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S24>0.01,VLOOKUP(R24,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S24)/60),VLOOKUP(R24,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G24)/60))","v":11.984999999999999},0,{"$f":"SUM(O24,Q24,T24,U24)","v":73.209062678553408},{"$f":"IF(AK24=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL24)","v":13.192799728205621},"Normal",{"$f":"V24*VLOOKUP(X24,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W24,Y24,Z24)","v":13.192799728205621},{"$f":"IF(D24=\"back office only\",0,(H24/60)*'Lookups & OH allocation'!$D$8)","v":34.507163181040127},{"$f":"SUM(AA24,V24,AB24)*'Lookups & OH allocation'!$D$18","v":3.1578169367601658},{"$f":"IF(AK24=0,\"No Volumes\",AO24/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK24)-W24","v":28.232405577932809},null,{"$f":"SUM(AB24:AE24)","v":65.897385695733107},{"$f":"(V24+AA24+AF24)*'Lookups & OH allocation'!$C$58","v":8.9704257132367857},null,{"$f":"SUM(AG24,AH24)","v":8.9704257132367857},{"$f":"V24+AA24+AF24+AI24","v":161.26967381572891},{"$f":"IFERROR(VLOOKUP($C24,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP(D24,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B24,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},{"$f":"IFERROR(W24*AK24,0)","v":316.62719347693491},{"$f":"IFERROR(AD24*AK24,0)","v":677.57773387038742},{"$f":"AL24*AK24","v":192}]
["X","Tee-up"]
[null,"Tee-up","Tee-up/Appointment ",null,30,20,{"$f":"SUM(E26:F26)","v":50},{"$f":"SUM(E26:F26)*I26","v":50},1,"Elec Tech",null,"Normal",{"$f":"(IF(I26>=1,IF(I26>=2,VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F26)+VLOOKUP(K26,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F26),VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F26)),0))*(1+(VLOOKUP(L26,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.408020892851138},{"$f":"(IF(I26>=1,IF(I26>=2,VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E26)+VLOOKUP(K26,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E26),VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E26)),0))*(1+(VLOOKUP(L26,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":30.612031339276705},{"$f":"(IF(I26>=1,IF(I26>=2,VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G26)+VLOOKUP(K26,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G26),VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G26)),0))*(1+(VLOOKUP(L26,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.020052232127846},"No materials charged",{"$f":"VLOOKUP(P26,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S26>0.01,VLOOKUP(R26,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S26)/60),VLOOKUP(R26,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G26)/60))","v":19.975000000000001},0,{"$f":"SUM(O26,Q26,T26,U26)","v":70.995052232127847},{"$f":"IF(AK26=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL26)","v":9.8945997961542158},"Normal",{"$f":"V26*VLOOKUP(X26,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W26,Y26,Z26)","v":9.8945997961542158},{"$f":"IF(D26=\"back office only\",0,(H26/60)*'Lookups & OH allocation'!$D$8)","v":28.755969317533442},{"$f":"SUM(AA26,V26,AB26)*'Lookups & OH allocation'!$D$18","v":2.86364726242858},{"$f":"IF(AK26=0,\"No Volumes\",AO26/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK26)-W26","v":21.174304183449607},null,{"$f":"SUM(AB26:AE26)","v":52.793920763411627},{"$f":"(V26+AA26+AF26)*'Lookups & OH allocation'!$C$58","v":7.873962437430758},null,{"$f":"SUM(AG26,AH26)","v":7.873962437430758},{"$f":"V26+AA26+AF26+AI26","v":141.55753522912443},{"$f":"IFERROR(VLOOKUP($C26,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},{"$f":"IFERROR(VLOOKUP(D26,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B26,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":6},{"$f":"IFERROR(W26*AK26,0)","v":32652.179327308913},{"$f":"IFERROR(AD26*AK26,0)","v":69875.203805383702},{"$f":"AL26*AK26","v":19800}]
[null,"Tee-up","Tee-up/Appointment – after hours","after hours",30,60,{"$f":"SUM(E27:F27)","v":90},{"$f":"SUM(E27:F27)*I27","v":180},2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I27>=1,IF(I27>=2,VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F27)+VLOOKUP(K27,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F27),VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F27)),0))*(1+(VLOOKUP(L27,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":204.48836934636839},{"$f":"(IF(I27>=1,IF(I27>=2,VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E27)+VLOOKUP(K27,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E27),VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E27)),0))*(1+(VLOOKUP(L27,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.24418467318419},{"$f":"(IF(I27>=1,IF(I27>=2,VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G27)+VLOOKUP(K27,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G27),VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G27)),0))*(1+(VLOOKUP(L27,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":306.73255401955259},"No materials charged",{"$f":"VLOOKUP(P27,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S27>0.01,VLOOKUP(R27,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S27)/60),VLOOKUP(R27,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G27)/60))","v":35.954999999999998},0,{"$f":"SUM(O27,Q27,T27,U27)","v":342.68755401955258},{"$f":"IF(AK27=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL27)","v":32.981999320514049},"After Hours",{"$f":"V27*VLOOKUP(X27,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":17.13437770097763},null,{"$f":"SUM(W27,Y27,Z27)","v":50.116377021491679},{"$f":"IF(D27=\"back office only\",0,(H27/60)*'Lookups & OH allocation'!$D$8)","v":103.52148954312038},{"$f":"SUM(AA27,V27,AB27)*'Lookups & OH allocation'!$D$18","v":12.962678440636143},{"$f":"IF(AK27=0,\"No Volumes\",AO27/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK27)-W27","v":70.581013944832023},null,{"$f":"SUM(AB27:AE27)","v":187.06518192858854},{"$f":"(V27+AA27+AF27)*'Lookups & OH allocation'!$C$58","v":34.154290753911376},null,{"$f":"SUM(AG27,AH27)","v":34.154290753911376},{"$f":"V27+AA27+AF27+AI27","v":614.02340372354422},{"$f":"IFERROR(VLOOKUP($C27,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D27,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B27,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W27*AK27,0)","v":32.981999320514049},{"$f":"IFERROR(AD27*AK27,0)","v":70.581013944832023},{"$f":"AL27*AK27","v":20}]
[null,"Tee-up","Tee-up/Appointment – no truck – after hours","after hours",30,60,{"$f":"SUM(E28:F28)","v":90},{"$f":"SUM(E28:F28)*I28","v":90},1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I28>=1,IF(I28>=2,VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F28)+VLOOKUP(K28,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F28),VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F28)),0))*(1+(VLOOKUP(L28,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.24418467318419},{"$f":"(IF(I28>=1,IF(I28>=2,VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E28)+VLOOKUP(K28,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E28),VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E28)),0))*(1+(VLOOKUP(L28,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.122092336592097},{"$f":"(IF(I28>=1,IF(I28>=2,VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G28)+VLOOKUP(K28,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G28),VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G28)),0))*(1+(VLOOKUP(L28,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":153.3662770097763},"No materials charged",{"$f":"VLOOKUP(P28,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S28>0.01,VLOOKUP(R28,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S28)/60),VLOOKUP(R28,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G28)/60))","v":11.16},0,{"$f":"SUM(O28,Q28,T28,U28)","v":164.52627700977629},{"$f":"IF(AK28=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL28)","v":32.981999320514049},"After Hours",{"$f":"V28*VLOOKUP(X28,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":8.2263138504888147},null,{"$f":"SUM(W28,Y28,Z28)","v":41.208313171002864},{"$f":"IF(D28=\"back office only\",0,(H28/60)*'Lookups & OH allocation'!$D$8)","v":51.760744771560191},{"$f":"SUM(AA28,V28,AB28)*'Lookups & OH allocation'!$D$18","v":6.7250821507842913},{"$f":"IF(AK28=0,\"No Volumes\",AO28/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK28)-W28","v":70.581013944832023},null,{"$f":"SUM(AB28:AE28)","v":129.0668408671765},{"$f":"(V28+AA28+AF28)*'Lookups & OH allocation'!$C$58","v":19.719804288724589},null,{"$f":"SUM(AG28,AH28)","v":19.719804288724589},{"$f":"V28+AA28+AF28+AI28","v":354.52123533668021},{"$f":"IFERROR(VLOOKUP($C28,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D28,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B28,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W28*AK28,0)","v":32.981999320514049},{"$f":"IFERROR(AD28*AK28,0)","v":70.581013944832023},{"$f":"AL28*AK28","v":20}]
[null,"Tee-up","Tee-up/Appointment – wasted visit",null,10,20,{"$f":"SUM(E29:F29)","v":30},{"$f":"SUM(E29:F29)*I29","v":30},1,"Elec Tech",null,"Normal",{"$f":"(IF(I29>=1,IF(I29>=2,VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F29)+VLOOKUP(K29,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F29),VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F29)),0))*(1+(VLOOKUP(L29,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.408020892851138},{"$f":"(IF(I29>=1,IF(I29>=2,VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E29)+VLOOKUP(K29,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E29),VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E29)),0))*(1+(VLOOKUP(L29,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.204010446425569},{"$f":"(IF(I29>=1,IF(I29>=2,VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G29)+VLOOKUP(K29,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G29),VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G29)),0))*(1+(VLOOKUP(L29,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":30.612031339276705},"No materials charged",{"$f":"VLOOKUP(P29,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S29>0.01,VLOOKUP(R29,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S29)/60),VLOOKUP(R29,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G29)/60))","v":11.984999999999999},0,{"$f":"SUM(O29,Q29,T29,U29)","v":42.597031339276704},{"$f":"IF(AK29=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL29)","v":9.8945997961542158},"Normal",{"$f":"V29*VLOOKUP(X29,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W29,Y29,Z29)","v":9.8945997961542158},{"$f":"IF(D29=\"back office only\",0,(H29/60)*'Lookups & OH allocation'!$D$8)","v":17.253581590520064},{"$f":"SUM(AA29,V29,AB29)*'Lookups & OH allocation'!$D$18","v":1.8215564382662033},{"$f":"IF(AK29=0,\"No Volumes\",AO29/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK29)-W29","v":21.174304183449607},null,{"$f":"SUM(AB29:AE29)","v":40.249442212235877},{"$f":"(V29+AA29+AF29)*'Lookups & OH allocation'!$C$58","v":5.4624492201775743},null,{"$f":"SUM(AG29,AH29)","v":5.4624492201775743},{"$f":"V29+AA29+AF29+AI29","v":98.203522567844374},{"$f":"IFERROR(VLOOKUP($C29,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},{"$f":"IFERROR(VLOOKUP(D29,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B29,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":6},{"$f":"IFERROR(W29*AK29,0)","v":1978.9199592308432},{"$f":"IFERROR(AD29*AK29,0)","v":4234.8608366899216},{"$f":"AL29*AK29","v":1200}]
["X","Miscellaneous service"]
[null,"Miscellaneous service","Open turret",null,25,20,{"$f":"SUM(E31:F31)","v":45},{"$f":"SUM(E31:F31)*I31","v":45},1,"Elec Tech",null,"Normal",{"$f":"(IF(I31>=1,IF(I31>=2,VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F31)+VLOOKUP(K31,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F31),VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F31)),0))*(1+(VLOOKUP(L31,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.408020892851138},{"$f":"(IF(I31>=1,IF(I31>=2,VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E31)+VLOOKUP(K31,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E31),VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E31)),0))*(1+(VLOOKUP(L31,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":25.510026116063923},{"$f":"(IF(I31>=1,IF(I31>=2,VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G31)+VLOOKUP(K31,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G31),VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G31)),0))*(1+(VLOOKUP(L31,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":45.91804700891506},"No materials charged",{"$f":"VLOOKUP(P31,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S31>0.01,VLOOKUP(R31,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S31)/60),VLOOKUP(R31,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G31)/60))","v":17.977499999999999},0,{"$f":"SUM(O31,Q31,T31,U31)","v":63.895547008915059},{"$f":"IF(AK31=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL31)","v":8.2454998301285123},"Normal",{"$f":"V31*VLOOKUP(X31,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W31,Y31,Z31)","v":8.2454998301285123},{"$f":"IF(D31=\"back office only\",0,(H31/60)*'Lookups & OH allocation'!$D$8)","v":25.880372385780095},{"$f":"SUM(AA31,V31,AB31)*'Lookups & OH allocation'!$D$18","v":2.5600545227175457},{"$f":"IF(AK31=0,\"No Volumes\",AO31/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK31)-W31","v":17.645253486208006},null,{"$f":"SUM(AB31:AE31)","v":46.085680394705648},{"$f":"(V31+AA31+AF31)*'Lookups & OH allocation'!$C$58","v":6.9635542340678294},null,{"$f":"SUM(AG31,AH31)","v":6.9635542340678294},{"$f":"V31+AA31+AF31+AI31","v":125.19028146781704},{"$f":"IFERROR(VLOOKUP($C31,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D31,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B31,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W31*AK31,0)","v":24.736499490385537},{"$f":"IFERROR(AD31*AK31,0)","v":52.935760458624017},{"$f":"AL31*AK31","v":15}]
[null,"Miscellaneous service","Data download",null,80,20,100,100,1,"Elec Tech",null,"Normal",{"$f":"(IF(I32>=1,IF(I32>=2,VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F32)+VLOOKUP(K32,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F32),VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F32)),0))*(1+(VLOOKUP(L32,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.408020892851138},{"$f":"(IF(I32>=1,IF(I32>=2,VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E32)+VLOOKUP(K32,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E32),VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E32)),0))*(1+(VLOOKUP(L32,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":81.63208357140455},{"$f":"(IF(I32>=1,IF(I32>=2,VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G32)+VLOOKUP(K32,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G32),VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G32)),0))*(1+(VLOOKUP(L32,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.04010446425569},"No materials charged",{"$f":"VLOOKUP(P32,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S32>0.01,VLOOKUP(R32,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S32)/60),VLOOKUP(R32,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G32)/60))","v":39.950000000000003},0,141.99010446425569,{"$f":"IF(AK32=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL32)","v":8.2454998301285123},"Normal",{"$f":"V32*VLOOKUP(X32,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D32=\"back office only\",0,(H32/60)*'Lookups & OH allocation'!$D$8)","v":57.511938635066883},{"$f":"SUM(AA32,V32,AB32)*'Lookups & OH allocation'!$D$18","v":5.4258042891640823},{"$f":"IF(AK32=0,\"No Volumes\",AO32/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK32)-W32","v":17.645253486208006},null,80.582996410438966,{"$f":"(V32+AA32+AF32)*'Lookups & OH allocation'!$C$58","v":13.595215581514086},null,13.595215581514086,244.41381628633727,{"$f":"IFERROR(VLOOKUP($C32,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D32,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B32,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,52.935760458624017,15]
[null,"Miscellaneous service","Alteration to unmetered supply",null,55,20,75,75,1,"Elec Tech",null,"Normal",{"$f":"(IF(I33>=1,IF(I33>=2,VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F33)+VLOOKUP(K33,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F33),VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F33)),0))*(1+(VLOOKUP(L33,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.408020892851138},{"$f":"(IF(I33>=1,IF(I33>=2,VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E33)+VLOOKUP(K33,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E33),VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E33)),0))*(1+(VLOOKUP(L33,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":56.122057455340631},{"$f":"(IF(I33>=1,IF(I33>=2,VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G33)+VLOOKUP(K33,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G33),VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G33)),0))*(1+(VLOOKUP(L33,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":76.530078348191765},"No materials charged",{"$f":"VLOOKUP(P33,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S33>0.01,VLOOKUP(R33,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S33)/60),VLOOKUP(R33,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G33)/60))","v":29.962499999999999},0,106.49257834819176,{"$f":"IF(AK33=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL33)","v":8.2454998301285123},"Normal",{"$f":"V33*VLOOKUP(X33,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D33=\"back office only\",0,(H33/60)*'Lookups & OH allocation'!$D$8)","v":43.133953976300162},{"$f":"SUM(AA33,V33,AB33)*'Lookups & OH allocation'!$D$18","v":4.123190758961111},{"$f":"IF(AK33=0,\"No Volumes\",AO33/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK33)-W33","v":17.645253486208006},null,64.902398221469269,{"$f":"(V33+AA33+AF33)*'Lookups & OH allocation'!$C$58","v":10.580824059947602},null,10.580824059947602,190.22130045973711,{"$f":"IFERROR(VLOOKUP($C33,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D33,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B33,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,52.935760458624017,15]
[null,"Miscellaneous service","Meter Relocation",null,45,20,65,65,1,"Elec Tech",null,"Normal",{"$f":"(IF(I34>=1,IF(I34>=2,VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F34)+VLOOKUP(K34,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F34),VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F34)),0))*(1+(VLOOKUP(L34,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.408020892851138},{"$f":"(IF(I34>=1,IF(I34>=2,VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E34)+VLOOKUP(K34,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E34),VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E34)),0))*(1+(VLOOKUP(L34,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":45.91804700891506},{"$f":"(IF(I34>=1,IF(I34>=2,VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G34)+VLOOKUP(K34,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G34),VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G34)),0))*(1+(VLOOKUP(L34,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":66.326067901766194},"No materials charged",{"$f":"VLOOKUP(P34,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S34>0.01,VLOOKUP(R34,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S34)/60),VLOOKUP(R34,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G34)/60))","v":8.06},0,74.386067901766197,{"$f":"IF(AK34=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL34)","v":8.2454998301285123},"Normal",{"$f":"V34*VLOOKUP(X34,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D34=\"back office only\",0,(H34/60)*'Lookups & OH allocation'!$D$8)","v":37.38276011279347},{"$f":"SUM(AA34,V34,AB34)*'Lookups & OH allocation'!$D$18","v":3.1344498500373863},{"$f":"IF(AK34=0,\"No Volumes\",AO34/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK34)-W34","v":17.645253486208006},null,58.16246344903886,{"$f":"(V34+AA34+AF34)*'Lookups & OH allocation'!$C$58","v":8.2927684365569867},null,8.2927684365569867,149.08679961749056,{"$f":"IFERROR(VLOOKUP($C34,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D34,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B34,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,52.935760458624017,15]
[null,"Miscellaneous service","Tiger tails - standard single/multi phase",null,60,40,{"$f":"SUM(E35:F35)","v":100},{"$f":"SUM(E35:F35)*I35","v":200},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I35>=1,IF(I35>=2,VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F35)+VLOOKUP(K35,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F35),VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F35)),0))*(1+(VLOOKUP(L35,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":81.63208357140455},{"$f":"(IF(I35>=1,IF(I35>=2,VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E35)+VLOOKUP(K35,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E35),VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E35)),0))*(1+(VLOOKUP(L35,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":122.44812535710682},{"$f":"(IF(I35>=1,IF(I35>=2,VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G35)+VLOOKUP(K35,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G35),VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G35)),0))*(1+(VLOOKUP(L35,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":204.08020892851138},"Tiger tails",{"$f":"VLOOKUP(P35,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":100},"Truck",null,{"$f":"IF(S35>0.01,VLOOKUP(R35,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S35)/60),VLOOKUP(R35,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G35)/60))","v":39.950000000000003},0,{"$f":"SUM(O35,Q35,T35,U35)","v":344.0302089285114},{"$f":"IF(AK35=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL35)","v":8.2454998301285123},"Normal",{"$f":"V35*VLOOKUP(X35,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W35,Y35,Z35)","v":8.2454998301285123},{"$f":"IF(D35=\"back office only\",0,(H35/60)*'Lookups & OH allocation'!$D$8)","v":115.02387727013377},{"$f":"SUM(AA35,V35,AB35)*'Lookups & OH allocation'!$D$18","v":12.204602097559061},{"$f":"IF(AK35=0,\"No Volumes\",AO35/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK35)-W35","v":17.645253486208006},null,{"$f":"SUM(AB35:AE35)","v":144.87373285390083},{"$f":"(V35+AA35+AF35)*'Lookups & OH allocation'!$C$58","v":29.282102110978649},null,{"$f":"SUM(AG35,AH35)","v":29.282102110978649},{"$f":"V35+AA35+AF35+AI35","v":526.43154372351933},{"$f":"IFERROR(VLOOKUP($C35,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D35,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B35,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W35*AK35,0)","v":24.736499490385537},{"$f":"IFERROR(AD35*AK35,0)","v":52.935760458624017},{"$f":"AL35*AK35","v":15}]
[null,"Miscellaneous service","Tiger tails - scaffolding single phase",null,120,40,{"$f":"SUM(E36:F36)","v":160},{"$f":"SUM(E36:F36)*I36","v":320},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I36>=1,IF(I36>=2,VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F36)+VLOOKUP(K36,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F36),VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F36)),0))*(1+(VLOOKUP(L36,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":81.63208357140455},{"$f":"(IF(I36>=1,IF(I36>=2,VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E36)+VLOOKUP(K36,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E36),VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E36)),0))*(1+(VLOOKUP(L36,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":244.89625071421364},{"$f":"(IF(I36>=1,IF(I36>=2,VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G36)+VLOOKUP(K36,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G36),VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G36)),0))*(1+(VLOOKUP(L36,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":326.5283342856182},"Scaffolding",{"$f":"VLOOKUP(P36,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":160},"Truck",null,{"$f":"IF(S36>0.01,VLOOKUP(R36,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S36)/60),VLOOKUP(R36,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G36)/60))","v":63.919999999999995},0,{"$f":"SUM(O36,Q36,T36,U36)","v":550.44833428561822},{"$f":"IF(AK36=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL36)","v":8.2454998301285123},"Normal",{"$f":"V36*VLOOKUP(X36,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W36,Y36,Z36)","v":8.2454998301285123},{"$f":"IF(D36=\"back office only\",0,(H36/60)*'Lookups & OH allocation'!$D$8)","v":184.03820363221399},{"$f":"SUM(AA36,V36,AB36)*'Lookups & OH allocation'!$D$18","v":19.398153255083177},{"$f":"IF(AK36=0,\"No Volumes\",AO36/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK36)-W36","v":17.645253486208006},null,{"$f":"SUM(AB36:AE36)","v":221.08161037350516},{"$f":"(V36+AA36+AF36)*'Lookups & OH allocation'!$C$58","v":45.928773680416938},null,{"$f":"SUM(AG36,AH36)","v":45.928773680416938},{"$f":"V36+AA36+AF36+AI36","v":825.70421816966882},{"$f":"IFERROR(VLOOKUP($C36,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D36,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B36,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W36*AK36,0)","v":24.736499490385537},{"$f":"IFERROR(AD36*AK36,0)","v":52.935760458624017},{"$f":"AL36*AK36","v":15}]
[null,"Miscellaneous service","Tiger tails - scaffolding multi phase",null,140,40,180,360,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I37>=1,IF(I37>=2,VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F37)+VLOOKUP(K37,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F37),VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F37)),0))*(1+(VLOOKUP(L37,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":81.63208357140455},{"$f":"(IF(I37>=1,IF(I37>=2,VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E37)+VLOOKUP(K37,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E37),VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E37)),0))*(1+(VLOOKUP(L37,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":285.71229249991592},{"$f":"(IF(I37>=1,IF(I37>=2,VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G37)+VLOOKUP(K37,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G37),VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G37)),0))*(1+(VLOOKUP(L37,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":367.34437607132048},"Scaffolding",{"$f":"VLOOKUP(P37,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":160},"Truck",null,{"$f":"IF(S37>0.01,VLOOKUP(R37,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S37)/60),VLOOKUP(R37,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G37)/60))","v":71.91},0,599.25437607132051,{"$f":"IF(AK37=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL37)","v":8.2454998301285123},"Normal",{"$f":"V37*VLOOKUP(X37,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D37=\"back office only\",0,(H37/60)*'Lookups & OH allocation'!$D$8)","v":207.04297908624076},{"$f":"SUM(AA37,V37,AB37)*'Lookups & OH allocation'!$D$18","v":21.273657700014276},{"$f":"IF(AK37=0,\"No Volumes\",AO37/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK37)-W37","v":17.645253486208006},null,245.96189027246305,{"$f":"(V37+AA37+AF37)*'Lookups & OH allocation'!$C$58","v":50.268898027643424},null,50.268898027643424,903.73066420155556,{"$f":"IFERROR(VLOOKUP($C37,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D37,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B37,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,52.935760458624017,15]
[null,"Miscellaneous service","Miscellaneous service",null,20,20,40,40,1,"Elec Tech",null,"Normal",{"$f":"(IF(I38>=1,IF(I38>=2,VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F38)+VLOOKUP(K38,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F38),VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F38)),0))*(1+(VLOOKUP(L38,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.408020892851138},{"$f":"(IF(I38>=1,IF(I38>=2,VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E38)+VLOOKUP(K38,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E38),VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E38)),0))*(1+(VLOOKUP(L38,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.408020892851138},{"$f":"(IF(I38>=1,IF(I38>=2,VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G38)+VLOOKUP(K38,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G38),VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G38)),0))*(1+(VLOOKUP(L38,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},"No materials charged",{"$f":"VLOOKUP(P38,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S38>0.01,VLOOKUP(R38,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S38)/60),VLOOKUP(R38,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G38)/60))","v":15.979999999999999},0,56.796041785702272,{"$f":"IF(AK38=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL38)","v":8.2454998301285123},"Normal",{"$f":"V38*VLOOKUP(X38,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D38=\"back office only\",0,(H38/60)*'Lookups & OH allocation'!$D$8)","v":23.004775454026749},{"$f":"SUM(AA38,V38,AB38)*'Lookups & OH allocation'!$D$18","v":2.2995318166769518},{"$f":"IF(AK38=0,\"No Volumes\",AO38/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK38)-W38","v":17.645253486208006},null,42.949560756911708,{"$f":"(V38+AA38+AF38)*'Lookups & OH allocation'!$C$58","v":6.3606759297545326},null,6.3606759297545326,114.35177830249702,{"$f":"IFERROR(VLOOKUP($C38,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP(D38,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B38,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},49.472998980771074,105.87152091724803,30]
[null,"Miscellaneous service","Miscellaneous service – after hours","after hours",80,60,140,140,1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I39>=1,IF(I39>=2,VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F39)+VLOOKUP(K39,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F39),VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F39)),0))*(1+(VLOOKUP(L39,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.24418467318419},{"$f":"(IF(I39>=1,IF(I39>=2,VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E39)+VLOOKUP(K39,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E39),VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E39)),0))*(1+(VLOOKUP(L39,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":136.3255795642456},{"$f":"(IF(I39>=1,IF(I39>=2,VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G39)+VLOOKUP(K39,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G39),VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G39)),0))*(1+(VLOOKUP(L39,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":238.56976423742978},"No materials charged",{"$f":"VLOOKUP(P39,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S39>0.01,VLOOKUP(R39,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S39)/60),VLOOKUP(R39,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G39)/60))","v":55.93},0,294.49976423742976,{"$f":"IF(AK39=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL39)","v":32.981999320514049},"After Hours",{"$f":"V39*VLOOKUP(X39,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":14.724988211871489},null,47.70698753238554,{"$f":"IF(D39=\"back office only\",0,(H39/60)*'Lookups & OH allocation'!$D$8)","v":80.516714089093639},{"$f":"SUM(AA39,V39,AB39)*'Lookups & OH allocation'!$D$18","v":11.04039432594619},{"$f":"IF(AK39=0,\"No Volumes\",AO39/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK39)-W39","v":70.581013944832023},null,162.13812235987186,{"$f":"(V39+AA39+AF39)*'Lookups & OH allocation'!$C$58","v":29.705913086238571},null,29.705913086238571,534.05078721592565,{"$f":"IFERROR(VLOOKUP($C39,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D39,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B39,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},98.945997961542147,211.74304183449607,60]
[null,"Miscellaneous service","Miscellaneous service – wasted visit",null,10,20,30,30,1,"Elec Tech",null,"Normal",{"$f":"(IF(I40>=1,IF(I40>=2,VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F40)+VLOOKUP(K40,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F40),VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F40)),0))*(1+(VLOOKUP(L40,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.408020892851138},{"$f":"(IF(I40>=1,IF(I40>=2,VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E40)+VLOOKUP(K40,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E40),VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E40)),0))*(1+(VLOOKUP(L40,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.204010446425569},{"$f":"(IF(I40>=1,IF(I40>=2,VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G40)+VLOOKUP(K40,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G40),VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G40)),0))*(1+(VLOOKUP(L40,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":30.612031339276705},"No materials charged",{"$f":"VLOOKUP(P40,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S40>0.01,VLOOKUP(R40,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S40)/60),VLOOKUP(R40,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G40)/60))","v":11.984999999999999},0,42.597031339276704,{"$f":"IF(AK40=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL40)","v":8.2454998301285123},"Normal",{"$f":"V40*VLOOKUP(X40,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D40=\"back office only\",0,(H40/60)*'Lookups & OH allocation'!$D$8)","v":17.253581590520064},{"$f":"SUM(AA40,V40,AB40)*'Lookups & OH allocation'!$D$18","v":1.778486404595764},{"$f":"IF(AK40=0,\"No Volumes\",AO40/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK40)-W40","v":17.645253486208006},null,36.67732148132383,{"$f":"(V40+AA40+AF40)*'Lookups & OH allocation'!$C$58","v":5.1549193211279407},null,5.1549193211279407,92.674771971856984,{"$f":"IFERROR(VLOOKUP($C40,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D40,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B40,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,52.935760458624017,15]
[null,"Miscellaneous service","Administration","Back office only",25,0,{"$f":"SUM(E41:F41)","v":25},{"$f":"SUM(E41:F41)*I41","v":25},1,"Market Support Officer",null,"Normal",{"$f":"(IF(I41>=1,IF(I41>=2,VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F41)+VLOOKUP(K41,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F41),VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F41)),0))*(1+(VLOOKUP(L41,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I41>=1,IF(I41>=2,VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E41)+VLOOKUP(K41,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E41),VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E41)),0))*(1+(VLOOKUP(L41,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":27.878605107210291},{"$f":"(IF(I41>=1,IF(I41>=2,VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G41)+VLOOKUP(K41,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G41),VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G41)),0))*(1+(VLOOKUP(L41,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":27.878605107210291},"No materials charged",{"$f":"VLOOKUP(P41,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S41>0.01,VLOOKUP(R41,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S41)/60),VLOOKUP(R41,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G41)/60))","v":0},0,27.878605107210291,{"$f":"IF(AK41=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL41)","v":4.9472998980771079},"Normal",{"$f":"V41*VLOOKUP(X41,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,4.9472998980771079,{"$f":"IF(D41=\"back office only\",0,(H41/60)*'Lookups & OH allocation'!$D$8)","v":0},{"$f":"SUM(AA41,V41,AB41)*'Lookups & OH allocation'!$D$18","v":0.85732391181090561},{"$f":"IF(AK41=0,\"No Volumes\",AO41/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK41)-W41","v":10.587152091724803},null,11.444476003535708,{"$f":"(V41+AA41+AF41)*'Lookups & OH allocation'!$C$58","v":2.6075254414196811},null,2.6075254414196811,46.87790645024279,{"$f":"IFERROR(VLOOKUP($C41,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},{"$f":"IFERROR(VLOOKUP(D41,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B41,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":3},9.8945997961542158,21.174304183449607,6]
[null,"Miscellaneous service","Statutory right - access prevented","Back office only",675,0,{"$f":"SUM(E42:F42)","v":675},{"$f":"SUM(E42:F42)*I42","v":675},1,"Market Support Officer",null,"Normal",{"$f":"(IF(I42>=1,IF(I42>=2,VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F42)+VLOOKUP(K42,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F42),VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F42)),0))*(1+(VLOOKUP(L42,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I42>=1,IF(I42>=2,VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E42)+VLOOKUP(K42,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E42),VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E42)),0))*(1+(VLOOKUP(L42,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":752.72233789467782},{"$f":"(IF(I42>=1,IF(I42>=2,VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G42)+VLOOKUP(K42,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G42),VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G42)),0))*(1+(VLOOKUP(L42,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":752.72233789467782},"No materials charged",{"$f":"VLOOKUP(P42,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S42>0.01,VLOOKUP(R42,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S42)/60),VLOOKUP(R42,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G42)/60))","v":0},0,{"$f":"SUM(O42,Q42,T42,U42)","v":752.72233789467782},{"$f":"IF(AK42=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL42)","v":4.9472998980771079},"Normal",{"$f":"V42*VLOOKUP(X42,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W42,Y42,Z42)","v":4.9472998980771079},{"$f":"IF(D42=\"back office only\",0,(H42/60)*'Lookups & OH allocation'!$D$8)","v":0},{"$f":"SUM(AA42,V42,AB42)*'Lookups & OH allocation'!$D$18","v":19.788282992600145},{"$f":"IF(AK42=0,\"No Volumes\",AO42/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK42)-W42","v":10.587152091724803},null,{"$f":"SUM(AB42:AE42)","v":30.375435084324948},{"$f":"(V42+AA42+AF42)*'Lookups & OH allocation'!$C$58","v":46.415854792460003},null,{"$f":"SUM(AG42,AH42)","v":46.415854792460003},{"$f":"V42+AA42+AF42+AI42","v":834.46092766953984},{"$f":"IFERROR(VLOOKUP($C42,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D42,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B42,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":3},{"$f":"IFERROR(W42*AK42,0)","v":4.9472998980771079},{"$f":"IFERROR(AD42*AK42,0)","v":10.587152091724803},{"$f":"AL42*AK42","v":3}]
[null,"Miscellaneous service","Tariff change","Back office only",25,0,{"$f":"SUM(E43:F43)","v":25},{"$f":"SUM(E43:F43)*I43","v":25},1,"Market Support Officer",null,"Normal",{"$f":"(IF(I43>=1,IF(I43>=2,VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F43)+VLOOKUP(K43,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F43),VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F43)),0))*(1+(VLOOKUP(L43,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I43>=1,IF(I43>=2,VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E43)+VLOOKUP(K43,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E43),VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E43)),0))*(1+(VLOOKUP(L43,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":27.878605107210291},{"$f":"(IF(I43>=1,IF(I43>=2,VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G43)+VLOOKUP(K43,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G43),VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G43)),0))*(1+(VLOOKUP(L43,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":27.878605107210291},"No materials charged",{"$f":"VLOOKUP(P43,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S43>0.01,VLOOKUP(R43,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S43)/60),VLOOKUP(R43,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G43)/60))","v":0},0,{"$f":"SUM(O43,Q43,T43,U43)","v":27.878605107210291},{"$f":"IF(AK43=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL43)","v":4.9472998980771079},"Normal",{"$f":"V43*VLOOKUP(X43,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W43,Y43,Z43)","v":4.9472998980771079},{"$f":"IF(D43=\"back office only\",0,(H43/60)*'Lookups & OH allocation'!$D$8)","v":0},{"$f":"SUM(AA43,V43,AB43)*'Lookups & OH allocation'!$D$18","v":0.85732391181090561},{"$f":"IF(AK43=0,\"No Volumes\",AO43/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK43)-W43","v":10.587152091724803},null,{"$f":"SUM(AB43:AE43)","v":11.444476003535708},{"$f":"(V43+AA43+AF43)*'Lookups & OH allocation'!$C$58","v":2.6075254414196811},null,{"$f":"SUM(AG43,AH43)","v":2.6075254414196811},{"$f":"V43+AA43+AF43+AI43","v":46.87790645024279},{"$f":"IFERROR(VLOOKUP($C43,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D43,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B43,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":3},{"$f":"IFERROR(W43*AK43,0)","v":4.9472998980771079},{"$f":"IFERROR(AD43*AK43,0)","v":10.587152091724803},{"$f":"AL43*AK43","v":3}]
[null,"Miscellaneous service","Emergency maintenance contestable meters",null,8,10,{"$f":"SUM(E44:F44)","v":18},{"$f":"SUM(E44:F44)*I44","v":18},1,"Elec Tech",null,"Normal",{"$f":"(IF(I44>=1,IF(I44>=2,VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F44)+VLOOKUP(K44,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F44),VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F44)),0))*(1+(VLOOKUP(L44,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.204010446425569},{"$f":"(IF(I44>=1,IF(I44>=2,VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E44)+VLOOKUP(K44,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E44),VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E44)),0))*(1+(VLOOKUP(L44,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":8.163208357140455},{"$f":"(IF(I44>=1,IF(I44>=2,VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G44)+VLOOKUP(K44,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G44),VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G44)),0))*(1+(VLOOKUP(L44,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":18.367218803566026},"No materials charged",{"$f":"VLOOKUP(P44,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S44>0.01,VLOOKUP(R44,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S44)/60),VLOOKUP(R44,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G44)/60))","v":2.2320000000000002},0,{"$f":"SUM(O44,Q44,T44,U44)","v":20.599218803566025},{"$f":"IF(AK44=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL44)","v":8.2454998301285123},"Normal",{"$f":"V44*VLOOKUP(X44,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W44,Y44,Z44)","v":8.2454998301285123},{"$f":"IF(D44=\"back office only\",0,(H44/60)*'Lookups & OH allocation'!$D$8)","v":10.352148954312037},{"$f":"SUM(AA44,V44,AB44)*'Lookups & OH allocation'!$D$18","v":1.0237162340496355},{"$f":"IF(AK44=0,\"No Volumes\",AO44/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK44)-W44","v":17.645253486208006},null,{"$f":"SUM(AB44:AE44)","v":29.021118674569678},{"$f":"(V44+AA44+AF44)*'Lookups & OH allocation'!$C$58","v":3.4082978174567624},null,{"$f":"SUM(AG44,AH44)","v":3.4082978174567624},{"$f":"V44+AA44+AF44+AI44","v":61.274135125720981},{"$f":"IFERROR(VLOOKUP($C44,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D44,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B44,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W44*AK44,0)","v":8.2454998301285123},{"$f":"IFERROR(AD44*AK44,0)","v":17.645253486208006},{"$f":"AL44*AK44","v":5}]
[null,"Miscellaneous service","Emergency maintenance contestable meters - after hours","after hours",30,60,{"$f":"SUM(E45:F45)","v":90},{"$f":"SUM(E45:F45)*I45","v":90},1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I45>=1,IF(I45>=2,VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F45)+VLOOKUP(K45,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F45),VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F45)),0))*(1+(VLOOKUP(L45,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.24418467318419},{"$f":"(IF(I45>=1,IF(I45>=2,VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E45)+VLOOKUP(K45,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E45),VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E45)),0))*(1+(VLOOKUP(L45,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.122092336592097},{"$f":"(IF(I45>=1,IF(I45>=2,VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G45)+VLOOKUP(K45,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G45),VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G45)),0))*(1+(VLOOKUP(L45,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":153.3662770097763},"No materials charged",{"$f":"VLOOKUP(P45,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S45>0.01,VLOOKUP(R45,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S45)/60),VLOOKUP(R45,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G45)/60))","v":11.16},0,{"$f":"SUM(O45,Q45,T45,U45)","v":164.52627700977629},{"$f":"IF(AK45=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL45)","v":32.981999320514049},"After Hours",{"$f":"V45*VLOOKUP(X45,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":8.2263138504888147},null,{"$f":"SUM(W45,Y45,Z45)","v":41.208313171002864},{"$f":"IF(D45=\"back office only\",0,(H45/60)*'Lookups & OH allocation'!$D$8)","v":51.760744771560191},{"$f":"SUM(AA45,V45,AB45)*'Lookups & OH allocation'!$D$18","v":6.7250821507842913},{"$f":"IF(AK45=0,\"No Volumes\",AO45/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK45)-W45","v":70.581013944832023},null,{"$f":"SUM(AB45:AE45)","v":129.0668408671765},{"$f":"(V45+AA45+AF45)*'Lookups & OH allocation'!$C$58","v":19.719804288724589},null,{"$f":"SUM(AG45,AH45)","v":19.719804288724589},{"$f":"V45+AA45+AF45+AI45","v":354.52123533668021},{"$f":"IFERROR(VLOOKUP($C45,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D45,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B45,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W45*AK45,0)","v":32.981999320514049},{"$f":"IFERROR(AD45*AK45,0)","v":70.581013944832023},{"$f":"AL45*AK45","v":20}]
[null,"Miscellaneous service","Meter recovery and disposal",null,15,20,{"$f":"SUM(E46:F46)","v":35},{"$f":"SUM(E46:F46)*I46","v":35},1,"Elec Tech",null,"Normal",{"$f":"(IF(I46>=1,IF(I46>=2,VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F46)+VLOOKUP(K46,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F46),VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F46)),0))*(1+(VLOOKUP(L46,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.408020892851138},{"$f":"(IF(I46>=1,IF(I46>=2,VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E46)+VLOOKUP(K46,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E46),VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E46)),0))*(1+(VLOOKUP(L46,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":15.306015669638352},{"$f":"(IF(I46>=1,IF(I46>=2,VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G46)+VLOOKUP(K46,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G46),VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G46)),0))*(1+(VLOOKUP(L46,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":35.71403656248949},"No materials charged",{"$f":"VLOOKUP(P46,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S46>0.01,VLOOKUP(R46,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S46)/60),VLOOKUP(R46,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G46)/60))","v":0},0,{"$f":"SUM(O46,Q46,T46,U46)","v":35.71403656248949},{"$f":"IF(AK46=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL46)","v":8.2454998301285123},"Normal",{"$f":"V46*VLOOKUP(X46,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W46,Y46,Z46)","v":8.2454998301285123},{"$f":"IF(D46=\"back office only\",0,(H46/60)*'Lookups & OH allocation'!$D$8)","v":20.12917852227341},{"$f":"SUM(AA46,V46,AB46)*'Lookups & OH allocation'!$D$18","v":1.6738240046974626},{"$f":"IF(AK46=0,\"No Volumes\",AO46/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK46)-W46","v":17.645253486208006},null,{"$f":"SUM(AB46:AE46)","v":39.448256013178877},{"$f":"(V46+AA46+AF46)*'Lookups & OH allocation'!$C$58","v":4.9127189727014366},null,{"$f":"SUM(AG46,AH46)","v":4.9127189727014366},{"$f":"V46+AA46+AF46+AI46","v":88.320511378498324},{"$f":"IFERROR(VLOOKUP($C46,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D46,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B46,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W46*AK46,0)","v":8.2454998301285123},{"$f":"IFERROR(AD46*AK46,0)","v":17.645253486208006},{"$f":"AL46*AK46","v":5}]
["X","Connection establishment charges"]
[null,"Connection establishment charges","Creation of a NMI","Back office only",20,0,{"$f":"SUM(E48:F48)","v":20},{"$f":"SUM(E48:F48)*I48","v":20},1,"Market Support Officer",null,"Normal",{"$f":"(IF(I48>=1,IF(I48>=2,VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F48)+VLOOKUP(K48,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F48),VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F48)),0))*(1+(VLOOKUP(L48,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I48>=1,IF(I48>=2,VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E48)+VLOOKUP(K48,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E48),VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E48)),0))*(1+(VLOOKUP(L48,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":22.302884085768234},{"$f":"(IF(I48>=1,IF(I48>=2,VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G48)+VLOOKUP(K48,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G48),VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G48)),0))*(1+(VLOOKUP(L48,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":22.302884085768234},"No materials charged",{"$f":"VLOOKUP(P48,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S48>0.01,VLOOKUP(R48,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S48)/60),VLOOKUP(R48,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G48)/60))","v":0},0,{"$f":"SUM(O48,Q48,T48,U48)","v":22.302884085768234},{"$f":"IF(AK48=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL48)","v":4.9472998980771079},"Normal",{"$f":"V48*VLOOKUP(X48,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W48,Y48,Z48)","v":4.9472998980771079},{"$f":"IF(D48=\"back office only\",0,(H48/60)*'Lookups & OH allocation'!$D$8)","v":0},{"$f":"SUM(AA48,V48,AB48)*'Lookups & OH allocation'!$D$18","v":0.71170114965098852},{"$f":"IF(AK48=0,\"No Volumes\",AO48/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK48)-W48","v":10.587152091724803},null,{"$f":"SUM(AB48:AE48)","v":11.298853241375792},{"$f":"(V48+AA48+AF48)*'Lookups & OH allocation'!$C$58","v":2.2705382925655249},null,{"$f":"SUM(AG48,AH48)","v":2.2705382925655249},{"$f":"V48+AA48+AF48+AI48","v":40.81957551778666},{"$f":"IFERROR(VLOOKUP($C48,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D48,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B48,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":3},{"$f":"IFERROR(W48*AK48,0)","v":4.9472998980771079},{"$f":"IFERROR(AD48*AK48,0)","v":10.587152091724803},{"$f":"AL48*AK48","v":3}]
[null,"Connection establishment charges","Overhead service, single span - single phase",null,60,20,{"$f":"SUM(E49:F49)","v":80},{"$f":"SUM(E49:F49)*I49","v":160},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I49>=1,IF(I49>=2,VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F49)+VLOOKUP(K49,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F49),VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F49)),0))*(1+(VLOOKUP(L49,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I49>=1,IF(I49>=2,VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E49)+VLOOKUP(K49,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E49),VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E49)),0))*(1+(VLOOKUP(L49,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":122.44812535710682},{"$f":"(IF(I49>=1,IF(I49>=2,VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G49)+VLOOKUP(K49,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G49),VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G49)),0))*(1+(VLOOKUP(L49,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":163.2641671428091},"single phase OH service",{"$f":"VLOOKUP(P49,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":121.62},"Truck",null,{"$f":"IF(S49>0.01,VLOOKUP(R49,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S49)/60),VLOOKUP(R49,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G49)/60))","v":31.959999999999997},0,{"$f":"SUM(O49,Q49,T49,U49)","v":316.84416714280911},{"$f":"IF(AK49=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL49)","v":21.438299558334133},"Normal",{"$f":"V49*VLOOKUP(X49,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W49,Y49,Z49)","v":21.438299558334133},{"$f":"IF(D49=\"back office only\",0,(H49/60)*'Lookups & OH allocation'!$D$8)","v":92.019101816106996},{"$f":"SUM(AA49,V49,AB49)*'Lookups & OH allocation'!$D$18","v":11.238313884115486},{"$f":"IF(AK49=0,\"No Volumes\",AO49/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK49)-W49","v":45.877659064140815},null,{"$f":"SUM(AB49:AE49)","v":149.13507476436331},{"$f":"(V49+AA49+AF49)*'Lookups & OH allocation'!$C$58","v":28.708893192318335},null,{"$f":"SUM(AG49,AH49)","v":28.708893192318335},{"$f":"V49+AA49+AF49+AI49","v":516.12643465782492},{"$f":"IFERROR(VLOOKUP($C49,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},{"$f":"IFERROR(VLOOKUP(D49,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B49,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},{"$f":"IFERROR(W49*AK49,0)","v":6838.8175591085883},{"$f":"IFERROR(AD49*AK49,0)","v":14634.973241460921},{"$f":"AL49*AK49","v":4147}]
[null,"Connection establishment charges","Overhead service, single span - multi phase",null,80,20,100,200,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I50>=1,IF(I50>=2,VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F50)+VLOOKUP(K50,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F50),VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F50)),0))*(1+(VLOOKUP(L50,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I50>=1,IF(I50>=2,VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E50)+VLOOKUP(K50,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E50),VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E50)),0))*(1+(VLOOKUP(L50,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":163.2641671428091},{"$f":"(IF(I50>=1,IF(I50>=2,VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G50)+VLOOKUP(K50,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G50),VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G50)),0))*(1+(VLOOKUP(L50,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":204.08020892851138},"multi phase OH service",{"$f":"VLOOKUP(P50,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":241.25},"Truck",null,{"$f":"IF(S50>0.01,VLOOKUP(R50,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S50)/60),VLOOKUP(R50,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G50)/60))","v":39.950000000000003},0,485.2802089285114,{"$f":"IF(AK50=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL50)","v":21.438299558334133},"Normal",{"$f":"V50*VLOOKUP(X50,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D50=\"back office only\",0,(H50/60)*'Lookups & OH allocation'!$D$8)","v":115.02387727013377},{"$f":"SUM(AA50,V50,AB50)*'Lookups & OH allocation'!$D$18","v":16.238230574601388},{"$f":"IF(AK50=0,\"No Volumes\",AO50/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK50)-W50","v":45.877659064140815},null,177.13976690887597,{"$f":"(V50+AA50+AF50)*'Lookups & OH allocation'!$C$58","v":40.279252420807993},null,40.279252420807993,724.13752781652943,{"$f":"IFERROR(VLOOKUP($C50,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},{"$f":"IFERROR(VLOOKUP(D50,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B50,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},2358.2129514167545,5046.5424970554895,1430]
[null,"Connection establishment charges","Underground service in turret/cabinet - single phase ",null,40,20,60,60,1,"Elec Tech",null,"Normal",{"$f":"(IF(I51>=1,IF(I51>=2,VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F51)+VLOOKUP(K51,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F51),VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F51)),0))*(1+(VLOOKUP(L51,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.408020892851138},{"$f":"(IF(I51>=1,IF(I51>=2,VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E51)+VLOOKUP(K51,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E51),VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E51)),0))*(1+(VLOOKUP(L51,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I51>=1,IF(I51>=2,VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G51)+VLOOKUP(K51,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G51),VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G51)),0))*(1+(VLOOKUP(L51,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.224062678553409},"single phase UG connect to turret",{"$f":"VLOOKUP(P51,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":1.08},"Ute/Utility",null,{"$f":"IF(S51>0.01,VLOOKUP(R51,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S51)/60),VLOOKUP(R51,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G51)/60))","v":7.44},0,69.744062678553405,{"$f":"IF(AK51=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL51)","v":21.438299558334133},"Normal",{"$f":"V51*VLOOKUP(X51,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D51=\"back office only\",0,(H51/60)*'Lookups & OH allocation'!$D$8)","v":34.507163181040127},{"$f":"SUM(AA51,V51,AB51)*'Lookups & OH allocation'!$D$18","v":3.2826706708496602},{"$f":"IF(AK51=0,\"No Volumes\",AO51/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK51)-W51","v":45.877659064140801},null,83.667492916030596,{"$f":"(V51+AA51+AF51)*'Lookups & OH allocation'!$C$58","v":10.298656468506879},null,10.298656468506879,185.14851162142503,{"$f":"IFERROR(VLOOKUP($C51,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},{"$f":"IFERROR(VLOOKUP(D51,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B51,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},35780.521962859668,76569.812978050992,21697]
[null,"Connection establishment charges","Underground service in turret/cabinet - multi phase ",null,60,20,80,80,1,"Elec Tech",null,"Normal",{"$f":"(IF(I52>=1,IF(I52>=2,VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F52)+VLOOKUP(K52,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F52),VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F52)),0))*(1+(VLOOKUP(L52,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.408020892851138},{"$f":"(IF(I52>=1,IF(I52>=2,VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E52)+VLOOKUP(K52,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E52),VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E52)),0))*(1+(VLOOKUP(L52,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.224062678553409},{"$f":"(IF(I52>=1,IF(I52>=2,VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G52)+VLOOKUP(K52,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G52),VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G52)),0))*(1+(VLOOKUP(L52,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":81.63208357140455},"multi phase UG connect to turret",{"$f":"VLOOKUP(P52,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":3.26},"Ute/Utility",null,{"$f":"IF(S52>0.01,VLOOKUP(R52,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S52)/60),VLOOKUP(R52,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G52)/60))","v":9.92},0,94.812083571404557,{"$f":"IF(AK52=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL52)","v":21.438299558334133},"Normal",{"$f":"V52*VLOOKUP(X52,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D52=\"back office only\",0,(H52/60)*'Lookups & OH allocation'!$D$8)","v":46.009550908053498},{"$f":"SUM(AA52,V52,AB52)*'Lookups & OH allocation'!$D$18","v":4.2377908958504769},{"$f":"IF(AK52=0,\"No Volumes\",AO52/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK52)-W52","v":45.877659064140815},null,96.125000868044793,{"$f":"(V52+AA52+AF52)*'Lookups & OH allocation'!$C$58","v":12.508910117469448},null,12.508910117469448,224.88429411525294,{"$f":"IFERROR(VLOOKUP($C52,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},{"$f":"IFERROR(VLOOKUP(D52,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B52,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},7117.515453366932,15231.38280929475,4316]
[null,"Connection establishment charges","Underground service with pole mounted fuse - single phase",null,60,20,80,160,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I53>=1,IF(I53>=2,VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F53)+VLOOKUP(K53,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F53),VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F53)),0))*(1+(VLOOKUP(L53,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I53>=1,IF(I53>=2,VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E53)+VLOOKUP(K53,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E53),VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E53)),0))*(1+(VLOOKUP(L53,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":122.44812535710682},{"$f":"(IF(I53>=1,IF(I53>=2,VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G53)+VLOOKUP(K53,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G53),VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G53)),0))*(1+(VLOOKUP(L53,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":163.2641671428091},"single phase UG service - pole",{"$f":"VLOOKUP(P53,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":7.48},"Truck",null,{"$f":"IF(S53>0.01,VLOOKUP(R53,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S53)/60),VLOOKUP(R53,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G53)/60))","v":31.959999999999997},0,202.7041671428091,{"$f":"IF(AK53=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL53)","v":21.438299558334133},"Normal",{"$f":"V53*VLOOKUP(X53,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D53=\"back office only\",0,(H53/60)*'Lookups & OH allocation'!$D$8)","v":92.019101816106996},{"$f":"SUM(AA53,V53,AB53)*'Lookups & OH allocation'!$D$18","v":8.2572855993405536},{"$f":"IF(AK53=0,\"No Volumes\",AO53/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK53)-W53","v":45.877659064140815},null,146.15404647958837,{"$f":"(V53+AA53+AF53)*'Lookups & OH allocation'!$C$58","v":21.810464626345091},null,21.810464626345091,392.1069778070767,{"$f":"IFERROR(VLOOKUP($C53,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},{"$f":"IFERROR(VLOOKUP(D53,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B53,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},8125.1155326086364,17387.632785309368,4927]
[null,"Connection establishment charges","Underground service with pole mounted fuse - multi phase",null,80,20,100,200,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I54>=1,IF(I54>=2,VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F54)+VLOOKUP(K54,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F54),VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F54)),0))*(1+(VLOOKUP(L54,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I54>=1,IF(I54>=2,VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E54)+VLOOKUP(K54,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E54),VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E54)),0))*(1+(VLOOKUP(L54,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":163.2641671428091},{"$f":"(IF(I54>=1,IF(I54>=2,VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G54)+VLOOKUP(K54,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G54),VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G54)),0))*(1+(VLOOKUP(L54,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":204.08020892851138},"multi phase UG service - pole",{"$f":"VLOOKUP(P54,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":22.45},"Truck",null,{"$f":"IF(S54>0.01,VLOOKUP(R54,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S54)/60),VLOOKUP(R54,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G54)/60))","v":39.950000000000003},0,266.48020892851139,{"$f":"IF(AK54=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL54)","v":21.438299558334133},"Normal",{"$f":"V54*VLOOKUP(X54,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D54=\"back office only\",0,(H54/60)*'Lookups & OH allocation'!$D$8)","v":115.02387727013377},{"$f":"SUM(AA54,V54,AB54)*'Lookups & OH allocation'!$D$18","v":10.523765981042992},{"$f":"IF(AK54=0,\"No Volumes\",AO54/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK54)-W54","v":45.877659064140801},null,171.42530231531757,{"$f":"(V54+AA54+AF54)*'Lookups & OH allocation'!$C$58","v":27.055350456247403},null,27.055350456247403,486.39916125841046,{"$f":"IFERROR(VLOOKUP($C54,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},{"$f":"IFERROR(VLOOKUP(D54,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B54,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},3237.183233308454,6927.5265186852612,1963]
[null,"Connection establishment charges","Basic connection – after hours","after hours",80,60,140,280,2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I55>=1,IF(I55>=2,VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F55)+VLOOKUP(K55,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F55),VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F55)),0))*(1+(VLOOKUP(L55,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":204.48836934636839},{"$f":"(IF(I55>=1,IF(I55>=2,VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E55)+VLOOKUP(K55,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E55),VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E55)),0))*(1+(VLOOKUP(L55,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":272.6511591284912},{"$f":"(IF(I55>=1,IF(I55>=2,VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G55)+VLOOKUP(K55,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G55),VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G55)),0))*(1+(VLOOKUP(L55,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":477.13952847485956},"multi phase UG service - pole",{"$f":"VLOOKUP(P55,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":22.45},"Truck",null,{"$f":"IF(S55>0.01,VLOOKUP(R55,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S55)/60),VLOOKUP(R55,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G55)/60))","v":55.93},0,555.5195284748595,{"$f":"IF(AK55=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL55)","v":32.981999320514049},"After Hours",{"$f":"V55*VLOOKUP(X55,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":27.775976423742975},null,60.757975744257024,{"$f":"IF(D55=\"back office only\",0,(H55/60)*'Lookups & OH allocation'!$D$8)","v":161.03342817818728},{"$f":"SUM(AA55,V55,AB55)*'Lookups & OH allocation'!$D$18","v":20.301260518145593},{"$f":"IF(AK55=0,\"No Volumes\",AO55/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK55)-W55","v":70.581013944832023},null,251.9157026411649,{"$f":"(V55+AA55+AF55)*'Lookups & OH allocation'!$C$58","v":51.136579884070578},null,51.136579884070578,919.32978674435196,{"$f":"IFERROR(VLOOKUP($C55,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D55,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B55,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},32.981999320514049,70.581013944832023,20]
[null,"Connection establishment charges","Connection establishment - wasted visit",null,5,20,25,50,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I56>=1,IF(I56>=2,VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F56)+VLOOKUP(K56,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F56),VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F56)),0))*(1+(VLOOKUP(L56,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I56>=1,IF(I56>=2,VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E56)+VLOOKUP(K56,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E56),VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E56)),0))*(1+(VLOOKUP(L56,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.204010446425569},{"$f":"(IF(I56>=1,IF(I56>=2,VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G56)+VLOOKUP(K56,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G56),VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G56)),0))*(1+(VLOOKUP(L56,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.020052232127846},"No materials charged",{"$f":"VLOOKUP(P56,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S56>0.01,VLOOKUP(R56,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S56)/60),VLOOKUP(R56,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G56)/60))","v":3.1},0,54.120052232127847,{"$f":"IF(AK56=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL56)","v":21.438299558334133},"Normal",{"$f":"V56*VLOOKUP(X56,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D56=\"back office only\",0,(H56/60)*'Lookups & OH allocation'!$D$8)","v":28.755969317533442},{"$f":"SUM(AA56,V56,AB56)*'Lookups & OH allocation'!$D$18","v":2.7244081104786155},{"$f":"IF(AK56=0,\"No Volumes\",AO56/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK56)-W56","v":45.877659064140815},null,77.358036492152877,{"$f":"(V56+AA56+AF56)*'Lookups & OH allocation'!$C$58","v":9.0067752698460151},null,9.0067752698460151,161.92316355246086,{"$f":"IFERROR(VLOOKUP($C56,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D56,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B56,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},21.438299558334133,45.877659064140815,13]
[null,"Temporary Disconnection/Reconnection"]
[null,"Temporary Disconnection/Reconnection","Disconnect/reconnect overhead service for facia repairs - single phase",null,40,40,{"$f":"SUM(E58:F58)","v":80},{"$f":"SUM(E58:F58)*I58","v":160},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I58>=1,IF(I58>=2,VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F58)+VLOOKUP(K58,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F58),VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F58)),0))*(1+(VLOOKUP(L58,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":81.63208357140455},{"$f":"(IF(I58>=1,IF(I58>=2,VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E58)+VLOOKUP(K58,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E58),VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E58)),0))*(1+(VLOOKUP(L58,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":81.63208357140455},{"$f":"(IF(I58>=1,IF(I58>=2,VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G58)+VLOOKUP(K58,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G58),VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G58)),0))*(1+(VLOOKUP(L58,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":163.2641671428091},"No materials charged",{"$f":"VLOOKUP(P58,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S58>0.01,VLOOKUP(R58,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S58)/60),VLOOKUP(R58,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G58)/60))","v":31.959999999999997},0,{"$f":"SUM(O58,Q58,T58,U58)","v":195.22416714280911},{"$f":"IF(AK58=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL58)","v":19.789199592308432},"Normal",{"$f":"V58*VLOOKUP(X58,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W58,Y58,Z58)","v":19.789199592308432},{"$f":"IF(D58=\"back office only\",0,(H58/60)*'Lookups & OH allocation'!$D$8)","v":92.019101816106996},{"$f":"SUM(AA58,V58,AB58)*'Lookups & OH allocation'!$D$18","v":8.0188581837696713},{"$f":"IF(AK58=0,\"No Volumes\",AO58/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK58)-W58","v":42.348608366899214},null,{"$f":"SUM(AB58:AE58)","v":142.38656836677586},{"$f":"(V58+AA58+AF58)*'Lookups & OH allocation'!$C$58","v":21.050856177501522},null,{"$f":"SUM(AG58,AH58)","v":21.050856177501522},{"$f":"V58+AA58+AF58+AI58","v":378.45079127939493},{"$f":"IFERROR(VLOOKUP($C58,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP(D58,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B58,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":12},{"$f":"IFERROR(W58*AK58,0)","v":395.78399184616865},{"$f":"IFERROR(AD58*AK58,0)","v":846.97216733798427},{"$f":"AL58*AK58","v":240}]
[null,"Temporary Disconnection/Reconnection","Disconnect/reconnect overhead service for facia repairs - multi phase",null,60,40,{"$f":"SUM(E59:F59)","v":100},{"$f":"SUM(E59:F59)*I59","v":200},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I59>=1,IF(I59>=2,VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F59)+VLOOKUP(K59,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F59),VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F59)),0))*(1+(VLOOKUP(L59,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":81.63208357140455},{"$f":"(IF(I59>=1,IF(I59>=2,VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E59)+VLOOKUP(K59,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E59),VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E59)),0))*(1+(VLOOKUP(L59,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":122.44812535710682},{"$f":"(IF(I59>=1,IF(I59>=2,VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G59)+VLOOKUP(K59,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G59),VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G59)),0))*(1+(VLOOKUP(L59,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":204.08020892851138},"No materials charged",{"$f":"VLOOKUP(P59,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S59>0.01,VLOOKUP(R59,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S59)/60),VLOOKUP(R59,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G59)/60))","v":39.950000000000003},0,{"$f":"SUM(O59,Q59,T59,U59)","v":244.0302089285114},{"$f":"IF(AK59=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL59)","v":19.789199592308432},"Normal",{"$f":"V59*VLOOKUP(X59,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W59,Y59,Z59)","v":19.789199592308432},{"$f":"IF(D59=\"back office only\",0,(H59/60)*'Lookups & OH allocation'!$D$8)","v":115.02387727013377},{"$f":"SUM(AA59,V59,AB59)*'Lookups & OH allocation'!$D$18","v":9.8943626287007707},{"$f":"IF(AK59=0,\"No Volumes\",AO59/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK59)-W59","v":42.348608366899214},null,{"$f":"SUM(AB59:AE59)","v":167.26684826573376},{"$f":"(V59+AA59+AF59)*'Lookups & OH allocation'!$C$58","v":25.390980524728008},null,{"$f":"SUM(AG59,AH59)","v":25.390980524728008},{"$f":"V59+AA59+AF59+AI59","v":456.47723731128156},{"$f":"IFERROR(VLOOKUP($C59,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP(D59,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B59,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":12},{"$f":"IFERROR(W59*AK59,0)","v":395.78399184616865},{"$f":"IFERROR(AD59*AK59,0)","v":846.97216733798427},{"$f":"AL59*AK59","v":240}]
[null,"Temporary Disconnection/Reconnection","Temporary disconnect/reconnect – retailer requested outage",null,30,40,{"$f":"SUM(E60:F60)","v":70},{"$f":"SUM(E60:F60)*I60","v":140},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I60>=1,IF(I60>=2,VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F60)+VLOOKUP(K60,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F60),VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F60)),0))*(1+(VLOOKUP(L60,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":81.63208357140455},{"$f":"(IF(I60>=1,IF(I60>=2,VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E60)+VLOOKUP(K60,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E60),VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E60)),0))*(1+(VLOOKUP(L60,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.224062678553409},{"$f":"(IF(I60>=1,IF(I60>=2,VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G60)+VLOOKUP(K60,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G60),VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G60)),0))*(1+(VLOOKUP(L60,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":142.85614624995796},"No materials charged",{"$f":"VLOOKUP(P60,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S60>0.01,VLOOKUP(R60,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S60)/60),VLOOKUP(R60,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G60)/60))","v":8.6800000000000015},0,{"$f":"SUM(O60,Q60,T60,U60)","v":151.53614624995797},{"$f":"IF(AK60=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL60)","v":19.789199592308432},"Normal",{"$f":"V60*VLOOKUP(X60,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W60,Y60,Z60)","v":19.789199592308432},{"$f":"IF(D60=\"back office only\",0,(H60/60)*'Lookups & OH allocation'!$D$8)","v":80.516714089093639},{"$f":"SUM(AA60,V60,AB60)*'Lookups & OH allocation'!$D$18","v":6.5774338877813916},{"$f":"IF(AK60=0,\"No Volumes\",AO60/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK60)-W60","v":42.348608366899214},null,{"$f":"SUM(AB60:AE60)","v":129.44275634377425},{"$f":"(V60+AA60+AF60)*'Lookups & OH allocation'!$C$58","v":17.715241218757797},{"$f":"AJ41","v":46.87790645024279},{"$f":"SUM(AG60,AH60)","v":64.593147669000587},{"$f":"V60+AA60+AF60+AI60","v":365.36124985504125},{"$f":"IFERROR(VLOOKUP($C60,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D60,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B60,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":12},{"$f":"IFERROR(W60*AK60,0)","v":19.789199592308432},{"$f":"IFERROR(AD60*AK60,0)","v":42.348608366899214},{"$f":"AL60*AK60","v":12}]
[null,"Temporary Disconnection/Reconnection","Temporary disconnect/reconnect – after hours","after hours",60,60,{"$f":"SUM(E61:F61)","v":120},{"$f":"SUM(E61:F61)*I61","v":240},2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I61>=1,IF(I61>=2,VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F61)+VLOOKUP(K61,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F61),VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F61)),0))*(1+(VLOOKUP(L61,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":204.48836934636839},{"$f":"(IF(I61>=1,IF(I61>=2,VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E61)+VLOOKUP(K61,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E61),VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E61)),0))*(1+(VLOOKUP(L61,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":204.48836934636839},{"$f":"(IF(I61>=1,IF(I61>=2,VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G61)+VLOOKUP(K61,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G61),VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G61)),0))*(1+(VLOOKUP(L61,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":408.97673869273677},"No materials charged",{"$f":"VLOOKUP(P61,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S61>0.01,VLOOKUP(R61,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S61)/60),VLOOKUP(R61,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G61)/60))","v":47.94},0,{"$f":"SUM(O61,Q61,T61,U61)","v":456.91673869273677},{"$f":"IF(AK61=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL61)","v":32.981999320514049},"After Hours",{"$f":"V61*VLOOKUP(X61,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":22.845836934636839},null,{"$f":"SUM(W61,Y61,Z61)","v":55.827836255150885},{"$f":"IF(D61=\"back office only\",0,(H61/60)*'Lookups & OH allocation'!$D$8)","v":138.02865272416051},{"$f":"SUM(AA61,V61,AB61)*'Lookups & OH allocation'!$D$18","v":16.996437696378596},{"$f":"IF(AK61=0,\"No Volumes\",AO61/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK61)-W61","v":70.581013944832023},null,{"$f":"SUM(AB61:AE61)","v":225.60610436537112},{"$f":"(V61+AA61+AF61)*'Lookups & OH allocation'!$C$58","v":43.488855011550946},null,{"$f":"SUM(AG61,AH61)","v":43.488855011550946},{"$f":"V61+AA61+AF61+AI61","v":781.83953432480985},{"$f":"IFERROR(VLOOKUP($C61,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D61,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B61,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W61*AK61,0)","v":32.981999320514049},{"$f":"IFERROR(AD61*AK61,0)","v":70.581013944832023},{"$f":"AL61*AK61","v":20}]
[null,"Temporary Disconnection/Reconnection","Temporary disconnect/reconnect – wasted visit",null,10,20,{"$f":"SUM(E62:F62)","v":30},{"$f":"SUM(E62:F62)*I62","v":60},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I62>=1,IF(I62>=2,VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F62)+VLOOKUP(K62,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F62),VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F62)),0))*(1+(VLOOKUP(L62,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I62>=1,IF(I62>=2,VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E62)+VLOOKUP(K62,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E62),VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E62)),0))*(1+(VLOOKUP(L62,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.408020892851138},{"$f":"(IF(I62>=1,IF(I62>=2,VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G62)+VLOOKUP(K62,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G62),VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G62)),0))*(1+(VLOOKUP(L62,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.224062678553409},"No materials charged",{"$f":"VLOOKUP(P62,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S62>0.01,VLOOKUP(R62,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S62)/60),VLOOKUP(R62,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G62)/60))","v":11.984999999999999},0,{"$f":"SUM(O62,Q62,T62,U62)","v":73.209062678553408},{"$f":"IF(AK62=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL62)","v":19.789199592308432},"Normal",{"$f":"V62*VLOOKUP(X62,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W62,Y62,Z62)","v":19.789199592308432},{"$f":"IF(D62=\"back office only\",0,(H62/60)*'Lookups & OH allocation'!$D$8)","v":34.507163181040127},{"$f":"SUM(AA62,V62,AB62)*'Lookups & OH allocation'!$D$18","v":3.3300970714419256},{"$f":"IF(AK62=0,\"No Volumes\",AO62/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK62)-W62","v":42.348608366899214},null,{"$f":"SUM(AB62:AE62)","v":80.185868619381267},{"$f":"(V62+AA62+AF62)*'Lookups & OH allocation'!$C$58","v":10.20054530943532},null,{"$f":"SUM(AG62,AH62)","v":10.20054530943532},{"$f":"V62+AA62+AF62+AI62","v":183.38467619967844},{"$f":"IFERROR(VLOOKUP($C62,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D62,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B62,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":12},{"$f":"IFERROR(W62*AK62,0)","v":19.789199592308432},{"$f":"IFERROR(AD62*AK62,0)","v":42.348608366899214},{"$f":"AL62*AK62","v":12}]
["X","Basic connection alteration  "]
[null,"Basic connection alteration  ","Connection alteration – overhead single phase",null,40,20,{"$f":"SUM(E64:F64)","v":60},{"$f":"SUM(E64:F64)*I64","v":120},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I64>=1,IF(I64>=2,VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F64)+VLOOKUP(K64,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F64),VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F64)),0))*(1+(VLOOKUP(L64,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I64>=1,IF(I64>=2,VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E64)+VLOOKUP(K64,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E64),VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E64)),0))*(1+(VLOOKUP(L64,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":81.63208357140455},{"$f":"(IF(I64>=1,IF(I64>=2,VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G64)+VLOOKUP(K64,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G64),VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G64)),0))*(1+(VLOOKUP(L64,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":122.44812535710682},"No materials charged",{"$f":"VLOOKUP(P64,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S64>0.01,VLOOKUP(R64,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S64)/60),VLOOKUP(R64,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G64)/60))","v":23.97},0,{"$f":"SUM(O64,Q64,T64,U64)","v":146.41812535710682},{"$f":"IF(AK64=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL64)","v":21.438299558334133},"Normal",{"$f":"V64*VLOOKUP(X64,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W64,Y64,Z64)","v":21.438299558334133},{"$f":"IF(D64=\"back office only\",0,(H64/60)*'Lookups & OH allocation'!$D$8)","v":69.014326362080254},{"$f":"SUM(AA64,V64,AB64)*'Lookups & OH allocation'!$D$18","v":6.1864237725090128},{"$f":"IF(AK64=0,\"No Volumes\",AO64/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK64)-W64","v":45.877659064140815},null,{"$f":"SUM(AB64:AE64)","v":121.07840919873009},{"$f":"(V64+AA64+AF64)*'Lookups & OH allocation'!$C$58","v":17.018261729324674},null,{"$f":"SUM(AG64,AH64)","v":17.018261729324674},{"$f":"V64+AA64+AF64+AI64","v":305.9530958434957},{"$f":"IFERROR(VLOOKUP($C64,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},{"$f":"IFERROR(VLOOKUP(D64,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B64,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},{"$f":"IFERROR(W64*AK64,0)","v":15264.069285533902},{"$f":"IFERROR(AD64*AK64,0)","v":32664.893253668259},{"$f":"AL64*AK64","v":9256}]
[null,"Basic connection alteration  ","Connection alteration – overhead multi phase",null,60,20,80,160,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I65>=1,IF(I65>=2,VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F65)+VLOOKUP(K65,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F65),VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F65)),0))*(1+(VLOOKUP(L65,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I65>=1,IF(I65>=2,VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E65)+VLOOKUP(K65,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E65),VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E65)),0))*(1+(VLOOKUP(L65,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":122.44812535710682},{"$f":"(IF(I65>=1,IF(I65>=2,VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G65)+VLOOKUP(K65,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G65),VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G65)),0))*(1+(VLOOKUP(L65,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":163.2641671428091},"No materials charged",{"$f":"VLOOKUP(P65,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S65>0.01,VLOOKUP(R65,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S65)/60),VLOOKUP(R65,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G65)/60))","v":31.959999999999997},0,195.22416714280911,{"$f":"IF(AK65=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL65)","v":21.438299558334133},"Normal",{"$f":"V65*VLOOKUP(X65,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D65=\"back office only\",0,(H65/60)*'Lookups & OH allocation'!$D$8)","v":92.019101816106996},{"$f":"SUM(AA65,V65,AB65)*'Lookups & OH allocation'!$D$18","v":8.0619282174401121},{"$f":"IF(AK65=0,\"No Volumes\",AO65/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK65)-W65","v":45.877659064140801},null,145.95868909768791,{"$f":"(V65+AA65+AF65)*'Lookups & OH allocation'!$C$58","v":21.358386076551156},null,21.358386076551156,383.97954187538232,{"$f":"IFERROR(VLOOKUP($C65,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},{"$f":"IFERROR(VLOOKUP(D65,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B65,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},3301.4981319834565,7065.1594958776832,2002]
[null,"Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground single phase to turret",null,50,20,70,70,1,"Elec Tech",null,"Normal",{"$f":"(IF(I66>=1,IF(I66>=2,VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F66)+VLOOKUP(K66,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F66),VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F66)),0))*(1+(VLOOKUP(L66,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.408020892851138},{"$f":"(IF(I66>=1,IF(I66>=2,VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E66)+VLOOKUP(K66,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E66),VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E66)),0))*(1+(VLOOKUP(L66,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.020052232127846},{"$f":"(IF(I66>=1,IF(I66>=2,VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G66)+VLOOKUP(K66,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G66),VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G66)),0))*(1+(VLOOKUP(L66,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":71.42807312497898},"No materials charged",{"$f":"VLOOKUP(P66,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S66>0.01,VLOOKUP(R66,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S66)/60),VLOOKUP(R66,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G66)/60))","v":27.965},0,99.393073124978983,{"$f":"IF(AK66=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL66)","v":21.438299558334133},"Normal",{"$f":"V66*VLOOKUP(X66,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D66=\"back office only\",0,(H66/60)*'Lookups & OH allocation'!$D$8)","v":40.25835704454682},{"$f":"SUM(AA66,V66,AB66)*'Lookups & OH allocation'!$D$18","v":4.2072283222840356},{"$f":"IF(AK66=0,\"No Volumes\",AO66/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK66)-W66","v":45.877659064140801},null,90.343244430971652,{"$f":"(V66+AA66+AF66)*'Lookups & OH allocation'!$C$58","v":12.438184948031374},null,12.438184948031374,223.61280206231615,{"$f":"IFERROR(VLOOKUP($C66,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP(D66,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B66,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},836.0936827750312,1789.2287035014913,507]
[null,"Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground single phase to pole",null,50,20,{"$f":"SUM(E67:F67)","v":70},{"$f":"SUM(E67:F67)*I67","v":140},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I67>=1,IF(I67>=2,VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F67)+VLOOKUP(K67,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F67),VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F67)),0))*(1+(VLOOKUP(L67,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I67>=1,IF(I67>=2,VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E67)+VLOOKUP(K67,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E67),VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E67)),0))*(1+(VLOOKUP(L67,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.04010446425569},{"$f":"(IF(I67>=1,IF(I67>=2,VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G67)+VLOOKUP(K67,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G67),VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G67)),0))*(1+(VLOOKUP(L67,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":142.85614624995796},"No materials charged",{"$f":"VLOOKUP(P67,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S67>0.01,VLOOKUP(R67,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S67)/60),VLOOKUP(R67,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G67)/60))","v":27.965},0,{"$f":"SUM(O67,Q67,T67,U67)","v":170.82114624995796},{"$f":"IF(AK67=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL67)","v":21.438299558334133},"Normal",{"$f":"V67*VLOOKUP(X67,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W67,Y67,Z67)","v":21.438299558334133},{"$f":"IF(D67=\"back office only\",0,(H67/60)*'Lookups & OH allocation'!$D$8)","v":80.516714089093639},{"$f":"SUM(AA67,V67,AB67)*'Lookups & OH allocation'!$D$18","v":7.1241759949745633},{"$f":"IF(AK67=0,\"No Volumes\",AO67/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK67)-W67","v":45.877659064140801},null,{"$f":"SUM(AB67:AE67)","v":133.51854914820899},{"$f":"(V67+AA67+AF67)*'Lookups & OH allocation'!$C$58","v":19.188323902937913},null,{"$f":"SUM(AG67,AH67)","v":19.188323902937913},{"$f":"V67+AA67+AF67+AI67","v":344.96631885943896},{"$f":"IFERROR(VLOOKUP($C67,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},{"$f":"IFERROR(VLOOKUP(D67,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B67,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},{"$f":"IFERROR(W67*AK67,0)","v":4673.5493037168408},{"$f":"IFERROR(AD67*AK67,0)","v":10001.329675982695},{"$f":"AL67*AK67","v":2834}]
[null,"Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground multi phase to turret",null,70,20,90,90,1,"Elec Tech",null,"Normal",{"$f":"(IF(I68>=1,IF(I68>=2,VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F68)+VLOOKUP(K68,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F68),VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F68)),0))*(1+(VLOOKUP(L68,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.408020892851138},{"$f":"(IF(I68>=1,IF(I68>=2,VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E68)+VLOOKUP(K68,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E68),VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E68)),0))*(1+(VLOOKUP(L68,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":71.42807312497898},{"$f":"(IF(I68>=1,IF(I68>=2,VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G68)+VLOOKUP(K68,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G68),VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G68)),0))*(1+(VLOOKUP(L68,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":91.836094017830121},"No materials charged",{"$f":"VLOOKUP(P68,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S68>0.01,VLOOKUP(R68,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S68)/60),VLOOKUP(R68,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G68)/60))","v":35.954999999999998},0,127.79109401783012,{"$f":"IF(AK68=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL68)","v":21.438299558334133},"Normal",{"$f":"V68*VLOOKUP(X68,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D68=\"back office only\",0,(H68/60)*'Lookups & OH allocation'!$D$8)","v":51.760744771560191},{"$f":"SUM(AA68,V68,AB68)*'Lookups & OH allocation'!$D$18","v":5.2493191464464113},{"$f":"IF(AK68=0,\"No Volumes\",AO68/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK68)-W68","v":45.877659064140801},null,102.88772298214741,{"$f":"(V68+AA68+AF68)*'Lookups & OH allocation'!$C$58","v":14.849698165284558},null,14.849698165284558,266.9668147235962,{"$f":"IFERROR(VLOOKUP($C68,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP(D68,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B68,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},836.0936827750312,1789.2287035014913,507]
[null,"Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground multi phase to pole",null,70,20,{"$f":"SUM(E69:F69)","v":90},{"$f":"SUM(E69:F69)*I69","v":180},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I69>=1,IF(I69>=2,VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F69)+VLOOKUP(K69,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F69),VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F69)),0))*(1+(VLOOKUP(L69,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I69>=1,IF(I69>=2,VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E69)+VLOOKUP(K69,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E69),VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E69)),0))*(1+(VLOOKUP(L69,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":142.85614624995796},{"$f":"(IF(I69>=1,IF(I69>=2,VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G69)+VLOOKUP(K69,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G69),VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G69)),0))*(1+(VLOOKUP(L69,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":183.67218803566024},"No materials charged",{"$f":"VLOOKUP(P69,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S69>0.01,VLOOKUP(R69,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S69)/60),VLOOKUP(R69,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G69)/60))","v":35.954999999999998},0,{"$f":"SUM(O69,Q69,T69,U69)","v":219.62718803566025},{"$f":"IF(AK69=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL69)","v":21.438299558334133},"Normal",{"$f":"V69*VLOOKUP(X69,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W69,Y69,Z69)","v":21.438299558334133},{"$f":"IF(D69=\"back office only\",0,(H69/60)*'Lookups & OH allocation'!$D$8)","v":103.52148954312038},{"$f":"SUM(AA69,V69,AB69)*'Lookups & OH allocation'!$D$18","v":8.9996804399056618},{"$f":"IF(AK69=0,\"No Volumes\",AO69/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK69)-W69","v":45.877659064140801},null,{"$f":"SUM(AB69:AE69)","v":158.39882904716683},{"$f":"(V69+AA69+AF69)*'Lookups & OH allocation'!$C$58","v":23.528448250164395},null,{"$f":"SUM(AG69,AH69)","v":23.528448250164395},{"$f":"V69+AA69+AF69+AI69","v":422.99276489132558},{"$f":"IFERROR(VLOOKUP($C69,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP(D69,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B69,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},{"$f":"IFERROR(W69*AK69,0)","v":3794.5790218251418},{"$f":"IFERROR(AD69*AK69,0)","v":8120.3456543529219},{"$f":"AL69*AK69","v":2301}]
[null,"Basic connection alteration  ","Augment single phase overhead service to multi phase supply",null,95,20,115,230,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I70>=1,IF(I70>=2,VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F70)+VLOOKUP(K70,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F70),VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F70)),0))*(1+(VLOOKUP(L70,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I70>=1,IF(I70>=2,VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E70)+VLOOKUP(K70,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E70),VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E70)),0))*(1+(VLOOKUP(L70,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":193.87619848208581},{"$f":"(IF(I70>=1,IF(I70>=2,VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G70)+VLOOKUP(K70,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G70),VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G70)),0))*(1+(VLOOKUP(L70,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":234.69224026778809},"multi phase OH service",{"$f":"VLOOKUP(P70,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":241.25},"Truck",null,{"$f":"IF(S70>0.01,VLOOKUP(R70,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S70)/60),VLOOKUP(R70,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G70)/60))","v":45.942500000000003},0,521.88474026778806,{"$f":"IF(AK70=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL70)","v":21.438299558334133},"Normal",{"$f":"V70*VLOOKUP(X70,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D70=\"back office only\",0,(H70/60)*'Lookups & OH allocation'!$D$8)","v":132.27745886065384},{"$f":"SUM(AA70,V70,AB70)*'Lookups & OH allocation'!$D$18","v":17.644858908299714},{"$f":"IF(AK70=0,\"No Volumes\",AO70/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK70)-W70","v":45.877659064140815},null,195.79997683309438,{"$f":"(V70+AA70+AF70)*'Lookups & OH allocation'!$C$58","v":43.534345681227855},null,43.534345681227855,782.65736234044437,{"$f":"IFERROR(VLOOKUP($C70,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP(D70,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B70,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},128.62979735000479,275.26595438484492,78]
[null,"Basic connection alteration  ","Augment multi phase overhead service to single phase supply",null,75,20,95,190,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I71>=1,IF(I71>=2,VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F71)+VLOOKUP(K71,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F71),VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F71)),0))*(1+(VLOOKUP(L71,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I71>=1,IF(I71>=2,VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E71)+VLOOKUP(K71,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E71),VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E71)),0))*(1+(VLOOKUP(L71,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":153.06015669638353},{"$f":"(IF(I71>=1,IF(I71>=2,VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G71)+VLOOKUP(K71,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G71),VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G71)),0))*(1+(VLOOKUP(L71,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":193.87619848208581},"single phase OH service",{"$f":"VLOOKUP(P71,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":121.62},"Truck",null,{"$f":"IF(S71>0.01,VLOOKUP(R71,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S71)/60),VLOOKUP(R71,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G71)/60))","v":37.952499999999993},0,353.44869848208577,{"$f":"IF(AK71=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL71)","v":21.438299558334133},"Normal",{"$f":"V71*VLOOKUP(X71,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D71=\"back office only\",0,(H71/60)*'Lookups & OH allocation'!$D$8)","v":109.27268340662707},{"$f":"SUM(AA71,V71,AB71)*'Lookups & OH allocation'!$D$18","v":12.64494221781381},{"$f":"IF(AK71=0,\"No Volumes\",AO71/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK71)-W71","v":45.877659064140815},null,167.79528468858169,{"$f":"(V71+AA71+AF71)*'Lookups & OH allocation'!$C$58","v":31.963986452738194},null,31.963986452738194,574.64626918173974,{"$f":"IFERROR(VLOOKUP($C71,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},{"$f":"IFERROR(VLOOKUP(D71,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B71,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},1093.3532774750408,2339.7606122711813,663]
[null,"Basic connection alteration  ","Augment single phase overhead service to underground supply (turret)",null,55,20,75,150,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I72>=1,IF(I72>=2,VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F72)+VLOOKUP(K72,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F72),VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F72)),0))*(1+(VLOOKUP(L72,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I72>=1,IF(I72>=2,VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E72)+VLOOKUP(K72,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E72),VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E72)),0))*(1+(VLOOKUP(L72,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":112.24411491068126},{"$f":"(IF(I72>=1,IF(I72>=2,VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G72)+VLOOKUP(K72,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G72),VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G72)),0))*(1+(VLOOKUP(L72,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":153.06015669638353},"single phase UG connect to turret",{"$f":"VLOOKUP(P72,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":1.08},"Truck",null,{"$f":"IF(S72>0.01,VLOOKUP(R72,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S72)/60),VLOOKUP(R72,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G72)/60))","v":29.962499999999999},0,184.10265669638355,{"$f":"IF(AK72=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL72)","v":21.438299558334133},"Normal",{"$f":"V72*VLOOKUP(X72,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D72=\"back office only\",0,(H72/60)*'Lookups & OH allocation'!$D$8)","v":86.267907952600325},{"$f":"SUM(AA72,V72,AB72)*'Lookups & OH allocation'!$D$18","v":7.621258787016493},{"$f":"IF(AK72=0,\"No Volumes\",AO72/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK72)-W72","v":45.877659064140815},null,139.76682580375763,{"$f":"(V72+AA72+AF72)*'Lookups & OH allocation'!$C$58","v":20.338628363244197},null,20.338628363244197,365.64641042171951,{"$f":"IFERROR(VLOOKUP($C72,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},{"$f":"IFERROR(VLOOKUP(D72,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B72,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},1329.1745726167162,2844.4148619767307,806]
[null,"Basic connection alteration  ","Augment multi phase overhead service to underground supply (turret)",null,75,20,95,190,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I73>=1,IF(I73>=2,VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F73)+VLOOKUP(K73,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F73),VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F73)),0))*(1+(VLOOKUP(L73,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I73>=1,IF(I73>=2,VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E73)+VLOOKUP(K73,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E73),VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E73)),0))*(1+(VLOOKUP(L73,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":153.06015669638353},{"$f":"(IF(I73>=1,IF(I73>=2,VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G73)+VLOOKUP(K73,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G73),VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G73)),0))*(1+(VLOOKUP(L73,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":193.87619848208581},"single phase UG connect to turret",{"$f":"VLOOKUP(P73,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":1.08},"Truck",null,{"$f":"IF(S73>0.01,VLOOKUP(R73,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S73)/60),VLOOKUP(R73,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G73)/60))","v":37.952499999999993},0,232.90869848208581,{"$f":"IF(AK73=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL73)","v":21.438299558334133},"Normal",{"$f":"V73*VLOOKUP(X73,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D73=\"back office only\",0,(H73/60)*'Lookups & OH allocation'!$D$8)","v":109.27268340662707},{"$f":"SUM(AA73,V73,AB73)*'Lookups & OH allocation'!$D$18","v":9.4967632319475896},{"$f":"IF(AK73=0,\"No Volumes\",AO73/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK73)-W73","v":45.877659064140801},null,164.64710570271546,{"$f":"(V73+AA73+AF73)*'Lookups & OH allocation'!$C$58","v":24.678752710470675},null,24.678752710470675,443.67285645360607,{"$f":"IFERROR(VLOOKUP($C73,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},{"$f":"IFERROR(VLOOKUP(D73,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B73,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},750.34048454169465,1605.7180672449281,455]
[null,"Basic connection alteration  ","Augment single phase overhead service to underground supply (pole)",null,75,20,95,190,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I74>=1,IF(I74>=2,VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F74)+VLOOKUP(K74,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F74),VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F74)),0))*(1+(VLOOKUP(L74,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I74>=1,IF(I74>=2,VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E74)+VLOOKUP(K74,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E74),VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E74)),0))*(1+(VLOOKUP(L74,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":153.06015669638353},{"$f":"(IF(I74>=1,IF(I74>=2,VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G74)+VLOOKUP(K74,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G74),VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G74)),0))*(1+(VLOOKUP(L74,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":193.87619848208581},"single phase UG service - pole",{"$f":"VLOOKUP(P74,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":7.48},"Truck",null,{"$f":"IF(S74>0.01,VLOOKUP(R74,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S74)/60),VLOOKUP(R74,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G74)/60))","v":37.952499999999993},0,239.30869848208579,{"$f":"IF(AK74=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL74)","v":21.438299558334133},"Normal",{"$f":"V74*VLOOKUP(X74,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D74=\"back office only\",0,(H74/60)*'Lookups & OH allocation'!$D$8)","v":109.27268340662707},{"$f":"SUM(AA74,V74,AB74)*'Lookups & OH allocation'!$D$18","v":9.6639139330388772},{"$f":"IF(AK74=0,\"No Volumes\",AO74/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK74)-W74","v":45.877659064140815},null,164.81425640380678,{"$f":"(V74+AA74+AF74)*'Lookups & OH allocation'!$C$58","v":25.065557886764953},null,25.065557886764953,450.62681233099164,{"$f":"IFERROR(VLOOKUP($C74,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP(D74,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B74,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},85.753198233336533,183.51063625656326,52]
[null,"Basic connection alteration  ","Augment multi phase overhead service to underground supply (pole)",null,95,20,115,230,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I75>=1,IF(I75>=2,VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F75)+VLOOKUP(K75,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F75),VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F75)),0))*(1+(VLOOKUP(L75,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I75>=1,IF(I75>=2,VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E75)+VLOOKUP(K75,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E75),VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E75)),0))*(1+(VLOOKUP(L75,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":193.87619848208581},{"$f":"(IF(I75>=1,IF(I75>=2,VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G75)+VLOOKUP(K75,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G75),VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G75)),0))*(1+(VLOOKUP(L75,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":234.69224026778809},"multi phase UG service - pole",{"$f":"VLOOKUP(P75,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":22.45},"Truck",null,{"$f":"IF(S75>0.01,VLOOKUP(R75,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S75)/60),VLOOKUP(R75,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G75)/60))","v":45.942500000000003},0,303.08474026778811,{"$f":"IF(AK75=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL75)","v":21.438299558334133},"Normal",{"$f":"V75*VLOOKUP(X75,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D75=\"back office only\",0,(H75/60)*'Lookups & OH allocation'!$D$8)","v":132.27745886065384},{"$f":"SUM(AA75,V75,AB75)*'Lookups & OH allocation'!$D$18","v":11.930394314741317},{"$f":"IF(AK75=0,\"No Volumes\",AO75/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK75)-W75","v":45.877659064140815},null,190.08551223953594,{"$f":"(V75+AA75+AF75)*'Lookups & OH allocation'!$C$58","v":30.310443716667265},null,30.310443716667265,544.9189957823254,{"$f":"IFERROR(VLOOKUP($C75,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D75,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B75,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},64.314898675002397,137.63297719242246,39]
[null,"Basic connection alteration  ","Basic connection alteration – after hours","after hours",95,60,155,310,2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I76>=1,IF(I76>=2,VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F76)+VLOOKUP(K76,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F76),VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F76)),0))*(1+(VLOOKUP(L76,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":204.48836934636839},{"$f":"(IF(I76>=1,IF(I76>=2,VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E76)+VLOOKUP(K76,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E76),VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E76)),0))*(1+(VLOOKUP(L76,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":323.77325146508326},{"$f":"(IF(I76>=1,IF(I76>=2,VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G76)+VLOOKUP(K76,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G76),VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G76)),0))*(1+(VLOOKUP(L76,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":528.26162081145162},"No materials charged",{"$f":"VLOOKUP(P76,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S76>0.01,VLOOKUP(R76,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S76)/60),VLOOKUP(R76,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G76)/60))","v":61.922499999999999},0,590.18412081145163,{"$f":"IF(AK76=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL76)","v":32.981999320514049},"After Hours",{"$f":"V76*VLOOKUP(X76,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":29.509206040572582},null,62.491205361086628,{"$f":"IF(D76=\"back office only\",0,(H76/60)*'Lookups & OH allocation'!$D$8)","v":178.28700976870732},{"$f":"SUM(AA76,V76,AB76)*'Lookups & OH allocation'!$D$18","v":21.702490161411447},{"$f":"IF(AK76=0,\"No Volumes\",AO76/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK76)-W76","v":70.581013944832023},null,270.57051387495079,{"$f":"(V76+AA76+AF76)*'Lookups & OH allocation'!$C$58","v":54.379179978797104},null,54.379179978797104,977.62502002628617,{"$f":"IFERROR(VLOOKUP($C76,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D76,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B76,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},32.981999320514049,70.581013944832023,20]
[null,"Basic connection alteration  ","Basic connection wasted visit",null,7.5,20,27.5,55,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I77>=1,IF(I77>=2,VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F77)+VLOOKUP(K77,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F77),VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(F77)),0))*(1+(VLOOKUP(L77,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":40.816041785702275},{"$f":"(IF(I77>=1,IF(I77>=2,VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E77)+VLOOKUP(K77,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E77),VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(E77)),0))*(1+(VLOOKUP(L77,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":15.306015669638352},{"$f":"(IF(I77>=1,IF(I77>=2,VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G77)+VLOOKUP(K77,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G77),VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,4,FALSE)/60*(G77)),0))*(1+(VLOOKUP(L77,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":56.122057455340631},"No materials charged",{"$f":"VLOOKUP(P77,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S77>0.01,VLOOKUP(R77,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S77)/60),VLOOKUP(R77,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G77)/60))","v":10.986249999999998},0,67.108307455340622,{"$f":"IF(AK77=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr2'!AL77)","v":21.438299558334133},"Normal",{"$f":"V77*VLOOKUP(X77,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D77=\"back office only\",0,(H77/60)*'Lookups & OH allocation'!$D$8)","v":31.631566249286781},{"$f":"SUM(AA77,V77,AB77)*'Lookups & OH allocation'!$D$18","v":3.1387290494959776},{"$f":"IF(AK77=0,\"No Volumes\",AO77/'Lookups & OH allocation'!$D$22*'Lookups & OH allocation'!$D$21/AK77)-W77","v":45.877659064140815},null,80.647954362923571,{"$f":"(V77+AA77+AF77)*'Lookups & OH allocation'!$C$58","v":9.965559665081642},null,9.965559665081642,179.16012104167999,{"$f":"IFERROR(VLOOKUP($C77,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D77,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B77,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},21.438299558334133,45.877659064140815,13]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M5:M77)","v":3452.0167340257667},{"$f":"SUM(N5:N77)","v":6625.4358845110164},{"$f":"SUM(O5:O77)","v":10077.45261853679}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O79-N79-M79<=0.1,\"TRUE\",\"FALSE\")","v":"TRUE"}]

{"sheet":"Cost buildup Yr3","index":11,"n_rows":80,"n_cols":41,"rows_kept":80,"cut":false,"hidden":false,"merged":[[0,38,0,39],[1,4,1,21],[1,22,1,25],[1,27,1,31],[1,32,1,33]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM2:AN2)","v":2750773.4423955008}]
[null,null,null,null,"Cost Buildup Direct Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Administration and Supervision",null,null,null,"TOTAL","CAM  Overheads (Capex & Opex)",null,null,null,null,"Other",null,"TOTAL","TOTAL FEE",{"$f":"SUM(AK5:AK78)","v":61938},null,{"$f":"SUM(AM4:AM78)","v":847022.26824988332},{"$f":"SUM(AN4:AN78)","v":1903751.1741456173},{"$f":"'Master Data'!I14","v":"2021-22"}]
[null,"Service group","Service type",null,"Task time (mins)","Travel time (mins)","Total Mins Per Person","Total Mins","No. of Crew","Crew 1 Skill Level","Crew 2 Skill Level","Gross up for After Hours/ Premium","Labour Travel Cost","Labour Task Cost","Labour Cost","Type of Connection","Material Cost","Vehicle Type","Vehicle time (mins)","Vehicle Cost","Other Direct Costs","Total Direct Costs","Supervision & Customer Team","Premium Service","Premium service cost","Administration cost","Total Direct & Supervision","WSD overheads Hourly rate (indirect cost)","Shared Services overheads % expenditure","Under Recovered Overheads","Other 2","Total  Overheads","Profit Margin","Other","Total Other","Total Fee","Volumes","Customer task time","Cost recovery ","Cost recovery","Total Task Time (Customer Group)"]
["X","De-energisation, re-energisation, special reads and retail contract terminations"]
[null,"De-energistion, re-energisation and special reads","Site visit - no appointment",null,8,10,{"$f":"SUM(E5:F5)","v":18},{"$f":"SUM(E5:F5)*I5","v":18},1,"Elec Tech",null,"Normal",{"$f":"(IF(I5>=1,IF(I5>=2,VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F5)+VLOOKUP(K5,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F5),VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F5)),0))*(1+(VLOOKUP(L5,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.254010097613053},{"$f":"(IF(I5>=1,IF(I5>=2,VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E5)+VLOOKUP(K5,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E5),VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E5)),0))*(1+(VLOOKUP(L5,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":8.2032080780904426},{"$f":"(IF(I5>=1,IF(I5>=2,VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G5)+VLOOKUP(K5,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G5),VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G5)),0))*(1+(VLOOKUP(L5,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":18.457218175703495},"No materials charged",{"$f":"VLOOKUP(P5,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S5>0.01,VLOOKUP(R5,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S5)/60),VLOOKUP(R5,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G5)/60))","v":2.2320000000000002},0,{"$f":"SUM(O5,Q5,T5,U5)","v":20.689218175703495},{"$f":"IF(AK5=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL5)","v":13.192799728205621},"Normal",{"$f":"V5*VLOOKUP(X5,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W5,Y5,Z5)","v":13.192799728205621},{"$f":"IF(D5=\"back office only\",0,(H5/60)*'Lookups & OH allocation'!$E$8)","v":10.629811980280593},{"$f":"SUM(AA5,V5,AB5)*'Lookups & OH allocation'!$E$18","v":1.2192723138545314},{"$f":"IF(AK5=0,\"No Volumes\",AO5/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK5)-W5","v":29.651886277716962},null,{"$f":"SUM(AB5:AE5)","v":41.500970571852086},{"$f":"(V5+AA5+AF5)*'Lookups & OH allocation'!$C$58","v":4.4400580212223355},null,{"$f":"SUM(AG5,AH5)","v":4.4400580212223355},{"$f":"V5+AA5+AF5+AI5","v":79.823046496983551},{"$f":"IFERROR(VLOOKUP($C5,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":50351},{"$f":"IFERROR(VLOOKUP(D5,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B5,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},{"$f":"IFERROR(W5*AK5,0)","v":664270.65911488119},{"$f":"IFERROR(AD5*AK5,0)","v":1493002.1259693268},{"$f":"AL5*AK5","v":402808}]
[null,"De-energistion, re-energisation and special reads","Site visit - non-scheduled visit",null,8,40,48,48,1,"Elec Tech",null,"Normal",{"$f":"(IF(I6>=1,IF(I6>=2,VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F6)+VLOOKUP(K6,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F6),VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F6)),0))*(1+(VLOOKUP(L6,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I6>=1,IF(I6>=2,VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E6)+VLOOKUP(K6,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E6),VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E6)),0))*(1+(VLOOKUP(L6,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":8.2032080780904426},{"$f":"(IF(I6>=1,IF(I6>=2,VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G6)+VLOOKUP(K6,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G6),VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G6)),0))*(1+(VLOOKUP(L6,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":49.219248468542659},"No materials charged",{"$f":"VLOOKUP(P6,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S6>0.01,VLOOKUP(R6,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S6)/60),VLOOKUP(R6,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G6)/60))","v":5.9520000000000008},0,55.171248468542657,{"$f":"IF(AK6=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL6)","v":13.192799728205621},"Non-scheduled Visit",{"$f":"V6*VLOOKUP(X6,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":5.5171248468542657},null,18.709924575059887,{"$f":"IF(D6=\"back office only\",0,(H6/60)*'Lookups & OH allocation'!$E$8)","v":28.346165280748252},{"$f":"SUM(AA6,V6,AB6)*'Lookups & OH allocation'!$E$18","v":2.8002210572383928},{"$f":"IF(AK6=0,\"No Volumes\",AO6/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK6)-W6","v":29.651886277716962},null,60.79827261570361,{"$f":"(V6+AA6+AF6)*'Lookups & OH allocation'!$C$58","v":7.9326193493331338},null,7.9326193493331338,142.61206500863929,{"$f":"IFERROR(VLOOKUP($C6,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":882},{"$f":"IFERROR(VLOOKUP(D6,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B6,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},11636.049360277359,26152.963696946361,7056]
[null,"De-energistion, re-energisation and special reads","Site visit - same day premium service","Premium Services",8,60,68,68,1,"Elec Tech",null,"Normal",{"$f":"(IF(I7>=1,IF(I7>=2,VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F7)+VLOOKUP(K7,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F7),VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F7)),0))*(1+(VLOOKUP(L7,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.52406058567832},{"$f":"(IF(I7>=1,IF(I7>=2,VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E7)+VLOOKUP(K7,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E7),VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E7)),0))*(1+(VLOOKUP(L7,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":8.2032080780904426},{"$f":"(IF(I7>=1,IF(I7>=2,VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G7)+VLOOKUP(K7,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G7),VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G7)),0))*(1+(VLOOKUP(L7,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":69.727268663768768},"No materials charged",{"$f":"VLOOKUP(P7,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S7>0.01,VLOOKUP(R7,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S7)/60),VLOOKUP(R7,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G7)/60))","v":8.4320000000000004},0,78.159268663768771,{"$f":"IF(AK7=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL7)","v":32.981999320514049},"Same Day Premium",{"$f":"V7*VLOOKUP(X7,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":11.723890299565317},null,44.705889620079368,{"$f":"IF(D7=\"back office only\",0,(H7/60)*'Lookups & OH allocation'!$E$8)","v":40.157067481060018},{"$f":"SUM(AA7,V7,AB7)*'Lookups & OH allocation'!$E$18","v":4.4655204455815127},{"$f":"IF(AK7=0,\"No Volumes\",AO7/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK7)-W7","v":74.129715694292415},null,118.75230362093394,{"$f":"(V7+AA7+AF7)*'Lookups & OH allocation'!$C$58","v":14.231268506191665},null,14.231268506191665,255.84873041097376,{"$f":"IFERROR(VLOOKUP($C7,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},{"$f":"IFERROR(VLOOKUP(D7,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B7,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},7420.9498471156612,16679.186031215795,4500]
[null,"De-energistion, re-energisation and special reads","Site visit - after hours","after hours",30,60,90,90,1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I8>=1,IF(I8>=2,VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F8)+VLOOKUP(K8,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F8),VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F8)),0))*(1+(VLOOKUP(L8,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.74518117808277},{"$f":"(IF(I8>=1,IF(I8>=2,VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E8)+VLOOKUP(K8,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E8),VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E8)),0))*(1+(VLOOKUP(L8,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.372590589041387},{"$f":"(IF(I8>=1,IF(I8>=2,VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G8)+VLOOKUP(K8,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G8),VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G8)),0))*(1+(VLOOKUP(L8,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":154.11777176712417},"No materials charged",{"$f":"VLOOKUP(P8,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S8>0.01,VLOOKUP(R8,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S8)/60),VLOOKUP(R8,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G8)/60))","v":11.16},0,165.27777176712416,{"$f":"IF(AK8=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL8)","v":32.981999320514049},"After Hours",{"$f":"V8*VLOOKUP(X8,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":8.2638885883562079},null,41.245887908870259,{"$f":"IF(D8=\"back office only\",0,(H8/60)*'Lookups & OH allocation'!$E$8)","v":53.149059901402964},{"$f":"SUM(AA8,V8,AB8)*'Lookups & OH allocation'!$E$18","v":7.1129800430085321},{"$f":"IF(AK8=0,\"No Volumes\",AO8/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK8)-W8","v":74.129715694292415},null,134.3917556387039,{"$f":"(V8+AA8+AF8)*'Lookups & OH allocation'!$C$58","v":20.079917962035729},null,20.079917962035729,360.99533327673402,{"$f":"IFERROR(VLOOKUP($C8,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D8,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B8,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},32.981999320514049,74.129715694292415,20]
[null,"De-energistion, re-energisation and special reads","Site visit - credit actions or site issues",null,8,20,28,56,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I9>=1,IF(I9>=2,VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F9)+VLOOKUP(K9,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F9),VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F9)),0))*(1+(VLOOKUP(L9,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I9>=1,IF(I9>=2,VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E9)+VLOOKUP(K9,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E9),VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E9)),0))*(1+(VLOOKUP(L9,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":16.406416156180885},{"$f":"(IF(I9>=1,IF(I9>=2,VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G9)+VLOOKUP(K9,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G9),VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G9)),0))*(1+(VLOOKUP(L9,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":57.4224565466331},"No materials charged",{"$f":"VLOOKUP(P9,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S9>0.01,VLOOKUP(R9,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S9)/60),VLOOKUP(R9,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G9)/60))","v":3.4720000000000004},0,60.894456546633101,{"$f":"IF(AK9=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL9)","v":13.192799728205621},"Normal",{"$f":"V9*VLOOKUP(X9,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D9=\"back office only\",0,(H9/60)*'Lookups & OH allocation'!$E$8)","v":33.070526160872959},{"$f":"SUM(AA9,V9,AB9)*'Lookups & OH allocation'!$E$18","v":2.9352762552751894},{"$f":"IF(AK9=0,\"No Volumes\",AO9/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK9)-W9","v":29.651886277716962},null,65.657688693865111,{"$f":"(V9+AA9+AF9)*'Lookups & OH allocation'!$C$58","v":8.2309772586566563},null,8.2309772586566563,147.97592222736048,{"$f":"IFERROR(VLOOKUP($C9,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1823},{"$f":"IFERROR(VLOOKUP(D9,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B9,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},24050.473904518847,54055.388684278019,14584]
[null,"De-energistion, re-energisation and special reads","Site visit – credit actions pillar box/pole top",null,30,20,50,100,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I10>=1,IF(I10>=2,VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F10)+VLOOKUP(K10,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F10),VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F10)),0))*(1+(VLOOKUP(L10,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I10>=1,IF(I10>=2,VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E10)+VLOOKUP(K10,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E10),VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E10)),0))*(1+(VLOOKUP(L10,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.52406058567832},{"$f":"(IF(I10>=1,IF(I10>=2,VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G10)+VLOOKUP(K10,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G10),VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G10)),0))*(1+(VLOOKUP(L10,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.54010097613053},"No materials charged",{"$f":"VLOOKUP(P10,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S10>0.01,VLOOKUP(R10,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S10)/60),VLOOKUP(R10,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G10)/60))","v":19.975000000000001},0,122.51510097613053,{"$f":"IF(AK10=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL10)","v":13.192799728205621},"Normal",{"$f":"V10*VLOOKUP(X10,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D10=\"back office only\",0,(H10/60)*'Lookups & OH allocation'!$E$8)","v":59.054511001558858},{"$f":"SUM(AA10,V10,AB10)*'Lookups & OH allocation'!$E$18","v":5.3349506634613233},{"$f":"IF(AK10=0,\"No Volumes\",AO10/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK10)-W10","v":29.651886277716962},null,94.041347942737133,{"$f":"(V10+AA10+AF10)*'Lookups & OH allocation'!$C$58","v":13.532230745312615},null,13.532230745312615,243.28147939238588,{"$f":"IFERROR(VLOOKUP($C10,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":202},{"$f":"IFERROR(VLOOKUP(D10,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B10,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},2664.9455450975356,5989.6810280988266,1616]
[null,"De-energistion, re-energisation and special reads","Site visit – current transformer (CT) metering",null,30,20,50,50,1,"Elec Tech",null,"Normal",{"$f":"(IF(I11>=1,IF(I11>=2,VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F11)+VLOOKUP(K11,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F11),VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F11)),0))*(1+(VLOOKUP(L11,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.508020195226106},{"$f":"(IF(I11>=1,IF(I11>=2,VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E11)+VLOOKUP(K11,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E11),VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E11)),0))*(1+(VLOOKUP(L11,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":30.76203029283916},{"$f":"(IF(I11>=1,IF(I11>=2,VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G11)+VLOOKUP(K11,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G11),VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G11)),0))*(1+(VLOOKUP(L11,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.270050488065266},"No materials charged",{"$f":"VLOOKUP(P11,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S11>0.01,VLOOKUP(R11,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S11)/60),VLOOKUP(R11,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G11)/60))","v":6.2},0,57.470050488065269,{"$f":"IF(AK11=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL11)","v":13.192799728205621},"Normal",{"$f":"V11*VLOOKUP(X11,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D11=\"back office only\",0,(H11/60)*'Lookups & OH allocation'!$E$8)","v":29.527255500779429},{"$f":"SUM(AA11,V11,AB11)*'Lookups & OH allocation'!$E$18","v":2.7444169862436523},{"$f":"IF(AK11=0,\"No Volumes\",AO11/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK11)-W11","v":29.651886277716962},null,61.923558764740044,{"$f":"(V11+AA11+AF11)*'Lookups & OH allocation'!$C$58","v":7.8093394889815446},null,7.8093394889815446,140.3957484699925,{"$f":"IFERROR(VLOOKUP($C11,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP(D11,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B11,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},65.963998641028098,148.2594313885848,40]
[null,"De-energistion, re-energisation and special reads","Site visit – pillar box/pole top",null,30,20,50,100,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I12>=1,IF(I12>=2,VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F12)+VLOOKUP(K12,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F12),VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F12)),0))*(1+(VLOOKUP(L12,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I12>=1,IF(I12>=2,VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E12)+VLOOKUP(K12,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E12),VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E12)),0))*(1+(VLOOKUP(L12,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.52406058567832},{"$f":"(IF(I12>=1,IF(I12>=2,VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G12)+VLOOKUP(K12,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G12),VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G12)),0))*(1+(VLOOKUP(L12,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.54010097613053},"No materials charged",{"$f":"VLOOKUP(P12,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S12>0.01,VLOOKUP(R12,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S12)/60),VLOOKUP(R12,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G12)/60))","v":19.975000000000001},0,122.51510097613053,{"$f":"IF(AK12=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL12)","v":13.192799728205621},"Normal",{"$f":"V12*VLOOKUP(X12,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D12=\"back office only\",0,(H12/60)*'Lookups & OH allocation'!$E$8)","v":59.054511001558858},{"$f":"SUM(AA12,V12,AB12)*'Lookups & OH allocation'!$E$18","v":5.3349506634613233},{"$f":"IF(AK12=0,\"No Volumes\",AO12/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK12)-W12","v":29.651886277716962},null,94.041347942737133,{"$f":"(V12+AA12+AF12)*'Lookups & OH allocation'!$C$58","v":13.532230745312615},null,13.532230745312615,243.28147939238588,{"$f":"IFERROR(VLOOKUP($C12,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP(D12,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B12,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},131.9279972820562,296.5188627771696,80]
[null,"De-energistion, re-energisation and special reads","Site visit -  pillar box/pole top Wasted Visit",null,8,20,28,56,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I13>=1,IF(I13>=2,VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F13)+VLOOKUP(K13,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F13),VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F13)),0))*(1+(VLOOKUP(L13,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I13>=1,IF(I13>=2,VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E13)+VLOOKUP(K13,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E13),VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E13)),0))*(1+(VLOOKUP(L13,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":16.406416156180885},{"$f":"(IF(I13>=1,IF(I13>=2,VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G13)+VLOOKUP(K13,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G13),VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G13)),0))*(1+(VLOOKUP(L13,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":57.4224565466331},"No materials charged",{"$f":"VLOOKUP(P13,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S13>0.01,VLOOKUP(R13,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S13)/60),VLOOKUP(R13,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G13)/60))","v":11.186},0,68.608456546633107,{"$f":"IF(AK13=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL13)","v":13.192799728205621},"Normal",{"$f":"V13*VLOOKUP(X13,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D13=\"back office only\",0,(H13/60)*'Lookups & OH allocation'!$E$8)","v":33.070526160872959},{"$f":"SUM(AA13,V13,AB13)*'Lookups & OH allocation'!$E$18","v":3.1465788832180275},{"$f":"IF(AK13=0,\"No Volumes\",AO13/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK13)-W13","v":29.651886277716962},null,65.868991321807954,{"$f":"(V13+AA13+AF13)*'Lookups & OH allocation'!$C$58","v":8.6977775834424893},null,8.6977775834424893,156.36802518008918,{"$f":"IFERROR(VLOOKUP($C13,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D13,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B13,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},13.192799728205621,29.651886277716962,8]
[null,"De-energistion, re-energisation and special reads","Transfer of retailer",null,0,0,0,0,null,null,null,"Normal",{"$f":"(IF(I14>=1,IF(I14>=2,VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F14)+VLOOKUP(K14,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F14),VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F14)),0))*(1+(VLOOKUP(L14,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I14>=1,IF(I14>=2,VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E14)+VLOOKUP(K14,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E14),VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E14)),0))*(1+(VLOOKUP(L14,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I14>=1,IF(I14>=2,VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G14)+VLOOKUP(K14,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G14),VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G14)),0))*(1+(VLOOKUP(L14,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},"No materials charged",{"$f":"VLOOKUP(P14,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S14>0.01,VLOOKUP(R14,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S14)/60),VLOOKUP(R14,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G14)/60))","v":0},0,0,{"$f":"IF(AK14=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL14)","v":"No Volumes"},"Normal",{"$f":"V14*VLOOKUP(X14,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,0,{"$f":"IF(D14=\"back office only\",0,(H14/60)*'Lookups & OH allocation'!$E$8)","v":0},{"$f":"SUM(AA14,V14,AB14)*'Lookups & OH allocation'!$E$18","v":0},{"$f":"IF(AK14=0,\"No Volumes\",AO14/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK14)","v":"No Volumes"},null,0,{"$f":"(V14+AA14+AF14)*'Lookups & OH allocation'!$C$58","v":0},null,0,0,{"$f":"IFERROR(VLOOKUP($C14,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(D14,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B14,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},0,0,0]
["X","Meter test"]
[null,"Meter test","Meter test - single phase",null,70,20,{"$f":"SUM(E16:F16)","v":90},{"$f":"SUM(E16:F16)*I16","v":90},1,"Elec Tech",null,"Normal",{"$f":"(IF(I16>=1,IF(I16>=2,VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F16)+VLOOKUP(K16,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F16),VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F16)),0))*(1+(VLOOKUP(L16,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.508020195226106},{"$f":"(IF(I16>=1,IF(I16>=2,VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E16)+VLOOKUP(K16,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E16),VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E16)),0))*(1+(VLOOKUP(L16,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":71.778070683291375},{"$f":"(IF(I16>=1,IF(I16>=2,VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G16)+VLOOKUP(K16,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G16),VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G16)),0))*(1+(VLOOKUP(L16,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":92.286090878517484},"No materials charged",{"$f":"VLOOKUP(P16,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S16>0.01,VLOOKUP(R16,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S16)/60),VLOOKUP(R16,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G16)/60))","v":11.16},0,{"$f":"SUM(O16,Q16,T16,U16)","v":103.44609087851748},{"$f":"IF(AK16=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL16)","v":8.2454998301285123},"Normal",{"$f":"V16*VLOOKUP(X16,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W16,Y16,Z16)","v":8.2454998301285123},{"$f":"IF(D16=\"back office only\",0,(H16/60)*'Lookups & OH allocation'!$E$8)","v":53.149059901402964},{"$f":"SUM(AA16,V16,AB16)*'Lookups & OH allocation'!$E$18","v":4.5153309133666832},{"$f":"IF(AK16=0,\"No Volumes\",AO16/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK16)-W16","v":18.532428923573104},null,{"$f":"SUM(AB16:AE16)","v":76.196819738342754},{"$f":"(V16+AA16+AF16)*'Lookups & OH allocation'!$C$58","v":11.066627375327638},null,{"$f":"SUM(AG16,AH16)","v":11.066627375327638},{"$f":"V16+AA16+AF16+AI16","v":198.9550378223164},{"$f":"IFERROR(VLOOKUP($C16,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP(D16,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B16,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W16*AK16,0)","v":140.17349711218472},{"$f":"IFERROR(AD16*AK16,0)","v":315.05129170074275},{"$f":"AL16*AK16","v":85}]
[null,"Meter test","Meter test - multi phase",null,160,20,{"$f":"SUM(E17:F17)","v":180},{"$f":"SUM(E17:F17)*I17","v":180},1,"Elec Tech",null,"Normal",{"$f":"(IF(I17>=1,IF(I17>=2,VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F17)+VLOOKUP(K17,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F17),VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F17)),0))*(1+(VLOOKUP(L17,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.508020195226106},{"$f":"(IF(I17>=1,IF(I17>=2,VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E17)+VLOOKUP(K17,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E17),VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E17)),0))*(1+(VLOOKUP(L17,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":164.06416156180885},{"$f":"(IF(I17>=1,IF(I17>=2,VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G17)+VLOOKUP(K17,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G17),VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G17)),0))*(1+(VLOOKUP(L17,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":184.57218175703497},"No materials charged",{"$f":"VLOOKUP(P17,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S17>0.01,VLOOKUP(R17,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S17)/60),VLOOKUP(R17,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G17)/60))","v":22.32},0,{"$f":"SUM(O17,Q17,T17,U17)","v":206.89218175703496},{"$f":"IF(AK17=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL17)","v":8.2454998301285123},"Normal",{"$f":"V17*VLOOKUP(X17,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W17,Y17,Z17)","v":8.2454998301285123},{"$f":"IF(D17=\"back office only\",0,(H17/60)*'Lookups & OH allocation'!$E$8)","v":106.29811980280593},{"$f":"SUM(AA17,V17,AB17)*'Lookups & OH allocation'!$E$18","v":8.8048003044610859},{"$f":"IF(AK17=0,\"No Volumes\",AO17/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK17)-W17","v":18.532428923573104},null,{"$f":"SUM(AB17:AE17)","v":133.6353490308401},{"$f":"(V17+AA17+AF17)*'Lookups & OH allocation'!$C$58","v":20.542731503400411},null,{"$f":"SUM(AG17,AH17)","v":20.542731503400411},{"$f":"V17+AA17+AF17+AI17","v":369.31576212140402},{"$f":"IFERROR(VLOOKUP($C17,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP(D17,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B17,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W17*AK17,0)","v":32.981999320514049},{"$f":"IFERROR(AD17*AK17,0)","v":74.129715694292415},{"$f":"AL17*AK17","v":20}]
[null,"Meter test","Meter test – current transformer (CT)",null,180,20,{"$f":"SUM(E18:F18)","v":200},{"$f":"SUM(E18:F18)*I18","v":200},1,"Elec Tech",null,"Normal",{"$f":"(IF(I18>=1,IF(I18>=2,VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F18)+VLOOKUP(K18,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F18),VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F18)),0))*(1+(VLOOKUP(L18,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.508020195226106},{"$f":"(IF(I18>=1,IF(I18>=2,VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E18)+VLOOKUP(K18,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E18),VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E18)),0))*(1+(VLOOKUP(L18,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":184.57218175703497},{"$f":"(IF(I18>=1,IF(I18>=2,VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G18)+VLOOKUP(K18,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G18),VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G18)),0))*(1+(VLOOKUP(L18,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":205.08020195226106},"No materials charged",{"$f":"VLOOKUP(P18,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S18>0.01,VLOOKUP(R18,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S18)/60),VLOOKUP(R18,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G18)/60))","v":24.8},0,{"$f":"SUM(O18,Q18,T18,U18)","v":229.88020195226107},{"$f":"IF(AK18=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL18)","v":8.2454998301285123},"Normal",{"$f":"V18*VLOOKUP(X18,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W18,Y18,Z18)","v":8.2454998301285123},{"$f":"IF(D18=\"back office only\",0,(H18/60)*'Lookups & OH allocation'!$E$8)","v":118.10902200311772},{"$f":"SUM(AA18,V18,AB18)*'Lookups & OH allocation'!$E$18","v":9.7580157247042862},{"$f":"IF(AK18=0,\"No Volumes\",AO18/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK18)-W18","v":18.532428923573104},null,{"$f":"SUM(AB18:AE18)","v":146.3994666513951},{"$f":"(V18+AA18+AF18)*'Lookups & OH allocation'!$C$58","v":22.64853242074992},null,{"$f":"SUM(AG18,AH18)","v":22.64853242074992},{"$f":"V18+AA18+AF18+AI18","v":407.17370085453462},{"$f":"IFERROR(VLOOKUP($C18,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP(D18,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B18,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W18*AK18,0)","v":32.981999320514049},{"$f":"IFERROR(AD18*AK18,0)","v":74.129715694292415},{"$f":"AL18*AK18","v":20}]
[null,"Meter test","Meter test - after hours","after hours",180,60,{"$f":"SUM(E19:F19)","v":240},{"$f":"SUM(E19:F19)*I19","v":240},1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I19>=1,IF(I19>=2,VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F19)+VLOOKUP(K19,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F19),VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F19)),0))*(1+(VLOOKUP(L19,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.74518117808277},{"$f":"(IF(I19>=1,IF(I19>=2,VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E19)+VLOOKUP(K19,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E19),VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E19)),0))*(1+(VLOOKUP(L19,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":308.23554353424834},{"$f":"(IF(I19>=1,IF(I19>=2,VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G19)+VLOOKUP(K19,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G19),VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G19)),0))*(1+(VLOOKUP(L19,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":410.9807247123311},"No materials charged",{"$f":"VLOOKUP(P19,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S19>0.01,VLOOKUP(R19,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S19)/60),VLOOKUP(R19,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G19)/60))","v":29.76},0,{"$f":"SUM(O19,Q19,T19,U19)","v":440.74072471233109},{"$f":"IF(AK19=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL19)","v":32.981999320514049},"After Hours",{"$f":"V19*VLOOKUP(X19,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":22.037036235616554},null,{"$f":"SUM(W19,Y19,Z19)","v":55.019035556130603},{"$f":"IF(D19=\"back office only\",0,(H19/60)*'Lookups & OH allocation'!$E$8)","v":141.73082640374125},{"$f":"SUM(AA19,V19,AB19)*'Lookups & OH allocation'!$E$18","v":17.462203299540874},{"$f":"IF(AK19=0,\"No Volumes\",AO19/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK19)-W19","v":74.129715694292415},null,{"$f":"SUM(AB19:AE19)","v":233.32274539757452},{"$f":"(V19+AA19+AF19)*'Lookups & OH allocation'!$C$58","v":42.942959583729532},null,{"$f":"SUM(AG19,AH19)","v":42.942959583729532},{"$f":"V19+AA19+AF19+AI19","v":772.02546524976583},{"$f":"IFERROR(VLOOKUP($C19,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D19,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B19,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W19*AK19,0)","v":32.981999320514049},{"$f":"IFERROR(AD19*AK19,0)","v":74.129715694292415},{"$f":"AL19*AK19","v":20}]
[null,"Meter test","Meter test - wasted visit",null,10,20,{"$f":"SUM(E20:F20)","v":30},{"$f":"SUM(E20:F20)*I20","v":30},1,"Elec Tech",null,"Normal",{"$f":"(IF(I20>=1,IF(I20>=2,VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F20)+VLOOKUP(K20,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F20),VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F20)),0))*(1+(VLOOKUP(L20,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.508020195226106},{"$f":"(IF(I20>=1,IF(I20>=2,VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E20)+VLOOKUP(K20,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E20),VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E20)),0))*(1+(VLOOKUP(L20,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.254010097613053},{"$f":"(IF(I20>=1,IF(I20>=2,VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G20)+VLOOKUP(K20,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G20),VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G20)),0))*(1+(VLOOKUP(L20,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":30.76203029283916},"No materials charged",{"$f":"VLOOKUP(P20,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S20>0.01,VLOOKUP(R20,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S20)/60),VLOOKUP(R20,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G20)/60))","v":3.72},0,{"$f":"SUM(O20,Q20,T20,U20)","v":34.482030292839163},{"$f":"IF(AK20=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL20)","v":8.2454998301285123},"Normal",{"$f":"V20*VLOOKUP(X20,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W20,Y20,Z20)","v":8.2454998301285123},{"$f":"IF(D20=\"back office only\",0,(H20/60)*'Lookups & OH allocation'!$E$8)","v":17.716353300467656},{"$f":"SUM(AA20,V20,AB20)*'Lookups & OH allocation'!$E$18","v":1.6556846526370825},{"$f":"IF(AK20=0,\"No Volumes\",AO20/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK20)-W20","v":18.532428923573104},null,{"$f":"SUM(AB20:AE20)","v":37.904466876677844},{"$f":"(V20+AA20+AF20)*'Lookups & OH allocation'!$C$58","v":4.7492246232791215},null,{"$f":"SUM(AG20,AH20)","v":4.7492246232791215},{"$f":"V20+AA20+AF20+AI20","v":85.381221622924642},{"$f":"IFERROR(VLOOKUP($C20,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D20,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B20,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W20*AK20,0)","v":8.2454998301285123},{"$f":"IFERROR(AD20*AK20,0)","v":18.532428923573104},{"$f":"AL20*AK20","v":5}]
["X","Supply abolishment"]
[null,"Supply abolishment","Remove service & meters",null,30,20,{"$f":"SUM(E22:F22)","v":50},{"$f":"SUM(E22:F22)*I22","v":100},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I22>=1,IF(I22>=2,VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F22)+VLOOKUP(K22,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F22),VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F22)),0))*(1+(VLOOKUP(L22,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I22>=1,IF(I22>=2,VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E22)+VLOOKUP(K22,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E22),VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E22)),0))*(1+(VLOOKUP(L22,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.52406058567832},{"$f":"(IF(I22>=1,IF(I22>=2,VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G22)+VLOOKUP(K22,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G22),VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G22)),0))*(1+(VLOOKUP(L22,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.54010097613053},"No materials charged",{"$f":"VLOOKUP(P22,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S22>0.01,VLOOKUP(R22,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S22)/60),VLOOKUP(R22,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G22)/60))","v":19.975000000000001},0,{"$f":"SUM(O22,Q22,T22,U22)","v":122.51510097613053},{"$f":"IF(AK22=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL22)","v":13.192799728205621},"Normal",{"$f":"V22*VLOOKUP(X22,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W22,Y22,Z22)","v":13.192799728205621},{"$f":"IF(D22=\"back office only\",0,(H22/60)*'Lookups & OH allocation'!$E$8)","v":59.054511001558858},{"$f":"SUM(AA22,V22,AB22)*'Lookups & OH allocation'!$E$18","v":5.3349506634613233},{"$f":"IF(AK22=0,\"No Volumes\",AO22/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK22)-W22","v":29.651886277716962},null,{"$f":"SUM(AB22:AE22)","v":94.041347942737133},{"$f":"(V22+AA22+AF22)*'Lookups & OH allocation'!$C$58","v":13.532230745312615},null,{"$f":"SUM(AG22,AH22)","v":13.532230745312615},{"$f":"V22+AA22+AF22+AI22","v":243.28147939238588},{"$f":"IFERROR(VLOOKUP($C22,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP(D22,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B22,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},{"$f":"IFERROR(W22*AK22,0)","v":4432.780708677089},{"$f":"IFERROR(AD22*AK22,0)","v":9963.0337893128999},{"$f":"AL22*AK22","v":2688}]
[null,"Supply abolishment","Supply abolishment - after hours","after hours",30,60,{"$f":"SUM(E23:F23)","v":90},{"$f":"SUM(E23:F23)*I23","v":180},2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I23>=1,IF(I23>=2,VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F23)+VLOOKUP(K23,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F23),VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F23)),0))*(1+(VLOOKUP(L23,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":205.49036235616555},{"$f":"(IF(I23>=1,IF(I23>=2,VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E23)+VLOOKUP(K23,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E23),VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E23)),0))*(1+(VLOOKUP(L23,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.74518117808277},{"$f":"(IF(I23>=1,IF(I23>=2,VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G23)+VLOOKUP(K23,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G23),VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G23)),0))*(1+(VLOOKUP(L23,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":308.23554353424834},"No materials charged",{"$f":"VLOOKUP(P23,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S23>0.01,VLOOKUP(R23,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S23)/60),VLOOKUP(R23,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G23)/60))","v":35.954999999999998},0,{"$f":"SUM(O23,Q23,T23,U23)","v":344.19054353424832},{"$f":"IF(AK23=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL23)","v":32.981999320514049},"After Hours",{"$f":"V23*VLOOKUP(X23,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":17.209527176712417},null,{"$f":"SUM(W23,Y23,Z23)","v":50.191526497226462},{"$f":"IF(D23=\"back office only\",0,(H23/60)*'Lookups & OH allocation'!$E$8)","v":106.29811980280593},{"$f":"SUM(AA23,V23,AB23)*'Lookups & OH allocation'!$E$18","v":13.714679786220213},{"$f":"IF(AK23=0,\"No Volumes\",AO23/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK23)-W23","v":74.129715694292415},null,{"$f":"SUM(AB23:AE23)","v":194.14251528331857},{"$f":"(V23+AA23+AF23)*'Lookups & OH allocation'!$C$58","v":34.664098075041323},null,{"$f":"SUM(AG23,AH23)","v":34.664098075041323},{"$f":"V23+AA23+AF23+AI23","v":623.18868338983464},{"$f":"IFERROR(VLOOKUP($C23,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D23,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B23,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W23*AK23,0)","v":32.981999320514049},{"$f":"IFERROR(AD23*AK23,0)","v":74.129715694292415},{"$f":"AL23*AK23","v":20}]
[null,"Supply abolishment","Supply abolishment - wasted visit",null,10,20,{"$f":"SUM(E24:F24)","v":30},{"$f":"SUM(E24:F24)*I24","v":60},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I24>=1,IF(I24>=2,VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F24)+VLOOKUP(K24,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F24),VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F24)),0))*(1+(VLOOKUP(L24,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I24>=1,IF(I24>=2,VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E24)+VLOOKUP(K24,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E24),VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E24)),0))*(1+(VLOOKUP(L24,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.508020195226106},{"$f":"(IF(I24>=1,IF(I24>=2,VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G24)+VLOOKUP(K24,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G24),VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G24)),0))*(1+(VLOOKUP(L24,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.52406058567832},"No materials charged",{"$f":"VLOOKUP(P24,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S24>0.01,VLOOKUP(R24,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S24)/60),VLOOKUP(R24,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G24)/60))","v":11.984999999999999},0,{"$f":"SUM(O24,Q24,T24,U24)","v":73.509060585678327},{"$f":"IF(AK24=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL24)","v":13.192799728205621},"Normal",{"$f":"V24*VLOOKUP(X24,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W24,Y24,Z24)","v":13.192799728205621},{"$f":"IF(D24=\"back office only\",0,(H24/60)*'Lookups & OH allocation'!$E$8)","v":35.432706600935312},{"$f":"SUM(AA24,V24,AB24)*'Lookups & OH allocation'!$E$18","v":3.3455217723310549},{"$f":"IF(AK24=0,\"No Volumes\",AO24/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK24)-W24","v":29.651886277716969},null,{"$f":"SUM(AB24:AE24)","v":68.430114650983342},{"$f":"(V24+AA24+AF24)*'Lookups & OH allocation'!$C$58","v":9.1372733254306837},null,{"$f":"SUM(AG24,AH24)","v":9.1372733254306837},{"$f":"V24+AA24+AF24+AI24","v":164.26924829029798},{"$f":"IFERROR(VLOOKUP($C24,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP(D24,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B24,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},{"$f":"IFERROR(W24*AK24,0)","v":316.62719347693491},{"$f":"IFERROR(AD24*AK24,0)","v":711.64527066520725},{"$f":"AL24*AK24","v":192}]
["X","Tee-up"]
[null,"Tee-up","Tee-up/Appointment ",null,30,20,{"$f":"SUM(E26:F26)","v":50},{"$f":"SUM(E26:F26)*I26","v":50},1,"Elec Tech",null,"Normal",{"$f":"(IF(I26>=1,IF(I26>=2,VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F26)+VLOOKUP(K26,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F26),VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F26)),0))*(1+(VLOOKUP(L26,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.508020195226106},{"$f":"(IF(I26>=1,IF(I26>=2,VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E26)+VLOOKUP(K26,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E26),VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E26)),0))*(1+(VLOOKUP(L26,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":30.76203029283916},{"$f":"(IF(I26>=1,IF(I26>=2,VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G26)+VLOOKUP(K26,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G26),VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G26)),0))*(1+(VLOOKUP(L26,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.270050488065266},"No materials charged",{"$f":"VLOOKUP(P26,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S26>0.01,VLOOKUP(R26,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S26)/60),VLOOKUP(R26,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G26)/60))","v":19.975000000000001},0,{"$f":"SUM(O26,Q26,T26,U26)","v":71.24505048806526},{"$f":"IF(AK26=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL26)","v":9.8945997961542158},"Normal",{"$f":"V26*VLOOKUP(X26,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W26,Y26,Z26)","v":9.8945997961542158},{"$f":"IF(D26=\"back office only\",0,(H26/60)*'Lookups & OH allocation'!$E$8)","v":29.527255500779429},{"$f":"SUM(AA26,V26,AB26)*'Lookups & OH allocation'!$E$18","v":3.0313984986612361},{"$f":"IF(AK26=0,\"No Volumes\",AO26/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK26)-W26","v":22.238914708287723},null,{"$f":"SUM(AB26:AE26)","v":54.797568707728388},{"$f":"(V26+AA26+AF26)*'Lookups & OH allocation'!$C$58","v":8.0067021986257298},null,{"$f":"SUM(AG26,AH26)","v":8.0067021986257298},{"$f":"V26+AA26+AF26+AI26","v":143.9439211905736},{"$f":"IFERROR(VLOOKUP($C26,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},{"$f":"IFERROR(VLOOKUP(D26,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B26,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":6},{"$f":"IFERROR(W26*AK26,0)","v":32652.179327308913},{"$f":"IFERROR(AD26*AK26,0)","v":73388.418537349484},{"$f":"AL26*AK26","v":19800}]
[null,"Tee-up","Tee-up/Appointment – after hours","after hours",30,60,{"$f":"SUM(E27:F27)","v":90},{"$f":"SUM(E27:F27)*I27","v":180},2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I27>=1,IF(I27>=2,VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F27)+VLOOKUP(K27,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F27),VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F27)),0))*(1+(VLOOKUP(L27,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":205.49036235616555},{"$f":"(IF(I27>=1,IF(I27>=2,VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E27)+VLOOKUP(K27,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E27),VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E27)),0))*(1+(VLOOKUP(L27,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.74518117808277},{"$f":"(IF(I27>=1,IF(I27>=2,VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G27)+VLOOKUP(K27,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G27),VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G27)),0))*(1+(VLOOKUP(L27,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":308.23554353424834},"No materials charged",{"$f":"VLOOKUP(P27,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S27>0.01,VLOOKUP(R27,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S27)/60),VLOOKUP(R27,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G27)/60))","v":35.954999999999998},0,{"$f":"SUM(O27,Q27,T27,U27)","v":344.19054353424832},{"$f":"IF(AK27=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL27)","v":32.981999320514049},"After Hours",{"$f":"V27*VLOOKUP(X27,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":17.209527176712417},null,{"$f":"SUM(W27,Y27,Z27)","v":50.191526497226462},{"$f":"IF(D27=\"back office only\",0,(H27/60)*'Lookups & OH allocation'!$E$8)","v":106.29811980280593},{"$f":"SUM(AA27,V27,AB27)*'Lookups & OH allocation'!$E$18","v":13.714679786220213},{"$f":"IF(AK27=0,\"No Volumes\",AO27/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK27)-W27","v":74.129715694292415},null,{"$f":"SUM(AB27:AE27)","v":194.14251528331857},{"$f":"(V27+AA27+AF27)*'Lookups & OH allocation'!$C$58","v":34.664098075041323},null,{"$f":"SUM(AG27,AH27)","v":34.664098075041323},{"$f":"V27+AA27+AF27+AI27","v":623.18868338983464},{"$f":"IFERROR(VLOOKUP($C27,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D27,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B27,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W27*AK27,0)","v":32.981999320514049},{"$f":"IFERROR(AD27*AK27,0)","v":74.129715694292415},{"$f":"AL27*AK27","v":20}]
[null,"Tee-up","Tee-up/Appointment – no truck – after hours","after hours",30,60,{"$f":"SUM(E28:F28)","v":90},{"$f":"SUM(E28:F28)*I28","v":90},1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I28>=1,IF(I28>=2,VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F28)+VLOOKUP(K28,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F28),VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F28)),0))*(1+(VLOOKUP(L28,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.74518117808277},{"$f":"(IF(I28>=1,IF(I28>=2,VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E28)+VLOOKUP(K28,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E28),VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E28)),0))*(1+(VLOOKUP(L28,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.372590589041387},{"$f":"(IF(I28>=1,IF(I28>=2,VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G28)+VLOOKUP(K28,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G28),VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G28)),0))*(1+(VLOOKUP(L28,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":154.11777176712417},"No materials charged",{"$f":"VLOOKUP(P28,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S28>0.01,VLOOKUP(R28,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S28)/60),VLOOKUP(R28,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G28)/60))","v":11.16},0,{"$f":"SUM(O28,Q28,T28,U28)","v":165.27777176712416},{"$f":"IF(AK28=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL28)","v":32.981999320514049},"After Hours",{"$f":"V28*VLOOKUP(X28,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":8.2638885883562079},null,{"$f":"SUM(W28,Y28,Z28)","v":41.245887908870259},{"$f":"IF(D28=\"back office only\",0,(H28/60)*'Lookups & OH allocation'!$E$8)","v":53.149059901402964},{"$f":"SUM(AA28,V28,AB28)*'Lookups & OH allocation'!$E$18","v":7.1129800430085321},{"$f":"IF(AK28=0,\"No Volumes\",AO28/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK28)-W28","v":74.129715694292415},null,{"$f":"SUM(AB28:AE28)","v":134.3917556387039},{"$f":"(V28+AA28+AF28)*'Lookups & OH allocation'!$C$58","v":20.079917962035729},null,{"$f":"SUM(AG28,AH28)","v":20.079917962035729},{"$f":"V28+AA28+AF28+AI28","v":360.99533327673402},{"$f":"IFERROR(VLOOKUP($C28,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D28,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B28,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W28*AK28,0)","v":32.981999320514049},{"$f":"IFERROR(AD28*AK28,0)","v":74.129715694292415},{"$f":"AL28*AK28","v":20}]
[null,"Tee-up","Tee-up/Appointment – wasted visit",null,10,20,{"$f":"SUM(E29:F29)","v":30},{"$f":"SUM(E29:F29)*I29","v":30},1,"Elec Tech",null,"Normal",{"$f":"(IF(I29>=1,IF(I29>=2,VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F29)+VLOOKUP(K29,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F29),VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F29)),0))*(1+(VLOOKUP(L29,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.508020195226106},{"$f":"(IF(I29>=1,IF(I29>=2,VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E29)+VLOOKUP(K29,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E29),VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E29)),0))*(1+(VLOOKUP(L29,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.254010097613053},{"$f":"(IF(I29>=1,IF(I29>=2,VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G29)+VLOOKUP(K29,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G29),VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G29)),0))*(1+(VLOOKUP(L29,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":30.76203029283916},"No materials charged",{"$f":"VLOOKUP(P29,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S29>0.01,VLOOKUP(R29,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S29)/60),VLOOKUP(R29,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G29)/60))","v":11.984999999999999},0,{"$f":"SUM(O29,Q29,T29,U29)","v":42.747030292839156},{"$f":"IF(AK29=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL29)","v":9.8945997961542158},"Normal",{"$f":"V29*VLOOKUP(X29,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W29,Y29,Z29)","v":9.8945997961542158},{"$f":"IF(D29=\"back office only\",0,(H29/60)*'Lookups & OH allocation'!$E$8)","v":17.716353300467656},{"$f":"SUM(AA29,V29,AB29)*'Lookups & OH allocation'!$E$18","v":1.9272526298874368},{"$f":"IF(AK29=0,\"No Volumes\",AO29/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK29)-W29","v":22.238914708287723},null,{"$f":"SUM(AB29:AE29)","v":41.882520638642816},{"$f":"(V29+AA29+AF29)*'Lookups & OH allocation'!$C$58","v":5.5674724778577724},null,{"$f":"SUM(AG29,AH29)","v":5.5674724778577724},{"$f":"V29+AA29+AF29+AI29","v":100.09162320549397},{"$f":"IFERROR(VLOOKUP($C29,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},{"$f":"IFERROR(VLOOKUP(D29,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B29,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":6},{"$f":"IFERROR(W29*AK29,0)","v":1978.9199592308432},{"$f":"IFERROR(AD29*AK29,0)","v":4447.7829416575441},{"$f":"AL29*AK29","v":1200}]
["X","Miscellaneous service"]
[null,"Miscellaneous service","Open turret",null,25,20,{"$f":"SUM(E31:F31)","v":45},{"$f":"SUM(E31:F31)*I31","v":45},1,"Elec Tech",null,"Normal",{"$f":"(IF(I31>=1,IF(I31>=2,VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F31)+VLOOKUP(K31,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F31),VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F31)),0))*(1+(VLOOKUP(L31,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.508020195226106},{"$f":"(IF(I31>=1,IF(I31>=2,VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E31)+VLOOKUP(K31,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E31),VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E31)),0))*(1+(VLOOKUP(L31,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":25.635025244032633},{"$f":"(IF(I31>=1,IF(I31>=2,VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G31)+VLOOKUP(K31,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G31),VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G31)),0))*(1+(VLOOKUP(L31,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":46.143045439258742},"No materials charged",{"$f":"VLOOKUP(P31,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S31>0.01,VLOOKUP(R31,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S31)/60),VLOOKUP(R31,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G31)/60))","v":17.977499999999999},0,{"$f":"SUM(O31,Q31,T31,U31)","v":64.120545439258734},{"$f":"IF(AK31=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL31)","v":8.2454998301285123},"Normal",{"$f":"V31*VLOOKUP(X31,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W31,Y31,Z31)","v":8.2454998301285123},{"$f":"IF(D31=\"back office only\",0,(H31/60)*'Lookups & OH allocation'!$E$8)","v":26.574529950701482},{"$f":"SUM(AA31,V31,AB31)*'Lookups & OH allocation'!$E$18","v":2.7101897270133302},{"$f":"IF(AK31=0,\"No Volumes\",AO31/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK31)-W31","v":18.532428923573104},null,{"$f":"SUM(AB31:AE31)","v":47.817148601287911},{"$f":"(V31+AA31+AF31)*'Lookups & OH allocation'!$C$58","v":7.0787901189827664},null,{"$f":"SUM(AG31,AH31)","v":7.0787901189827664},{"$f":"V31+AA31+AF31+AI31","v":127.26198398965792},{"$f":"IFERROR(VLOOKUP($C31,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D31,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B31,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W31*AK31,0)","v":24.736499490385537},{"$f":"IFERROR(AD31*AK31,0)","v":55.597286770719307},{"$f":"AL31*AK31","v":15}]
[null,"Miscellaneous service","Data download",null,80,20,100,100,1,"Elec Tech",null,"Normal",{"$f":"(IF(I32>=1,IF(I32>=2,VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F32)+VLOOKUP(K32,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F32),VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F32)),0))*(1+(VLOOKUP(L32,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.508020195226106},{"$f":"(IF(I32>=1,IF(I32>=2,VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E32)+VLOOKUP(K32,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E32),VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E32)),0))*(1+(VLOOKUP(L32,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.032080780904423},{"$f":"(IF(I32>=1,IF(I32>=2,VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G32)+VLOOKUP(K32,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G32),VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G32)),0))*(1+(VLOOKUP(L32,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.54010097613053},"No materials charged",{"$f":"VLOOKUP(P32,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S32>0.01,VLOOKUP(R32,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S32)/60),VLOOKUP(R32,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G32)/60))","v":39.950000000000003},0,142.49010097613052,{"$f":"IF(AK32=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL32)","v":8.2454998301285123},"Normal",{"$f":"V32*VLOOKUP(X32,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D32=\"back office only\",0,(H32/60)*'Lookups & OH allocation'!$E$8)","v":59.054511001558858},{"$f":"SUM(AA32,V32,AB32)*'Lookups & OH allocation'!$E$18","v":5.7465908661412781},{"$f":"IF(AK32=0,\"No Volumes\",AO32/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK32)-W32","v":18.532428923573104},null,83.333530791273247,{"$f":"(V32+AA32+AF32)*'Lookups & OH allocation'!$C$58","v":13.786671851094653},null,13.786671851094653,247.85580344862694,{"$f":"IFERROR(VLOOKUP($C32,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D32,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B32,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,55.597286770719307,15]
[null,"Miscellaneous service","Alteration to unmetered supply",null,55,20,75,75,1,"Elec Tech",null,"Normal",{"$f":"(IF(I33>=1,IF(I33>=2,VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F33)+VLOOKUP(K33,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F33),VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F33)),0))*(1+(VLOOKUP(L33,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.508020195226106},{"$f":"(IF(I33>=1,IF(I33>=2,VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E33)+VLOOKUP(K33,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E33),VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E33)),0))*(1+(VLOOKUP(L33,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":56.39705553687179},{"$f":"(IF(I33>=1,IF(I33>=2,VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G33)+VLOOKUP(K33,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G33),VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G33)),0))*(1+(VLOOKUP(L33,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":76.905075732097899},"No materials charged",{"$f":"VLOOKUP(P33,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S33>0.01,VLOOKUP(R33,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S33)/60),VLOOKUP(R33,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G33)/60))","v":29.962499999999999},0,106.86757573209789,{"$f":"IF(AK33=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL33)","v":8.2454998301285123},"Normal",{"$f":"V33*VLOOKUP(X33,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D33=\"back office only\",0,(H33/60)*'Lookups & OH allocation'!$E$8)","v":44.290883251169141},{"$f":"SUM(AA33,V33,AB33)*'Lookups & OH allocation'!$E$18","v":4.366408530174029},{"$f":"IF(AK33=0,\"No Volumes\",AO33/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK33)-W33","v":18.532428923573104},null,67.189720704916269,{"$f":"(V33+AA33+AF33)*'Lookups & OH allocation'!$C$58","v":10.737634700134704},null,10.737634700134704,193.04043096727736,{"$f":"IFERROR(VLOOKUP($C33,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D33,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B33,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,55.597286770719307,15]
[null,"Miscellaneous service","Meter Relocation",null,45,20,65,65,1,"Elec Tech",null,"Normal",{"$f":"(IF(I34>=1,IF(I34>=2,VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F34)+VLOOKUP(K34,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F34),VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F34)),0))*(1+(VLOOKUP(L34,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.508020195226106},{"$f":"(IF(I34>=1,IF(I34>=2,VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E34)+VLOOKUP(K34,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E34),VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E34)),0))*(1+(VLOOKUP(L34,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":46.143045439258742},{"$f":"(IF(I34>=1,IF(I34>=2,VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G34)+VLOOKUP(K34,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G34),VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G34)),0))*(1+(VLOOKUP(L34,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":66.651065634484851},"No materials charged",{"$f":"VLOOKUP(P34,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S34>0.01,VLOOKUP(R34,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S34)/60),VLOOKUP(R34,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G34)/60))","v":8.06},0,74.711065634484854,{"$f":"IF(AK34=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL34)","v":8.2454998301285123},"Normal",{"$f":"V34*VLOOKUP(X34,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D34=\"back office only\",0,(H34/60)*'Lookups & OH allocation'!$E$8)","v":38.385432151013255},{"$f":"SUM(AA34,V34,AB34)*'Lookups & OH allocation'!$E$18","v":3.3238116380626828},{"$f":"IF(AK34=0,\"No Volumes\",AO34/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK34)-W34","v":18.532428923573104},null,60.241672712649049,{"$f":"(V34+AA34+AF34)*'Lookups & OH allocation'!$C$58","v":8.4343762286407546},null,8.4343762286407546,151.63261440590315,{"$f":"IFERROR(VLOOKUP($C34,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D34,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B34,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,55.597286770719307,15]
[null,"Miscellaneous service","Tiger tails - standard single/multi phase",null,60,40,{"$f":"SUM(E35:F35)","v":100},{"$f":"SUM(E35:F35)*I35","v":200},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I35>=1,IF(I35>=2,VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F35)+VLOOKUP(K35,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F35),VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F35)),0))*(1+(VLOOKUP(L35,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.032080780904423},{"$f":"(IF(I35>=1,IF(I35>=2,VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E35)+VLOOKUP(K35,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E35),VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E35)),0))*(1+(VLOOKUP(L35,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":123.04812117135664},{"$f":"(IF(I35>=1,IF(I35>=2,VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G35)+VLOOKUP(K35,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G35),VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G35)),0))*(1+(VLOOKUP(L35,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":205.08020195226106},"Tiger tails",{"$f":"VLOOKUP(P35,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":100},"Truck",null,{"$f":"IF(S35>0.01,VLOOKUP(R35,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S35)/60),VLOOKUP(R35,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G35)/60))","v":39.950000000000003},0,{"$f":"SUM(O35,Q35,T35,U35)","v":345.03020195226105},{"$f":"IF(AK35=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL35)","v":8.2454998301285123},"Normal",{"$f":"V35*VLOOKUP(X35,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W35,Y35,Z35)","v":8.2454998301285123},{"$f":"IF(D35=\"back office only\",0,(H35/60)*'Lookups & OH allocation'!$E$8)","v":118.10902200311772},{"$f":"SUM(AA35,V35,AB35)*'Lookups & OH allocation'!$E$18","v":12.912215570130503},{"$f":"IF(AK35=0,\"No Volumes\",AO35/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK35)-W35","v":18.532428923573104},null,{"$f":"SUM(AB35:AE35)","v":149.55366649682131},{"$f":"(V35+AA35+AF35)*'Lookups & OH allocation'!$C$58","v":29.616649791645518},null,{"$f":"SUM(AG35,AH35)","v":29.616649791645518},{"$f":"V35+AA35+AF35+AI35","v":532.44601807085633},{"$f":"IFERROR(VLOOKUP($C35,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D35,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B35,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W35*AK35,0)","v":24.736499490385537},{"$f":"IFERROR(AD35*AK35,0)","v":55.597286770719307},{"$f":"AL35*AK35","v":15}]
[null,"Miscellaneous service","Tiger tails - scaffolding single phase",null,120,40,{"$f":"SUM(E36:F36)","v":160},{"$f":"SUM(E36:F36)*I36","v":320},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I36>=1,IF(I36>=2,VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F36)+VLOOKUP(K36,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F36),VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F36)),0))*(1+(VLOOKUP(L36,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.032080780904423},{"$f":"(IF(I36>=1,IF(I36>=2,VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E36)+VLOOKUP(K36,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E36),VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E36)),0))*(1+(VLOOKUP(L36,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":246.09624234271328},{"$f":"(IF(I36>=1,IF(I36>=2,VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G36)+VLOOKUP(K36,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G36),VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G36)),0))*(1+(VLOOKUP(L36,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":328.12832312361769},"Scaffolding",{"$f":"VLOOKUP(P36,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":160},"Truck",null,{"$f":"IF(S36>0.01,VLOOKUP(R36,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S36)/60),VLOOKUP(R36,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G36)/60))","v":63.919999999999995},0,{"$f":"SUM(O36,Q36,T36,U36)","v":552.04832312361771},{"$f":"IF(AK36=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL36)","v":8.2454998301285123},"Normal",{"$f":"V36*VLOOKUP(X36,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W36,Y36,Z36)","v":8.2454998301285123},{"$f":"IF(D36=\"back office only\",0,(H36/60)*'Lookups & OH allocation'!$E$8)","v":188.97443520498831},{"$f":"SUM(AA36,V36,AB36)*'Lookups & OH allocation'!$E$18","v":20.524027998845437},{"$f":"IF(AK36=0,\"No Volumes\",AO36/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK36)-W36","v":18.532428923573104},null,{"$f":"SUM(AB36:AE36)","v":228.03089212740684},{"$f":"(V36+AA36+AF36)*'Lookups & OH allocation'!$C$58","v":46.432325718279913},null,{"$f":"SUM(AG36,AH36)","v":46.432325718279913},{"$f":"V36+AA36+AF36+AI36","v":834.75704079943296},{"$f":"IFERROR(VLOOKUP($C36,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D36,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B36,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W36*AK36,0)","v":24.736499490385537},{"$f":"IFERROR(AD36*AK36,0)","v":55.597286770719307},{"$f":"AL36*AK36","v":15}]
[null,"Miscellaneous service","Tiger tails - scaffolding multi phase",null,140,40,180,360,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I37>=1,IF(I37>=2,VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F37)+VLOOKUP(K37,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F37),VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F37)),0))*(1+(VLOOKUP(L37,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.032080780904423},{"$f":"(IF(I37>=1,IF(I37>=2,VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E37)+VLOOKUP(K37,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E37),VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E37)),0))*(1+(VLOOKUP(L37,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":287.1122827331655},{"$f":"(IF(I37>=1,IF(I37>=2,VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G37)+VLOOKUP(K37,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G37),VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G37)),0))*(1+(VLOOKUP(L37,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":369.14436351406994},"Scaffolding",{"$f":"VLOOKUP(P37,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":160},"Truck",null,{"$f":"IF(S37>0.01,VLOOKUP(R37,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S37)/60),VLOOKUP(R37,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G37)/60))","v":71.91},0,601.05436351406991,{"$f":"IF(AK37=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL37)","v":8.2454998301285123},"Normal",{"$f":"V37*VLOOKUP(X37,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D37=\"back office only\",0,(H37/60)*'Lookups & OH allocation'!$E$8)","v":212.59623960561186},{"$f":"SUM(AA37,V37,AB37)*'Lookups & OH allocation'!$E$18","v":22.513456889975703},{"$f":"IF(AK37=0,\"No Volumes\",AO37/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK37)-W37","v":18.532428923573104},null,253.64212541916066,{"$f":"(V37+AA37+AF37)*'Lookups & OH allocation'!$C$58","v":50.827283138161853},null,50.827283138161853,913.76927190152105,{"$f":"IFERROR(VLOOKUP($C37,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D37,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B37,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,55.597286770719307,15]
[null,"Miscellaneous service","Miscellaneous service",null,20,20,40,40,1,"Elec Tech",null,"Normal",{"$f":"(IF(I38>=1,IF(I38>=2,VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F38)+VLOOKUP(K38,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F38),VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F38)),0))*(1+(VLOOKUP(L38,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.508020195226106},{"$f":"(IF(I38>=1,IF(I38>=2,VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E38)+VLOOKUP(K38,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E38),VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E38)),0))*(1+(VLOOKUP(L38,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.508020195226106},{"$f":"(IF(I38>=1,IF(I38>=2,VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G38)+VLOOKUP(K38,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G38),VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G38)),0))*(1+(VLOOKUP(L38,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},"No materials charged",{"$f":"VLOOKUP(P38,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S38>0.01,VLOOKUP(R38,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S38)/60),VLOOKUP(R38,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G38)/60))","v":15.979999999999999},0,56.996040390452208,{"$f":"IF(AK38=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL38)","v":8.2454998301285123},"Normal",{"$f":"V38*VLOOKUP(X38,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D38=\"back office only\",0,(H38/60)*'Lookups & OH allocation'!$E$8)","v":23.621804400623539},{"$f":"SUM(AA38,V38,AB38)*'Lookups & OH allocation'!$E$18","v":2.4341532598198796},{"$f":"IF(AK38=0,\"No Volumes\",AO38/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK38)-W38","v":18.532428923573104},null,44.588386584016519,{"$f":"(V38+AA38+AF38)*'Lookups & OH allocation'!$C$58","v":6.4689826887907769},null,6.4689826887907769,116.29890949338801,{"$f":"IFERROR(VLOOKUP($C38,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP(D38,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B38,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},49.472998980771074,111.19457354143861,30]
[null,"Miscellaneous service","Miscellaneous service – after hours","after hours",80,60,140,140,1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I39>=1,IF(I39>=2,VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F39)+VLOOKUP(K39,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F39),VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F39)),0))*(1+(VLOOKUP(L39,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.74518117808277},{"$f":"(IF(I39>=1,IF(I39>=2,VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E39)+VLOOKUP(K39,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E39),VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E39)),0))*(1+(VLOOKUP(L39,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":136.99357490411037},{"$f":"(IF(I39>=1,IF(I39>=2,VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G39)+VLOOKUP(K39,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G39),VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G39)),0))*(1+(VLOOKUP(L39,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":239.73875608219316},"No materials charged",{"$f":"VLOOKUP(P39,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S39>0.01,VLOOKUP(R39,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S39)/60),VLOOKUP(R39,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G39)/60))","v":55.93},0,295.66875608219317,{"$f":"IF(AK39=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL39)","v":32.981999320514049},"After Hours",{"$f":"V39*VLOOKUP(X39,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":14.78343780410966},null,47.765437124623709,{"$f":"IF(D39=\"back office only\",0,(H39/60)*'Lookups & OH allocation'!$E$8)","v":82.676315402182396},{"$f":"SUM(AA39,V39,AB39)*'Lookups & OH allocation'!$E$18","v":11.672059925219214},{"$f":"IF(AK39=0,\"No Volumes\",AO39/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK39)-W39","v":74.129715694292415},null,168.47809102169401,{"$f":"(V39+AA39+AF39)*'Lookups & OH allocation'!$C$58","v":30.15163354105929},null,30.15163354105929,542.06391776957014,{"$f":"IFERROR(VLOOKUP($C39,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D39,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B39,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},98.945997961542147,222.38914708287723,60]
[null,"Miscellaneous service","Miscellaneous service – wasted visit",null,10,20,30,30,1,"Elec Tech",null,"Normal",{"$f":"(IF(I40>=1,IF(I40>=2,VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F40)+VLOOKUP(K40,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F40),VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F40)),0))*(1+(VLOOKUP(L40,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.508020195226106},{"$f":"(IF(I40>=1,IF(I40>=2,VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E40)+VLOOKUP(K40,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E40),VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E40)),0))*(1+(VLOOKUP(L40,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.254010097613053},{"$f":"(IF(I40>=1,IF(I40>=2,VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G40)+VLOOKUP(K40,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G40),VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G40)),0))*(1+(VLOOKUP(L40,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":30.76203029283916},"No materials charged",{"$f":"VLOOKUP(P40,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S40>0.01,VLOOKUP(R40,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S40)/60),VLOOKUP(R40,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G40)/60))","v":11.984999999999999},0,42.747030292839156,{"$f":"IF(AK40=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL40)","v":8.2454998301285123},"Normal",{"$f":"V40*VLOOKUP(X40,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D40=\"back office only\",0,(H40/60)*'Lookups & OH allocation'!$E$8)","v":17.716353300467656},{"$f":"SUM(AA40,V40,AB40)*'Lookups & OH allocation'!$E$18","v":1.8820803254329805},{"$f":"IF(AK40=0,\"No Volumes\",AO40/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK40)-W40","v":18.532428923573104},null,38.13086254947374,{"$f":"(V40+AA40+AF40)*'Lookups & OH allocation'!$C$58","v":5.2493678284067995},null,5.2493678284067995,94.372760500848216,{"$f":"IFERROR(VLOOKUP($C40,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D40,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B40,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,55.597286770719307,15]
[null,"Miscellaneous service","Administration","Back office only",25,0,{"$f":"SUM(E41:F41)","v":25},{"$f":"SUM(E41:F41)*I41","v":25},1,"Market Support Officer",null,"Normal",{"$f":"(IF(I41>=1,IF(I41>=2,VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F41)+VLOOKUP(K41,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F41),VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F41)),0))*(1+(VLOOKUP(L41,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I41>=1,IF(I41>=2,VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E41)+VLOOKUP(K41,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E41),VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E41)),0))*(1+(VLOOKUP(L41,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":28.01521027223562},{"$f":"(IF(I41>=1,IF(I41>=2,VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G41)+VLOOKUP(K41,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G41),VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G41)),0))*(1+(VLOOKUP(L41,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":28.01521027223562},"No materials charged",{"$f":"VLOOKUP(P41,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S41>0.01,VLOOKUP(R41,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S41)/60),VLOOKUP(R41,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G41)/60))","v":0},0,28.01521027223562,{"$f":"IF(AK41=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL41)","v":4.9472998980771079},"Normal",{"$f":"V41*VLOOKUP(X41,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,4.9472998980771079,{"$f":"IF(D41=\"back office only\",0,(H41/60)*'Lookups & OH allocation'!$E$8)","v":0},{"$f":"SUM(AA41,V41,AB41)*'Lookups & OH allocation'!$E$18","v":0.90291224041737328},{"$f":"IF(AK41=0,\"No Volumes\",AO41/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK41)-W41","v":11.119457354143861},null,12.022369594561235,{"$f":"(V41+AA41+AF41)*'Lookups & OH allocation'!$C$58","v":2.6496094181510763},null,2.6496094181510763,47.634489183025039,{"$f":"IFERROR(VLOOKUP($C41,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},{"$f":"IFERROR(VLOOKUP(D41,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B41,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":3},9.8945997961542158,22.238914708287723,6]
[null,"Miscellaneous service","Statutory right - access prevented","Back office only",675,0,{"$f":"SUM(E42:F42)","v":675},{"$f":"SUM(E42:F42)*I42","v":675},1,"Market Support Officer",null,"Normal",{"$f":"(IF(I42>=1,IF(I42>=2,VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F42)+VLOOKUP(K42,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F42),VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F42)),0))*(1+(VLOOKUP(L42,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I42>=1,IF(I42>=2,VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E42)+VLOOKUP(K42,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E42),VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E42)),0))*(1+(VLOOKUP(L42,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":756.41067735036177},{"$f":"(IF(I42>=1,IF(I42>=2,VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G42)+VLOOKUP(K42,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G42),VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G42)),0))*(1+(VLOOKUP(L42,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":756.41067735036177},"No materials charged",{"$f":"VLOOKUP(P42,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S42>0.01,VLOOKUP(R42,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S42)/60),VLOOKUP(R42,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G42)/60))","v":0},0,{"$f":"SUM(O42,Q42,T42,U42)","v":756.41067735036177},{"$f":"IF(AK42=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL42)","v":4.9472998980771079},"Normal",{"$f":"V42*VLOOKUP(X42,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W42,Y42,Z42)","v":4.9472998980771079},{"$f":"IF(D42=\"back office only\",0,(H42/60)*'Lookups & OH allocation'!$E$8)","v":0},{"$f":"SUM(AA42,V42,AB42)*'Lookups & OH allocation'!$E$18","v":20.855190743821481},{"$f":"IF(AK42=0,\"No Volumes\",AO42/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK42)-W42","v":11.119457354143861},null,{"$f":"SUM(AB42:AE42)","v":31.974648097965343},{"$f":"(V42+AA42+AF42)*'Lookups & OH allocation'!$C$58","v":46.727291632903203},null,{"$f":"SUM(AG42,AH42)","v":46.727291632903203},{"$f":"V42+AA42+AF42+AI42","v":840.05991697930733},{"$f":"IFERROR(VLOOKUP($C42,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D42,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B42,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":3},{"$f":"IFERROR(W42*AK42,0)","v":4.9472998980771079},{"$f":"IFERROR(AD42*AK42,0)","v":11.119457354143861},{"$f":"AL42*AK42","v":3}]
[null,"Miscellaneous service","Tariff change","Back office only",25,0,{"$f":"SUM(E43:F43)","v":25},{"$f":"SUM(E43:F43)*I43","v":25},1,"Market Support Officer",null,"Normal",{"$f":"(IF(I43>=1,IF(I43>=2,VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F43)+VLOOKUP(K43,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F43),VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F43)),0))*(1+(VLOOKUP(L43,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I43>=1,IF(I43>=2,VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E43)+VLOOKUP(K43,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E43),VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E43)),0))*(1+(VLOOKUP(L43,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":28.01521027223562},{"$f":"(IF(I43>=1,IF(I43>=2,VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G43)+VLOOKUP(K43,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G43),VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G43)),0))*(1+(VLOOKUP(L43,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":28.01521027223562},"No materials charged",{"$f":"VLOOKUP(P43,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S43>0.01,VLOOKUP(R43,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S43)/60),VLOOKUP(R43,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G43)/60))","v":0},0,{"$f":"SUM(O43,Q43,T43,U43)","v":28.01521027223562},{"$f":"IF(AK43=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL43)","v":4.9472998980771079},"Normal",{"$f":"V43*VLOOKUP(X43,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W43,Y43,Z43)","v":4.9472998980771079},{"$f":"IF(D43=\"back office only\",0,(H43/60)*'Lookups & OH allocation'!$E$8)","v":0},{"$f":"SUM(AA43,V43,AB43)*'Lookups & OH allocation'!$E$18","v":0.90291224041737328},{"$f":"IF(AK43=0,\"No Volumes\",AO43/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK43)-W43","v":11.119457354143861},null,{"$f":"SUM(AB43:AE43)","v":12.022369594561235},{"$f":"(V43+AA43+AF43)*'Lookups & OH allocation'!$C$58","v":2.6496094181510763},null,{"$f":"SUM(AG43,AH43)","v":2.6496094181510763},{"$f":"V43+AA43+AF43+AI43","v":47.634489183025039},{"$f":"IFERROR(VLOOKUP($C43,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D43,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B43,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":3},{"$f":"IFERROR(W43*AK43,0)","v":4.9472998980771079},{"$f":"IFERROR(AD43*AK43,0)","v":11.119457354143861},{"$f":"AL43*AK43","v":3}]
[null,"Miscellaneous service","Emergency maintenance contestable meters",null,8,10,{"$f":"SUM(E44:F44)","v":18},{"$f":"SUM(E44:F44)*I44","v":18},1,"Elec Tech",null,"Normal",{"$f":"(IF(I44>=1,IF(I44>=2,VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F44)+VLOOKUP(K44,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F44),VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F44)),0))*(1+(VLOOKUP(L44,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.254010097613053},{"$f":"(IF(I44>=1,IF(I44>=2,VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E44)+VLOOKUP(K44,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E44),VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E44)),0))*(1+(VLOOKUP(L44,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":8.2032080780904426},{"$f":"(IF(I44>=1,IF(I44>=2,VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G44)+VLOOKUP(K44,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G44),VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G44)),0))*(1+(VLOOKUP(L44,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":18.457218175703495},"No materials charged",{"$f":"VLOOKUP(P44,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S44>0.01,VLOOKUP(R44,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S44)/60),VLOOKUP(R44,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G44)/60))","v":2.2320000000000002},0,{"$f":"SUM(O44,Q44,T44,U44)","v":20.689218175703495},{"$f":"IF(AK44=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL44)","v":8.2454998301285123},"Normal",{"$f":"V44*VLOOKUP(X44,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W44,Y44,Z44)","v":8.2454998301285123},{"$f":"IF(D44=\"back office only\",0,(H44/60)*'Lookups & OH allocation'!$E$8)","v":10.629811980280593},{"$f":"SUM(AA44,V44,AB44)*'Lookups & OH allocation'!$E$18","v":1.0837554004911623},{"$f":"IF(AK44=0,\"No Volumes\",AO44/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK44)-W44","v":18.532428923573104},null,{"$f":"SUM(AB44:AE44)","v":30.245996304344857},{"$f":"(V44+AA44+AF44)*'Lookups & OH allocation'!$C$58","v":3.4857440728694176},null,{"$f":"SUM(AG44,AH44)","v":3.4857440728694176},{"$f":"V44+AA44+AF44+AI44","v":62.666458383046283},{"$f":"IFERROR(VLOOKUP($C44,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D44,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B44,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W44*AK44,0)","v":8.2454998301285123},{"$f":"IFERROR(AD44*AK44,0)","v":18.532428923573104},{"$f":"AL44*AK44","v":5}]
[null,"Miscellaneous service","Emergency maintenance contestable meters - after hours","after hours",30,60,{"$f":"SUM(E45:F45)","v":90},{"$f":"SUM(E45:F45)*I45","v":90},1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I45>=1,IF(I45>=2,VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F45)+VLOOKUP(K45,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F45),VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F45)),0))*(1+(VLOOKUP(L45,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.74518117808277},{"$f":"(IF(I45>=1,IF(I45>=2,VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E45)+VLOOKUP(K45,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E45),VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E45)),0))*(1+(VLOOKUP(L45,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.372590589041387},{"$f":"(IF(I45>=1,IF(I45>=2,VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G45)+VLOOKUP(K45,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G45),VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G45)),0))*(1+(VLOOKUP(L45,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":154.11777176712417},"No materials charged",{"$f":"VLOOKUP(P45,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S45>0.01,VLOOKUP(R45,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S45)/60),VLOOKUP(R45,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G45)/60))","v":11.16},0,{"$f":"SUM(O45,Q45,T45,U45)","v":165.27777176712416},{"$f":"IF(AK45=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL45)","v":32.981999320514049},"After Hours",{"$f":"V45*VLOOKUP(X45,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":8.2638885883562079},null,{"$f":"SUM(W45,Y45,Z45)","v":41.245887908870259},{"$f":"IF(D45=\"back office only\",0,(H45/60)*'Lookups & OH allocation'!$E$8)","v":53.149059901402964},{"$f":"SUM(AA45,V45,AB45)*'Lookups & OH allocation'!$E$18","v":7.1129800430085321},{"$f":"IF(AK45=0,\"No Volumes\",AO45/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK45)-W45","v":74.129715694292415},null,{"$f":"SUM(AB45:AE45)","v":134.3917556387039},{"$f":"(V45+AA45+AF45)*'Lookups & OH allocation'!$C$58","v":20.079917962035729},null,{"$f":"SUM(AG45,AH45)","v":20.079917962035729},{"$f":"V45+AA45+AF45+AI45","v":360.99533327673402},{"$f":"IFERROR(VLOOKUP($C45,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D45,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B45,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W45*AK45,0)","v":32.981999320514049},{"$f":"IFERROR(AD45*AK45,0)","v":74.129715694292415},{"$f":"AL45*AK45","v":20}]
[null,"Miscellaneous service","Meter recovery and disposal",null,15,20,{"$f":"SUM(E46:F46)","v":35},{"$f":"SUM(E46:F46)*I46","v":35},1,"Elec Tech",null,"Normal",{"$f":"(IF(I46>=1,IF(I46>=2,VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F46)+VLOOKUP(K46,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F46),VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F46)),0))*(1+(VLOOKUP(L46,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.508020195226106},{"$f":"(IF(I46>=1,IF(I46>=2,VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E46)+VLOOKUP(K46,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E46),VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E46)),0))*(1+(VLOOKUP(L46,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":15.38101514641958},{"$f":"(IF(I46>=1,IF(I46>=2,VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G46)+VLOOKUP(K46,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G46),VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G46)),0))*(1+(VLOOKUP(L46,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":35.889035341645688},"No materials charged",{"$f":"VLOOKUP(P46,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S46>0.01,VLOOKUP(R46,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S46)/60),VLOOKUP(R46,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G46)/60))","v":0},0,{"$f":"SUM(O46,Q46,T46,U46)","v":35.889035341645688},{"$f":"IF(AK46=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL46)","v":8.2454998301285123},"Normal",{"$f":"V46*VLOOKUP(X46,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W46,Y46,Z46)","v":8.2454998301285123},{"$f":"IF(D46=\"back office only\",0,(H46/60)*'Lookups & OH allocation'!$E$8)","v":20.669078850545599},{"$f":"SUM(AA46,V46,AB46)*'Lookups & OH allocation'!$E$18","v":1.7751068113961042},{"$f":"IF(AK46=0,\"No Volumes\",AO46/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK46)-W46","v":18.532428923573104},null,{"$f":"SUM(AB46:AE46)","v":40.97661458551481},{"$f":"(V46+AA46+AF46)*'Lookups & OH allocation'!$C$58","v":5.013046720704323},null,{"$f":"SUM(AG46,AH46)","v":5.013046720704323},{"$f":"V46+AA46+AF46+AI46","v":90.124196477993337},{"$f":"IFERROR(VLOOKUP($C46,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D46,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B46,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W46*AK46,0)","v":8.2454998301285123},{"$f":"IFERROR(AD46*AK46,0)","v":18.532428923573104},{"$f":"AL46*AK46","v":5}]
["X","Connection establishment charges"]
[null,"Connection establishment charges","Creation of a NMI","Back office only",20,0,{"$f":"SUM(E48:F48)","v":20},{"$f":"SUM(E48:F48)*I48","v":20},1,"Market Support Officer",null,"Normal",{"$f":"(IF(I48>=1,IF(I48>=2,VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F48)+VLOOKUP(K48,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F48),VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F48)),0))*(1+(VLOOKUP(L48,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I48>=1,IF(I48>=2,VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E48)+VLOOKUP(K48,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E48),VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E48)),0))*(1+(VLOOKUP(L48,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":22.412168217788494},{"$f":"(IF(I48>=1,IF(I48>=2,VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G48)+VLOOKUP(K48,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G48),VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G48)),0))*(1+(VLOOKUP(L48,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":22.412168217788494},"No materials charged",{"$f":"VLOOKUP(P48,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S48>0.01,VLOOKUP(R48,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S48)/60),VLOOKUP(R48,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G48)/60))","v":0},0,{"$f":"SUM(O48,Q48,T48,U48)","v":22.412168217788494},{"$f":"IF(AK48=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL48)","v":4.9472998980771079},"Normal",{"$f":"V48*VLOOKUP(X48,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W48,Y48,Z48)","v":4.9472998980771079},{"$f":"IF(D48=\"back office only\",0,(H48/60)*'Lookups & OH allocation'!$E$8)","v":0},{"$f":"SUM(AA48,V48,AB48)*'Lookups & OH allocation'!$E$18","v":0.74943317500657247},{"$f":"IF(AK48=0,\"No Volumes\",AO48/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK48)-W48","v":11.119457354143861},null,{"$f":"SUM(AB48:AE48)","v":11.868890529150434},{"$f":"(V48+AA48+AF48)*'Lookups & OH allocation'!$C$58","v":2.3105503241914445},null,{"$f":"SUM(AG48,AH48)","v":2.3105503241914445},{"$f":"V48+AA48+AF48+AI48","v":41.538908969207483},{"$f":"IFERROR(VLOOKUP($C48,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D48,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B48,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":3},{"$f":"IFERROR(W48*AK48,0)","v":4.9472998980771079},{"$f":"IFERROR(AD48*AK48,0)","v":11.119457354143861},{"$f":"AL48*AK48","v":3}]
[null,"Connection establishment charges","Overhead service, single span - single phase",null,60,20,{"$f":"SUM(E49:F49)","v":80},{"$f":"SUM(E49:F49)*I49","v":160},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I49>=1,IF(I49>=2,VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F49)+VLOOKUP(K49,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F49),VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F49)),0))*(1+(VLOOKUP(L49,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I49>=1,IF(I49>=2,VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E49)+VLOOKUP(K49,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E49),VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E49)),0))*(1+(VLOOKUP(L49,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":123.04812117135664},{"$f":"(IF(I49>=1,IF(I49>=2,VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G49)+VLOOKUP(K49,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G49),VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G49)),0))*(1+(VLOOKUP(L49,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":164.06416156180885},"single phase OH service",{"$f":"VLOOKUP(P49,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":121.62},"Truck",null,{"$f":"IF(S49>0.01,VLOOKUP(R49,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S49)/60),VLOOKUP(R49,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G49)/60))","v":31.959999999999997},0,{"$f":"SUM(O49,Q49,T49,U49)","v":317.64416156180886},{"$f":"IF(AK49=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL49)","v":21.438299558334133},"Normal",{"$f":"V49*VLOOKUP(X49,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W49,Y49,Z49)","v":21.438299558334133},{"$f":"IF(D49=\"back office only\",0,(H49/60)*'Lookups & OH allocation'!$E$8)","v":94.487217602494155},{"$f":"SUM(AA49,V49,AB49)*'Lookups & OH allocation'!$E$18","v":11.876382228471011},{"$f":"IF(AK49=0,\"No Volumes\",AO49/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK49)-W49","v":48.184315201290076},null,{"$f":"SUM(AB49:AE49)","v":154.54791503225525},{"$f":"(V49+AA49+AF49)*'Lookups & OH allocation'!$C$58","v":29.074829155376253},null,{"$f":"SUM(AG49,AH49)","v":29.074829155376253},{"$f":"V49+AA49+AF49+AI49","v":522.70520530777446},{"$f":"IFERROR(VLOOKUP($C49,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},{"$f":"IFERROR(VLOOKUP(D49,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B49,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},{"$f":"IFERROR(W49*AK49,0)","v":6838.8175591085883},{"$f":"IFERROR(AD49*AK49,0)","v":15370.796549211535},{"$f":"AL49*AK49","v":4147}]
[null,"Connection establishment charges","Overhead service, single span - multi phase",null,80,20,100,200,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I50>=1,IF(I50>=2,VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F50)+VLOOKUP(K50,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F50),VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F50)),0))*(1+(VLOOKUP(L50,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I50>=1,IF(I50>=2,VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E50)+VLOOKUP(K50,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E50),VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E50)),0))*(1+(VLOOKUP(L50,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":164.06416156180885},{"$f":"(IF(I50>=1,IF(I50>=2,VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G50)+VLOOKUP(K50,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G50),VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G50)),0))*(1+(VLOOKUP(L50,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":205.08020195226106},"multi phase OH service",{"$f":"VLOOKUP(P50,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":241.25},"Truck",null,{"$f":"IF(S50>0.01,VLOOKUP(R50,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S50)/60),VLOOKUP(R50,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G50)/60))","v":39.950000000000003},0,486.28020195226105,{"$f":"IF(AK50=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL50)","v":21.438299558334133},"Normal",{"$f":"V50*VLOOKUP(X50,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D50=\"back office only\",0,(H50/60)*'Lookups & OH allocation'!$E$8)","v":118.10902200311772},{"$f":"SUM(AA50,V50,AB50)*'Lookups & OH allocation'!$E$18","v":17.142727554758366},{"$f":"IF(AK50=0,\"No Volumes\",AO50/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK50)-W50","v":48.184315201290062},null,183.43606475916613,{"$f":"(V50+AA50+AF50)*'Lookups & OH allocation'!$C$58","v":40.709003953288942},null,40.709003953288942,731.86357022305026,{"$f":"IFERROR(VLOOKUP($C50,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},{"$f":"IFERROR(VLOOKUP(D50,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B50,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},2358.2129514167545,5300.2746721419071,1430]
[null,"Connection establishment charges","Underground service in turret/cabinet - single phase ",null,40,20,60,60,1,"Elec Tech",null,"Normal",{"$f":"(IF(I51>=1,IF(I51>=2,VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F51)+VLOOKUP(K51,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F51),VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F51)),0))*(1+(VLOOKUP(L51,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.508020195226106},{"$f":"(IF(I51>=1,IF(I51>=2,VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E51)+VLOOKUP(K51,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E51),VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E51)),0))*(1+(VLOOKUP(L51,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I51>=1,IF(I51>=2,VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G51)+VLOOKUP(K51,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G51),VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G51)),0))*(1+(VLOOKUP(L51,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.52406058567832},"single phase UG connect to turret",{"$f":"VLOOKUP(P51,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":1.08},"Ute/Utility",null,{"$f":"IF(S51>0.01,VLOOKUP(R51,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S51)/60),VLOOKUP(R51,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G51)/60))","v":7.44},0,70.044060585678324,{"$f":"IF(AK51=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL51)","v":21.438299558334133},"Normal",{"$f":"V51*VLOOKUP(X51,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D51=\"back office only\",0,(H51/60)*'Lookups & OH allocation'!$E$8)","v":35.432706600935312},{"$f":"SUM(AA51,V51,AB51)*'Lookups & OH allocation'!$E$18","v":3.4764696822333687},{"$f":"IF(AK51=0,\"No Volumes\",AO51/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK51)-W51","v":48.184315201290076},null,87.093491484458752,{"$f":"(V51+AA51+AF51)*'Lookups & OH allocation'!$C$58","v":10.518117660916955},null,10.518117660916955,189.09396928938816,{"$f":"IFERROR(VLOOKUP($C51,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},{"$f":"IFERROR(VLOOKUP(D51,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B51,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},35780.521962859668,80419.622070953134,21697]
[null,"Connection establishment charges","Underground service in turret/cabinet - multi phase ",null,60,20,80,80,1,"Elec Tech",null,"Normal",{"$f":"(IF(I52>=1,IF(I52>=2,VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F52)+VLOOKUP(K52,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F52),VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F52)),0))*(1+(VLOOKUP(L52,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.508020195226106},{"$f":"(IF(I52>=1,IF(I52>=2,VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E52)+VLOOKUP(K52,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E52),VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E52)),0))*(1+(VLOOKUP(L52,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.52406058567832},{"$f":"(IF(I52>=1,IF(I52>=2,VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G52)+VLOOKUP(K52,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G52),VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G52)),0))*(1+(VLOOKUP(L52,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.032080780904423},"multi phase UG connect to turret",{"$f":"VLOOKUP(P52,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":3.26},"Ute/Utility",null,{"$f":"IF(S52>0.01,VLOOKUP(R52,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S52)/60),VLOOKUP(R52,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G52)/60))","v":9.92},0,95.212080780904429,{"$f":"IF(AK52=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL52)","v":21.438299558334133},"Normal",{"$f":"V52*VLOOKUP(X52,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D52=\"back office only\",0,(H52/60)*'Lookups & OH allocation'!$E$8)","v":47.243608801247078},{"$f":"SUM(AA52,V52,AB52)*'Lookups & OH allocation'!$E$18","v":4.4893998715866781},{"$f":"IF(AK52=0,\"No Volumes\",AO52/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK52)-W52","v":48.184315201290062},null,99.917323874123809,{"$f":"(V52+AA52+AF52)*'Lookups & OH allocation'!$C$58","v":12.755837778167045},null,12.755837778167045,229.32354199152942,{"$f":"IFERROR(VLOOKUP($C52,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},{"$f":"IFERROR(VLOOKUP(D52,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B52,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},7117.515453366932,15997.1926468283,4316]
[null,"Connection establishment charges","Underground service with pole mounted fuse - single phase",null,60,20,80,160,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I53>=1,IF(I53>=2,VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F53)+VLOOKUP(K53,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F53),VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F53)),0))*(1+(VLOOKUP(L53,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I53>=1,IF(I53>=2,VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E53)+VLOOKUP(K53,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E53),VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E53)),0))*(1+(VLOOKUP(L53,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":123.04812117135664},{"$f":"(IF(I53>=1,IF(I53>=2,VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G53)+VLOOKUP(K53,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G53),VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G53)),0))*(1+(VLOOKUP(L53,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":164.06416156180885},"single phase UG service - pole",{"$f":"VLOOKUP(P53,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":7.48},"Truck",null,{"$f":"IF(S53>0.01,VLOOKUP(R53,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S53)/60),VLOOKUP(R53,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G53)/60))","v":31.959999999999997},0,203.50416156180884,{"$f":"IF(AK53=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL53)","v":21.438299558334133},"Normal",{"$f":"V53*VLOOKUP(X53,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D53=\"back office only\",0,(H53/60)*'Lookups & OH allocation'!$E$8)","v":94.487217602494155},{"$f":"SUM(AA53,V53,AB53)*'Lookups & OH allocation'!$E$18","v":8.7498483999260834},{"$f":"IF(AK53=0,\"No Volumes\",AO53/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK53)-W53","v":48.184315201290062},null,151.4213812037103,{"$f":"(V53+AA53+AF53)*'Lookups & OH allocation'!$C$58","v":22.167830312874958},null,22.167830312874958,398.53167263672827,{"$f":"IFERROR(VLOOKUP($C53,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},{"$f":"IFERROR(VLOOKUP(D53,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B53,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},8125.1155326086364,18261.855461288935,4927]
[null,"Connection establishment charges","Underground service with pole mounted fuse - multi phase",null,80,20,100,200,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I54>=1,IF(I54>=2,VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F54)+VLOOKUP(K54,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F54),VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F54)),0))*(1+(VLOOKUP(L54,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I54>=1,IF(I54>=2,VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E54)+VLOOKUP(K54,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E54),VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E54)),0))*(1+(VLOOKUP(L54,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":164.06416156180885},{"$f":"(IF(I54>=1,IF(I54>=2,VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G54)+VLOOKUP(K54,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G54),VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G54)),0))*(1+(VLOOKUP(L54,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":205.08020195226106},"multi phase UG service - pole",{"$f":"VLOOKUP(P54,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":22.45},"Truck",null,{"$f":"IF(S54>0.01,VLOOKUP(R54,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S54)/60),VLOOKUP(R54,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G54)/60))","v":39.950000000000003},0,267.48020195226104,{"$f":"IF(AK54=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL54)","v":21.438299558334133},"Normal",{"$f":"V54*VLOOKUP(X54,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D54=\"back office only\",0,(H54/60)*'Lookups & OH allocation'!$E$8)","v":118.10902200311772},{"$f":"SUM(AA54,V54,AB54)*'Lookups & OH allocation'!$E$18","v":11.14933696700972},{"$f":"IF(AK54=0,\"No Volumes\",AO54/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK54)-W54","v":48.184315201290062},null,177.44267417141748,{"$f":"(V54+AA54+AF54)*'Lookups & OH allocation'!$C$58","v":27.468673247670544},null,27.468673247670544,493.82984892968318,{"$f":"IFERROR(VLOOKUP($C54,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},{"$f":"IFERROR(VLOOKUP(D54,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B54,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},3237.183233308454,7275.8315953947995,1963]
[null,"Connection establishment charges","Basic connection – after hours","after hours",80,60,140,280,2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I55>=1,IF(I55>=2,VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F55)+VLOOKUP(K55,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F55),VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F55)),0))*(1+(VLOOKUP(L55,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":205.49036235616555},{"$f":"(IF(I55>=1,IF(I55>=2,VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E55)+VLOOKUP(K55,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E55),VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E55)),0))*(1+(VLOOKUP(L55,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":273.98714980822075},{"$f":"(IF(I55>=1,IF(I55>=2,VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G55)+VLOOKUP(K55,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G55),VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G55)),0))*(1+(VLOOKUP(L55,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":479.47751216438633},"multi phase UG service - pole",{"$f":"VLOOKUP(P55,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":22.45},"Truck",null,{"$f":"IF(S55>0.01,VLOOKUP(R55,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S55)/60),VLOOKUP(R55,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G55)/60))","v":55.93},0,557.85751216438632,{"$f":"IF(AK55=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL55)","v":32.981999320514049},"After Hours",{"$f":"V55*VLOOKUP(X55,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":27.892875608219317},null,60.874874928733362,{"$f":"IF(D55=\"back office only\",0,(H55/60)*'Lookups & OH allocation'!$E$8)","v":165.35263080436479},{"$f":"SUM(AA55,V55,AB55)*'Lookups & OH allocation'!$E$18","v":21.477732021304895},{"$f":"IF(AK55=0,\"No Volumes\",AO55/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK55)-W55","v":74.129715694292415},null,260.96007851996211,{"$f":"(V55+AA55+AF55)*'Lookups & OH allocation'!$C$58","v":51.813886224610521},null,51.813886224610521,931.50635183769236,{"$f":"IFERROR(VLOOKUP($C55,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D55,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B55,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},32.981999320514049,74.129715694292415,20]
[null,"Connection establishment charges","Connection establishment - wasted visit",null,5,20,25,50,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I56>=1,IF(I56>=2,VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F56)+VLOOKUP(K56,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F56),VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F56)),0))*(1+(VLOOKUP(L56,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I56>=1,IF(I56>=2,VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E56)+VLOOKUP(K56,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E56),VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E56)),0))*(1+(VLOOKUP(L56,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.254010097613053},{"$f":"(IF(I56>=1,IF(I56>=2,VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G56)+VLOOKUP(K56,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G56),VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G56)),0))*(1+(VLOOKUP(L56,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.270050488065266},"No materials charged",{"$f":"VLOOKUP(P56,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S56>0.01,VLOOKUP(R56,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S56)/60),VLOOKUP(R56,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G56)/60))","v":3.1},0,54.370050488065267,{"$f":"IF(AK56=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL56)","v":21.438299558334133},"Normal",{"$f":"V56*VLOOKUP(X56,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D56=\"back office only\",0,(H56/60)*'Lookups & OH allocation'!$E$8)","v":29.527255500779429},{"$f":"SUM(AA56,V56,AB56)*'Lookups & OH allocation'!$E$18","v":2.8853630111575206},{"$f":"IF(AK56=0,\"No Volumes\",AO56/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK56)-W56","v":48.184315201290062},null,80.596933713227003,{"$f":"(V56+AA56+AF56)*'Lookups & OH allocation'!$C$58","v":9.212271213441996},null,9.212271213441996,165.61755497306839,{"$f":"IFERROR(VLOOKUP($C56,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D56,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B56,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},21.438299558334133,48.184315201290062,13]
[null,"Temporary Disconnection/Reconnection"]
[null,"Temporary Disconnection/Reconnection","Disconnect/reconnect overhead service for facia repairs - single phase",null,40,40,{"$f":"SUM(E58:F58)","v":80},{"$f":"SUM(E58:F58)*I58","v":160},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I58>=1,IF(I58>=2,VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F58)+VLOOKUP(K58,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F58),VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F58)),0))*(1+(VLOOKUP(L58,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.032080780904423},{"$f":"(IF(I58>=1,IF(I58>=2,VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E58)+VLOOKUP(K58,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E58),VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E58)),0))*(1+(VLOOKUP(L58,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.032080780904423},{"$f":"(IF(I58>=1,IF(I58>=2,VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G58)+VLOOKUP(K58,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G58),VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G58)),0))*(1+(VLOOKUP(L58,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":164.06416156180885},"No materials charged",{"$f":"VLOOKUP(P58,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S58>0.01,VLOOKUP(R58,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S58)/60),VLOOKUP(R58,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G58)/60))","v":31.959999999999997},0,{"$f":"SUM(O58,Q58,T58,U58)","v":196.02416156180885},{"$f":"IF(AK58=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL58)","v":19.789199592308432},"Normal",{"$f":"V58*VLOOKUP(X58,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W58,Y58,Z58)","v":19.789199592308432},{"$f":"IF(D58=\"back office only\",0,(H58/60)*'Lookups & OH allocation'!$E$8)","v":94.487217602494155},{"$f":"SUM(AA58,V58,AB58)*'Lookups & OH allocation'!$E$18","v":8.4997832179745529},{"$f":"IF(AK58=0,\"No Volumes\",AO58/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK58)-W58","v":44.477829416575446},null,{"$f":"SUM(AB58:AE58)","v":147.46483023704417},{"$f":"(V58+AA58+AF58)*'Lookups & OH allocation'!$C$58","v":21.397085472939409},null,{"$f":"SUM(AG58,AH58)","v":21.397085472939409},{"$f":"V58+AA58+AF58+AI58","v":384.67527686410085},{"$f":"IFERROR(VLOOKUP($C58,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP(D58,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B58,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":12},{"$f":"IFERROR(W58*AK58,0)","v":395.78399184616865},{"$f":"IFERROR(AD58*AK58,0)","v":889.55658833150892},{"$f":"AL58*AK58","v":240}]
[null,"Temporary Disconnection/Reconnection","Disconnect/reconnect overhead service for facia repairs - multi phase",null,60,40,{"$f":"SUM(E59:F59)","v":100},{"$f":"SUM(E59:F59)*I59","v":200},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I59>=1,IF(I59>=2,VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F59)+VLOOKUP(K59,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F59),VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F59)),0))*(1+(VLOOKUP(L59,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.032080780904423},{"$f":"(IF(I59>=1,IF(I59>=2,VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E59)+VLOOKUP(K59,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E59),VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E59)),0))*(1+(VLOOKUP(L59,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":123.04812117135664},{"$f":"(IF(I59>=1,IF(I59>=2,VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G59)+VLOOKUP(K59,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G59),VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G59)),0))*(1+(VLOOKUP(L59,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":205.08020195226106},"No materials charged",{"$f":"VLOOKUP(P59,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S59>0.01,VLOOKUP(R59,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S59)/60),VLOOKUP(R59,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G59)/60))","v":39.950000000000003},0,{"$f":"SUM(O59,Q59,T59,U59)","v":245.03020195226105},{"$f":"IF(AK59=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL59)","v":19.789199592308432},"Normal",{"$f":"V59*VLOOKUP(X59,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W59,Y59,Z59)","v":19.789199592308432},{"$f":"IF(D59=\"back office only\",0,(H59/60)*'Lookups & OH allocation'!$E$8)","v":118.10902200311772},{"$f":"SUM(AA59,V59,AB59)*'Lookups & OH allocation'!$E$18","v":10.489212109104821},{"$f":"IF(AK59=0,\"No Volumes\",AO59/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK59)-W59","v":44.477829416575446},null,{"$f":"SUM(AB59:AE59)","v":173.07606352879799},{"$f":"(V59+AA59+AF59)*'Lookups & OH allocation'!$C$58","v":25.792042892821343},null,{"$f":"SUM(AG59,AH59)","v":25.792042892821343},{"$f":"V59+AA59+AF59+AI59","v":463.68750796618883},{"$f":"IFERROR(VLOOKUP($C59,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP(D59,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B59,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":12},{"$f":"IFERROR(W59*AK59,0)","v":395.78399184616865},{"$f":"IFERROR(AD59*AK59,0)","v":889.55658833150892},{"$f":"AL59*AK59","v":240}]
[null,"Temporary Disconnection/Reconnection","Temporary disconnect/reconnect – retailer requested outage",null,30,40,{"$f":"SUM(E60:F60)","v":70},{"$f":"SUM(E60:F60)*I60","v":140},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I60>=1,IF(I60>=2,VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F60)+VLOOKUP(K60,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F60),VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F60)),0))*(1+(VLOOKUP(L60,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.032080780904423},{"$f":"(IF(I60>=1,IF(I60>=2,VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E60)+VLOOKUP(K60,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E60),VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E60)),0))*(1+(VLOOKUP(L60,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.52406058567832},{"$f":"(IF(I60>=1,IF(I60>=2,VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G60)+VLOOKUP(K60,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G60),VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G60)),0))*(1+(VLOOKUP(L60,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":143.55614136658275},"No materials charged",{"$f":"VLOOKUP(P60,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S60>0.01,VLOOKUP(R60,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S60)/60),VLOOKUP(R60,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G60)/60))","v":8.6800000000000015},0,{"$f":"SUM(O60,Q60,T60,U60)","v":152.23614136658276},{"$f":"IF(AK60=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL60)","v":19.789199592308432},"Normal",{"$f":"V60*VLOOKUP(X60,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W60,Y60,Z60)","v":19.789199592308432},{"$f":"IF(D60=\"back office only\",0,(H60/60)*'Lookups & OH allocation'!$E$8)","v":82.676315402182396},{"$f":"SUM(AA60,V60,AB60)*'Lookups & OH allocation'!$E$18","v":6.9768122025523214},{"$f":"IF(AK60=0,\"No Volumes\",AO60/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK60)-W60","v":44.477829416575446},null,{"$f":"SUM(AB60:AE60)","v":134.13095702131017},{"$f":"(V60+AA60+AF60)*'Lookups & OH allocation'!$C$58","v":18.032605951033858},{"$f":"AJ41","v":47.634489183025039},{"$f":"SUM(AG60,AH60)","v":65.667095134058897},{"$f":"V60+AA60+AF60+AI60","v":371.82339311426023},{"$f":"IFERROR(VLOOKUP($C60,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D60,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B60,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":12},{"$f":"IFERROR(W60*AK60,0)","v":19.789199592308432},{"$f":"IFERROR(AD60*AK60,0)","v":44.477829416575446},{"$f":"AL60*AK60","v":12}]
[null,"Temporary Disconnection/Reconnection","Temporary disconnect/reconnect – after hours","after hours",60,60,{"$f":"SUM(E61:F61)","v":120},{"$f":"SUM(E61:F61)*I61","v":240},2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I61>=1,IF(I61>=2,VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F61)+VLOOKUP(K61,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F61),VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F61)),0))*(1+(VLOOKUP(L61,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":205.49036235616555},{"$f":"(IF(I61>=1,IF(I61>=2,VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E61)+VLOOKUP(K61,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E61),VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E61)),0))*(1+(VLOOKUP(L61,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":205.49036235616555},{"$f":"(IF(I61>=1,IF(I61>=2,VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G61)+VLOOKUP(K61,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G61),VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G61)),0))*(1+(VLOOKUP(L61,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":410.9807247123311},"No materials charged",{"$f":"VLOOKUP(P61,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S61>0.01,VLOOKUP(R61,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S61)/60),VLOOKUP(R61,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G61)/60))","v":47.94},0,{"$f":"SUM(O61,Q61,T61,U61)","v":458.92072471233109},{"$f":"IF(AK61=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL61)","v":32.981999320514049},"After Hours",{"$f":"V61*VLOOKUP(X61,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":22.946036235616557},null,{"$f":"SUM(W61,Y61,Z61)","v":55.92803555613061},{"$f":"IF(D61=\"back office only\",0,(H61/60)*'Lookups & OH allocation'!$E$8)","v":141.73082640374125},{"$f":"SUM(AA61,V61,AB61)*'Lookups & OH allocation'!$E$18","v":17.985091018597242},{"$f":"IF(AK61=0,\"No Volumes\",AO61/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK61)-W61","v":74.129715694292415},null,{"$f":"SUM(AB61:AE61)","v":233.84563311663089},{"$f":"(V61+AA61+AF61)*'Lookups & OH allocation'!$C$58","v":44.09809977038195},null,{"$f":"SUM(AG61,AH61)","v":44.09809977038195},{"$f":"V61+AA61+AF61+AI61","v":792.79249315547452},{"$f":"IFERROR(VLOOKUP($C61,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D61,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B61,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W61*AK61,0)","v":32.981999320514049},{"$f":"IFERROR(AD61*AK61,0)","v":74.129715694292415},{"$f":"AL61*AK61","v":20}]
[null,"Temporary Disconnection/Reconnection","Temporary disconnect/reconnect – wasted visit",null,10,20,{"$f":"SUM(E62:F62)","v":30},{"$f":"SUM(E62:F62)*I62","v":60},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I62>=1,IF(I62>=2,VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F62)+VLOOKUP(K62,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F62),VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F62)),0))*(1+(VLOOKUP(L62,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I62>=1,IF(I62>=2,VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E62)+VLOOKUP(K62,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E62),VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E62)),0))*(1+(VLOOKUP(L62,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.508020195226106},{"$f":"(IF(I62>=1,IF(I62>=2,VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G62)+VLOOKUP(K62,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G62),VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G62)),0))*(1+(VLOOKUP(L62,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.52406058567832},"No materials charged",{"$f":"VLOOKUP(P62,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S62>0.01,VLOOKUP(R62,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S62)/60),VLOOKUP(R62,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G62)/60))","v":11.984999999999999},0,{"$f":"SUM(O62,Q62,T62,U62)","v":73.509060585678327},{"$f":"IF(AK62=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL62)","v":19.789199592308432},"Normal",{"$f":"V62*VLOOKUP(X62,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W62,Y62,Z62)","v":19.789199592308432},{"$f":"IF(D62=\"back office only\",0,(H62/60)*'Lookups & OH allocation'!$E$8)","v":35.432706600935312},{"$f":"SUM(AA62,V62,AB62)*'Lookups & OH allocation'!$E$18","v":3.5262109901488801},{"$f":"IF(AK62=0,\"No Volumes\",AO62/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK62)-W62","v":44.477829416575446},null,{"$f":"SUM(AB62:AE62)","v":83.436747007659648},{"$f":"(V62+AA62+AF62)*'Lookups & OH allocation'!$C$58","v":10.409691923234574},null,{"$f":"SUM(AG62,AH62)","v":10.409691923234574},{"$f":"V62+AA62+AF62+AI62","v":187.14469910888096},{"$f":"IFERROR(VLOOKUP($C62,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D62,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B62,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":12},{"$f":"IFERROR(W62*AK62,0)","v":19.789199592308432},{"$f":"IFERROR(AD62*AK62,0)","v":44.477829416575446},{"$f":"AL62*AK62","v":12}]
["X","Basic connection alteration  "]
[null,"Basic connection alteration  ","Connection alteration – overhead single phase",null,40,20,{"$f":"SUM(E64:F64)","v":60},{"$f":"SUM(E64:F64)*I64","v":120},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I64>=1,IF(I64>=2,VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F64)+VLOOKUP(K64,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F64),VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F64)),0))*(1+(VLOOKUP(L64,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I64>=1,IF(I64>=2,VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E64)+VLOOKUP(K64,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E64),VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E64)),0))*(1+(VLOOKUP(L64,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.032080780904423},{"$f":"(IF(I64>=1,IF(I64>=2,VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G64)+VLOOKUP(K64,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G64),VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G64)),0))*(1+(VLOOKUP(L64,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":123.04812117135664},"No materials charged",{"$f":"VLOOKUP(P64,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S64>0.01,VLOOKUP(R64,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S64)/60),VLOOKUP(R64,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G64)/60))","v":23.97},0,{"$f":"SUM(O64,Q64,T64,U64)","v":147.01812117135665},{"$f":"IF(AK64=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL64)","v":21.438299558334133},"Normal",{"$f":"V64*VLOOKUP(X64,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W64,Y64,Z64)","v":21.438299558334133},{"$f":"IF(D64=\"back office only\",0,(H64/60)*'Lookups & OH allocation'!$E$8)","v":70.865413201870624},{"$f":"SUM(AA64,V64,AB64)*'Lookups & OH allocation'!$E$18","v":6.5555266312987399},{"$f":"IF(AK64=0,\"No Volumes\",AO64/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK64)-W64","v":48.184315201290062},null,{"$f":"SUM(AB64:AE64)","v":125.60525503445943},{"$f":"(V64+AA64+AF64)*'Lookups & OH allocation'!$C$58","v":17.320232702508449},null,{"$f":"SUM(AG64,AH64)","v":17.320232702508449},{"$f":"V64+AA64+AF64+AI64","v":311.38190846665867},{"$f":"IFERROR(VLOOKUP($C64,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},{"$f":"IFERROR(VLOOKUP(D64,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B64,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},{"$f":"IFERROR(W64*AK64,0)","v":15264.069285533902},{"$f":"IFERROR(AD64*AK64,0)","v":34307.232423318521},{"$f":"AL64*AK64","v":9256}]
[null,"Basic connection alteration  ","Connection alteration – overhead multi phase",null,60,20,80,160,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I65>=1,IF(I65>=2,VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F65)+VLOOKUP(K65,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F65),VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F65)),0))*(1+(VLOOKUP(L65,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I65>=1,IF(I65>=2,VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E65)+VLOOKUP(K65,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E65),VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E65)),0))*(1+(VLOOKUP(L65,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":123.04812117135664},{"$f":"(IF(I65>=1,IF(I65>=2,VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G65)+VLOOKUP(K65,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G65),VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G65)),0))*(1+(VLOOKUP(L65,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":164.06416156180885},"No materials charged",{"$f":"VLOOKUP(P65,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S65>0.01,VLOOKUP(R65,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S65)/60),VLOOKUP(R65,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G65)/60))","v":31.959999999999997},0,196.02416156180885,{"$f":"IF(AK65=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL65)","v":21.438299558334133},"Normal",{"$f":"V65*VLOOKUP(X65,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D65=\"back office only\",0,(H65/60)*'Lookups & OH allocation'!$E$8)","v":94.487217602494155},{"$f":"SUM(AA65,V65,AB65)*'Lookups & OH allocation'!$E$18","v":8.5449555224290084},{"$f":"IF(AK65=0,\"No Volumes\",AO65/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK65)-W65","v":48.184315201290062},null,151.21648832621321,{"$f":"(V65+AA65+AF65)*'Lookups & OH allocation'!$C$58","v":21.715190122390382},null,21.715190122390382,390.3941395687466,{"$f":"IFERROR(VLOOKUP($C65,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},{"$f":"IFERROR(VLOOKUP(D65,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B65,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},3301.4981319834565,7420.3845409986698,2002]
[null,"Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground single phase to turret",null,50,20,70,70,1,"Elec Tech",null,"Normal",{"$f":"(IF(I66>=1,IF(I66>=2,VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F66)+VLOOKUP(K66,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F66),VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F66)),0))*(1+(VLOOKUP(L66,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.508020195226106},{"$f":"(IF(I66>=1,IF(I66>=2,VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E66)+VLOOKUP(K66,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E66),VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E66)),0))*(1+(VLOOKUP(L66,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.270050488065266},{"$f":"(IF(I66>=1,IF(I66>=2,VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G66)+VLOOKUP(K66,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G66),VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G66)),0))*(1+(VLOOKUP(L66,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":71.778070683291375},"No materials charged",{"$f":"VLOOKUP(P66,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S66>0.01,VLOOKUP(R66,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S66)/60),VLOOKUP(R66,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G66)/60))","v":27.965},0,99.743070683291378,{"$f":"IF(AK66=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL66)","v":21.438299558334133},"Normal",{"$f":"V66*VLOOKUP(X66,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D66=\"back office only\",0,(H66/60)*'Lookups & OH allocation'!$E$8)","v":41.338157701091198},{"$f":"SUM(AA66,V66,AB66)*'Lookups & OH allocation'!$E$18","v":4.4517504986162297},{"$f":"IF(AK66=0,\"No Volumes\",AO66/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK66)-W66","v":48.184315201290062},null,93.974223400997488,{"$f":"(V66+AA66+AF66)*'Lookups & OH allocation'!$C$58","v":12.672664465550493},null,12.672664465550493,227.82825810817349,{"$f":"IFERROR(VLOOKUP($C66,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP(D66,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B66,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},836.0936827750312,1879.1882928503123,507]
[null,"Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground single phase to pole",null,50,20,{"$f":"SUM(E67:F67)","v":70},{"$f":"SUM(E67:F67)*I67","v":140},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I67>=1,IF(I67>=2,VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F67)+VLOOKUP(K67,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F67),VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F67)),0))*(1+(VLOOKUP(L67,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I67>=1,IF(I67>=2,VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E67)+VLOOKUP(K67,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E67),VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E67)),0))*(1+(VLOOKUP(L67,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":102.54010097613053},{"$f":"(IF(I67>=1,IF(I67>=2,VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G67)+VLOOKUP(K67,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G67),VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G67)),0))*(1+(VLOOKUP(L67,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":143.55614136658275},"No materials charged",{"$f":"VLOOKUP(P67,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S67>0.01,VLOOKUP(R67,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S67)/60),VLOOKUP(R67,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G67)/60))","v":27.965},0,{"$f":"SUM(O67,Q67,T67,U67)","v":171.52114136658275},{"$f":"IF(AK67=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL67)","v":21.438299558334133},"Normal",{"$f":"V67*VLOOKUP(X67,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W67,Y67,Z67)","v":21.438299558334133},{"$f":"IF(D67=\"back office only\",0,(H67/60)*'Lookups & OH allocation'!$E$8)","v":82.676315402182396},{"$f":"SUM(AA67,V67,AB67)*'Lookups & OH allocation'!$E$18","v":7.5502410768638741},{"$f":"IF(AK67=0,\"No Volumes\",AO67/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK67)-W67","v":48.184315201290062},null,{"$f":"SUM(AB67:AE67)","v":138.41087168033633},{"$f":"(V67+AA67+AF67)*'Lookups & OH allocation'!$C$58","v":19.517711412449415},null,{"$f":"SUM(AG67,AH67)","v":19.517711412449415},{"$f":"V67+AA67+AF67+AI67","v":350.88802401770261},{"$f":"IFERROR(VLOOKUP($C67,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},{"$f":"IFERROR(VLOOKUP(D67,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B67,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},{"$f":"IFERROR(W67*AK67,0)","v":4673.5493037168408},{"$f":"IFERROR(AD67*AK67,0)","v":10504.180713881233},{"$f":"AL67*AK67","v":2834}]
[null,"Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground multi phase to turret",null,70,20,90,90,1,"Elec Tech",null,"Normal",{"$f":"(IF(I68>=1,IF(I68>=2,VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F68)+VLOOKUP(K68,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F68),VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F68)),0))*(1+(VLOOKUP(L68,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.508020195226106},{"$f":"(IF(I68>=1,IF(I68>=2,VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E68)+VLOOKUP(K68,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E68),VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E68)),0))*(1+(VLOOKUP(L68,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":71.778070683291375},{"$f":"(IF(I68>=1,IF(I68>=2,VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G68)+VLOOKUP(K68,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G68),VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G68)),0))*(1+(VLOOKUP(L68,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":92.286090878517484},"No materials charged",{"$f":"VLOOKUP(P68,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S68>0.01,VLOOKUP(R68,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S68)/60),VLOOKUP(R68,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G68)/60))","v":35.954999999999998},0,128.24109087851747,{"$f":"IF(AK68=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL68)","v":21.438299558334133},"Normal",{"$f":"V68*VLOOKUP(X68,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D68=\"back office only\",0,(H68/60)*'Lookups & OH allocation'!$E$8)","v":53.149059901402964},{"$f":"SUM(AA68,V68,AB68)*'Lookups & OH allocation'!$E$18","v":5.5558963673900292},{"$f":"IF(AK68=0,\"No Volumes\",AO68/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK68)-W68","v":48.184315201290062},null,106.88927147008306,{"$f":"(V68+AA68+AF68)*'Lookups & OH allocation'!$C$58","v":15.111894186318452},null,15.111894186318452,271.68055609325313,{"$f":"IFERROR(VLOOKUP($C68,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP(D68,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B68,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},836.0936827750312,1879.1882928503123,507]
[null,"Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground multi phase to pole",null,70,20,{"$f":"SUM(E69:F69)","v":90},{"$f":"SUM(E69:F69)*I69","v":180},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I69>=1,IF(I69>=2,VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F69)+VLOOKUP(K69,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F69),VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F69)),0))*(1+(VLOOKUP(L69,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I69>=1,IF(I69>=2,VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E69)+VLOOKUP(K69,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E69),VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E69)),0))*(1+(VLOOKUP(L69,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":143.55614136658275},{"$f":"(IF(I69>=1,IF(I69>=2,VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G69)+VLOOKUP(K69,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G69),VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G69)),0))*(1+(VLOOKUP(L69,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":184.57218175703497},"No materials charged",{"$f":"VLOOKUP(P69,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S69>0.01,VLOOKUP(R69,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S69)/60),VLOOKUP(R69,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G69)/60))","v":35.954999999999998},0,{"$f":"SUM(O69,Q69,T69,U69)","v":220.52718175703495},{"$f":"IF(AK69=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL69)","v":21.438299558334133},"Normal",{"$f":"V69*VLOOKUP(X69,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W69,Y69,Z69)","v":21.438299558334133},{"$f":"IF(D69=\"back office only\",0,(H69/60)*'Lookups & OH allocation'!$E$8)","v":106.29811980280593},{"$f":"SUM(AA69,V69,AB69)*'Lookups & OH allocation'!$E$18","v":9.5396699679941435},{"$f":"IF(AK69=0,\"No Volumes\",AO69/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK69)-W69","v":48.184315201290062},null,{"$f":"SUM(AB69:AE69)","v":164.02210497209012},{"$f":"(V69+AA69+AF69)*'Lookups & OH allocation'!$C$58","v":23.912668832331345},null,{"$f":"SUM(AG69,AH69)","v":23.912668832331345},{"$f":"V69+AA69+AF69+AI69","v":429.90025511979053},{"$f":"IFERROR(VLOOKUP($C69,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP(D69,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B69,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},{"$f":"IFERROR(W69*AK69,0)","v":3794.5790218251418},{"$f":"IFERROR(AD69*AK69,0)","v":8528.6237906283404},{"$f":"AL69*AK69","v":2301}]
[null,"Basic connection alteration  ","Augment single phase overhead service to multi phase supply",null,95,20,115,230,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I70>=1,IF(I70>=2,VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F70)+VLOOKUP(K70,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F70),VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F70)),0))*(1+(VLOOKUP(L70,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I70>=1,IF(I70>=2,VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E70)+VLOOKUP(K70,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E70),VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E70)),0))*(1+(VLOOKUP(L70,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":194.82619185464802},{"$f":"(IF(I70>=1,IF(I70>=2,VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G70)+VLOOKUP(K70,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G70),VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G70)),0))*(1+(VLOOKUP(L70,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":235.84223224510023},"multi phase OH service",{"$f":"VLOOKUP(P70,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":241.25},"Truck",null,{"$f":"IF(S70>0.01,VLOOKUP(R70,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S70)/60),VLOOKUP(R70,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G70)/60))","v":45.942500000000003},0,523.03473224510026,{"$f":"IF(AK70=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL70)","v":21.438299558334133},"Normal",{"$f":"V70*VLOOKUP(X70,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D70=\"back office only\",0,(H70/60)*'Lookups & OH allocation'!$E$8)","v":135.82537530358536},{"$f":"SUM(AA70,V70,AB70)*'Lookups & OH allocation'!$E$18","v":18.634799223106068},{"$f":"IF(AK70=0,\"No Volumes\",AO70/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK70)-W70","v":48.184315201290062},null,202.64448972798147,{"$f":"(V70+AA70+AF70)*'Lookups & OH allocation'!$C$58","v":44.005222018200392},null,44.005222018200392,791.12274354961619,{"$f":"IFERROR(VLOOKUP($C70,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP(D70,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B70,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},128.62979735000479,289.10589120774034,78]
[null,"Basic connection alteration  ","Augment multi phase overhead service to single phase supply",null,75,20,95,190,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I71>=1,IF(I71>=2,VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F71)+VLOOKUP(K71,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F71),VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F71)),0))*(1+(VLOOKUP(L71,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I71>=1,IF(I71>=2,VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E71)+VLOOKUP(K71,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E71),VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E71)),0))*(1+(VLOOKUP(L71,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":153.8101514641958},{"$f":"(IF(I71>=1,IF(I71>=2,VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G71)+VLOOKUP(K71,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G71),VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G71)),0))*(1+(VLOOKUP(L71,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":194.82619185464802},"single phase OH service",{"$f":"VLOOKUP(P71,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":121.62},"Truck",null,{"$f":"IF(S71>0.01,VLOOKUP(R71,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S71)/60),VLOOKUP(R71,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G71)/60))","v":37.952499999999993},0,354.39869185464801,{"$f":"IF(AK71=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL71)","v":21.438299558334133},"Normal",{"$f":"V71*VLOOKUP(X71,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D71=\"back office only\",0,(H71/60)*'Lookups & OH allocation'!$E$8)","v":112.20357090296181},{"$f":"SUM(AA71,V71,AB71)*'Lookups & OH allocation'!$E$18","v":13.368453896818712},{"$f":"IF(AK71=0,\"No Volumes\",AO71/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK71)-W71","v":48.184315201290076},null,173.75634000107061,{"$f":"(V71+AA71+AF71)*'Lookups & OH allocation'!$C$58","v":32.371047220287707},null,32.371047220287707,581.96437863434039,{"$f":"IFERROR(VLOOKUP($C71,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},{"$f":"IFERROR(VLOOKUP(D71,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B71,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},1093.3532774750408,2457.4000752657939,663]
[null,"Basic connection alteration  ","Augment single phase overhead service to underground supply (turret)",null,55,20,75,150,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I72>=1,IF(I72>=2,VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F72)+VLOOKUP(K72,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F72),VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F72)),0))*(1+(VLOOKUP(L72,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I72>=1,IF(I72>=2,VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E72)+VLOOKUP(K72,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E72),VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E72)),0))*(1+(VLOOKUP(L72,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":112.79411107374358},{"$f":"(IF(I72>=1,IF(I72>=2,VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G72)+VLOOKUP(K72,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G72),VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G72)),0))*(1+(VLOOKUP(L72,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":153.8101514641958},"single phase UG connect to turret",{"$f":"VLOOKUP(P72,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":1.08},"Truck",null,{"$f":"IF(S72>0.01,VLOOKUP(R72,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S72)/60),VLOOKUP(R72,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G72)/60))","v":29.962499999999999},0,184.85265146419582,{"$f":"IF(AK72=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL72)","v":21.438299558334133},"Normal",{"$f":"V72*VLOOKUP(X72,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D72=\"back office only\",0,(H72/60)*'Lookups & OH allocation'!$E$8)","v":88.581766502338283},{"$f":"SUM(AA72,V72,AB72)*'Lookups & OH allocation'!$E$18","v":8.077181763242276},{"$f":"IF(AK72=0,\"No Volumes\",AO72/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK72)-W72","v":48.184315201290062},null,144.84326346687061,{"$f":"(V72+AA72+AF72)*'Lookups & OH allocation'!$C$58","v":20.681805233425692},null,20.681805233425692,371.81601972282624,{"$f":"IFERROR(VLOOKUP($C72,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},{"$f":"IFERROR(VLOOKUP(D72,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B72,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},1329.1745726167162,2987.4275424799839,806]
[null,"Basic connection alteration  ","Augment multi phase overhead service to underground supply (turret)",null,75,20,95,190,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I73>=1,IF(I73>=2,VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F73)+VLOOKUP(K73,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F73),VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F73)),0))*(1+(VLOOKUP(L73,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I73>=1,IF(I73>=2,VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E73)+VLOOKUP(K73,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E73),VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E73)),0))*(1+(VLOOKUP(L73,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":153.8101514641958},{"$f":"(IF(I73>=1,IF(I73>=2,VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G73)+VLOOKUP(K73,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G73),VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G73)),0))*(1+(VLOOKUP(L73,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":194.82619185464802},"single phase UG connect to turret",{"$f":"VLOOKUP(P73,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":1.08},"Truck",null,{"$f":"IF(S73>0.01,VLOOKUP(R73,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S73)/60),VLOOKUP(R73,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G73)/60))","v":37.952499999999993},0,233.85869185464801,{"$f":"IF(AK73=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL73)","v":21.438299558334133},"Normal",{"$f":"V73*VLOOKUP(X73,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D73=\"back office only\",0,(H73/60)*'Lookups & OH allocation'!$E$8)","v":112.20357090296181},{"$f":"SUM(AA73,V73,AB73)*'Lookups & OH allocation'!$E$18","v":10.066610654372544},{"$f":"IF(AK73=0,\"No Volumes\",AO73/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK73)-W73","v":48.184315201290062},null,170.45449675862443,{"$f":"(V73+AA73+AF73)*'Lookups & OH allocation'!$C$58","v":25.076762653307629},null,25.076762653307629,450.82825082491422,{"$f":"IFERROR(VLOOKUP($C73,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},{"$f":"IFERROR(VLOOKUP(D73,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B73,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},750.34048454169465,1686.4510320451523,455]
[null,"Basic connection alteration  ","Augment single phase overhead service to underground supply (pole)",null,75,20,95,190,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I74>=1,IF(I74>=2,VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F74)+VLOOKUP(K74,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F74),VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F74)),0))*(1+(VLOOKUP(L74,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I74>=1,IF(I74>=2,VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E74)+VLOOKUP(K74,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E74),VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E74)),0))*(1+(VLOOKUP(L74,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":153.8101514641958},{"$f":"(IF(I74>=1,IF(I74>=2,VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G74)+VLOOKUP(K74,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G74),VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G74)),0))*(1+(VLOOKUP(L74,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":194.82619185464802},"single phase UG service - pole",{"$f":"VLOOKUP(P74,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":7.48},"Truck",null,{"$f":"IF(S74>0.01,VLOOKUP(R74,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S74)/60),VLOOKUP(R74,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G74)/60))","v":37.952499999999993},0,240.25869185464799,{"$f":"IF(AK74=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL74)","v":21.438299558334133},"Normal",{"$f":"V74*VLOOKUP(X74,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D74=\"back office only\",0,(H74/60)*'Lookups & OH allocation'!$E$8)","v":112.20357090296181},{"$f":"SUM(AA74,V74,AB74)*'Lookups & OH allocation'!$E$18","v":10.241920068273785},{"$f":"IF(AK74=0,\"No Volumes\",AO74/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK74)-W74","v":48.184315201290062},null,170.62980617252566,{"$f":"(V74+AA74+AF74)*'Lookups & OH allocation'!$C$58","v":25.464048377786408},null,25.464048377786408,457.7908459632942,{"$f":"IFERROR(VLOOKUP($C74,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP(D74,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B74,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},85.753198233336533,192.73726080516025,52]
[null,"Basic connection alteration  ","Augment multi phase overhead service to underground supply (pole)",null,95,20,115,230,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I75>=1,IF(I75>=2,VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F75)+VLOOKUP(K75,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F75),VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F75)),0))*(1+(VLOOKUP(L75,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I75>=1,IF(I75>=2,VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E75)+VLOOKUP(K75,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E75),VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E75)),0))*(1+(VLOOKUP(L75,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":194.82619185464802},{"$f":"(IF(I75>=1,IF(I75>=2,VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G75)+VLOOKUP(K75,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G75),VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G75)),0))*(1+(VLOOKUP(L75,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":235.84223224510023},"multi phase UG service - pole",{"$f":"VLOOKUP(P75,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":22.45},"Truck",null,{"$f":"IF(S75>0.01,VLOOKUP(R75,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S75)/60),VLOOKUP(R75,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G75)/60))","v":45.942500000000003},0,304.23473224510025,{"$f":"IF(AK75=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL75)","v":21.438299558334133},"Normal",{"$f":"V75*VLOOKUP(X75,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D75=\"back office only\",0,(H75/60)*'Lookups & OH allocation'!$E$8)","v":135.82537530358536},{"$f":"SUM(AA75,V75,AB75)*'Lookups & OH allocation'!$E$18","v":12.641408635357424},{"$f":"IF(AK75=0,\"No Volumes\",AO75/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK75)-W75","v":48.184315201290062},null,196.65109914023287,{"$f":"(V75+AA75+AF75)*'Lookups & OH allocation'!$C$58","v":30.764891312582002},null,30.764891312582002,553.08902225624922,{"$f":"IFERROR(VLOOKUP($C75,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D75,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B75,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},64.314898675002397,144.55294560387017,39]
[null,"Basic connection alteration  ","Basic connection alteration – after hours","after hours",95,60,155,310,2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I76>=1,IF(I76>=2,VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F76)+VLOOKUP(K76,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F76),VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F76)),0))*(1+(VLOOKUP(L76,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":205.49036235616555},{"$f":"(IF(I76>=1,IF(I76>=2,VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E76)+VLOOKUP(K76,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E76),VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E76)),0))*(1+(VLOOKUP(L76,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":325.35974039726216},{"$f":"(IF(I76>=1,IF(I76>=2,VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G76)+VLOOKUP(K76,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G76),VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G76)),0))*(1+(VLOOKUP(L76,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":530.85010275342768},"No materials charged",{"$f":"VLOOKUP(P76,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S76>0.01,VLOOKUP(R76,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S76)/60),VLOOKUP(R76,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G76)/60))","v":61.922499999999999},0,592.77260275342769,{"$f":"IF(AK76=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL76)","v":32.981999320514049},"After Hours",{"$f":"V76*VLOOKUP(X76,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":29.638630137671385},null,62.620629458185434,{"$f":"IF(D76=\"back office only\",0,(H76/60)*'Lookups & OH allocation'!$E$8)","v":183.06898410483245},{"$f":"SUM(AA76,V76,AB76)*'Lookups & OH allocation'!$E$18","v":22.967237456370444},{"$f":"IF(AK76=0,\"No Volumes\",AO76/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK76)-W76","v":74.129715694292415},null,280.16593725549529,{"$f":"(V76+AA76+AF76)*'Lookups & OH allocation'!$C$58","v":55.104435081612685},null,55.104435081612685,990.66360454872108,{"$f":"IFERROR(VLOOKUP($C76,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D76,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B76,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},32.981999320514049,74.129715694292415,20]
[null,"Basic connection alteration  ","Basic connection wasted visit",null,7.5,20,27.5,55,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I77>=1,IF(I77>=2,VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F77)+VLOOKUP(K77,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F77),VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(F77)),0))*(1+(VLOOKUP(L77,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.016040390452211},{"$f":"(IF(I77>=1,IF(I77>=2,VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E77)+VLOOKUP(K77,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E77),VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(E77)),0))*(1+(VLOOKUP(L77,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":15.38101514641958},{"$f":"(IF(I77>=1,IF(I77>=2,VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G77)+VLOOKUP(K77,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G77),VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,5,FALSE)/60*(G77)),0))*(1+(VLOOKUP(L77,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":56.39705553687179},"No materials charged",{"$f":"VLOOKUP(P77,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S77>0.01,VLOOKUP(R77,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S77)/60),VLOOKUP(R77,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G77)/60))","v":10.986249999999998},0,67.383305536871788,{"$f":"IF(AK77=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr3'!AL77)","v":21.438299558334133},"Normal",{"$f":"V77*VLOOKUP(X77,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D77=\"back office only\",0,(H77/60)*'Lookups & OH allocation'!$E$8)","v":32.479981050857369},{"$f":"SUM(AA77,V77,AB77)*'Lookups & OH allocation'!$E$18","v":3.322704683212053},{"$f":"IF(AK77=0,\"No Volumes\",AO77/'Lookups & OH allocation'!$E$22*'Lookups & OH allocation'!$E$21/AK77)-W77","v":48.184315201290062},null,83.987000935359475,{"$f":"(V77+AA77+AF77)*'Lookups & OH allocation'!$C$58","v":10.178426895200301},null,10.178426895200301,182.98703292576567,{"$f":"IFERROR(VLOOKUP($C77,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D77,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B77,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},21.438299558334133,48.184315201290062,13]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M5:M77)","v":3468.931616022498},{"$f":"SUM(N5:N77)","v":6657.9005203451225},{"$f":"SUM(O5:O77)","v":10126.83213636762}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O79-N79-M79<=0.1,\"TRUE\",\"FALSE\")","v":"TRUE"}]

{"sheet":"Cost buildup Yr4","index":12,"n_rows":80,"n_cols":41,"rows_kept":80,"cut":false,"hidden":false,"merged":[[0,38,0,39],[1,4,1,21],[1,22,1,25],[1,27,1,31],[1,32,1,33]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM2:AN2)","v":2750773.442395498}]
[null,null,null,null,"Cost Buildup Direct Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Administration and Supervision",null,null,null,"TOTAL","CAM  Overheads (Capex & Opex)",null,null,null,null,"Other",null,"TOTAL","TOTAL FEE",{"$f":"SUM(AK5:AK78)","v":59738},null,{"$f":"SUM(AM4:AM78)","v":817998.10884783079},{"$f":"SUM(AN4:AN78)","v":1932775.3335476674},{"$f":"'Master Data'!J14","v":"2022-23"}]
[null,"Service group","Service type",null,"Task time (mins)","Travel time (mins)","Total Mins Per Person","Total Mins","No. of Crew","Crew 1 Skill Level","Crew 2 Skill Level","Gross up for After Hours/ Premium","Labour Travel Cost","Labour Task Cost","Labour Cost","Type of Connection","Material Cost","Vehicle Type","Vehicle time (mins)","Vehicle Cost","Other Direct Costs","Total Direct Costs","Supervision & Customer Team","Premium Service","Premium service cost","Administration cost","Total Direct & Supervision","WSD overheads Hourly rate (indirect cost)","Shared Services overheads % expenditure","Under Recovered Overheads","Other 2","Total  Overheads","Profit Margin","Other","Total Other","Total Fee","Volumes","Customer task time","Cost recovery ","Cost recovery","Total Task Time (Customer Group)"]
["X","De-energisation, re-energisation, special reads and retail contract terminations"]
[null,"De-energistion, re-energisation and special reads","Site visit - no appointment",null,8,10,{"$f":"SUM(E5:F5)","v":18},{"$f":"SUM(E5:F5)*I5","v":18},1,"Elec Tech",null,"Normal",{"$f":"(IF(I5>=1,IF(I5>=2,VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F5)+VLOOKUP(K5,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F5),VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F5)),0))*(1+(VLOOKUP(L5,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.304254747091354},{"$f":"(IF(I5>=1,IF(I5>=2,VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E5)+VLOOKUP(K5,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E5),VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E5)),0))*(1+(VLOOKUP(L5,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":8.2434037976730838},{"$f":"(IF(I5>=1,IF(I5>=2,VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G5)+VLOOKUP(K5,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G5),VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G5)),0))*(1+(VLOOKUP(L5,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":18.547658544764438},"No materials charged",{"$f":"VLOOKUP(P5,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S5>0.01,VLOOKUP(R5,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S5)/60),VLOOKUP(R5,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G5)/60))","v":2.2320000000000002},0,{"$f":"SUM(O5,Q5,T5,U5)","v":20.779658544764438},{"$f":"IF(AK5=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL5)","v":13.192799728205621},"Normal",{"$f":"V5*VLOOKUP(X5,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W5,Y5,Z5)","v":13.192799728205621},{"$f":"IF(D5=\"back office only\",0,(H5/60)*'Lookups & OH allocation'!$F$8)","v":10.486668665014131},{"$f":"SUM(AA5,V5,AB5)*'Lookups & OH allocation'!$F$18","v":1.14967981842594},{"$f":"IF(AK5=0,\"No Volumes\",AO5/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK5)-W5","v":31.172098834098449},null,{"$f":"SUM(AB5:AE5)","v":42.808447317538523},{"$f":"(V5+AA5+AF5)*'Lookups & OH allocation'!$C$58","v":4.5223953392809557},null,{"$f":"SUM(AG5,AH5)","v":4.5223953392809557},{"$f":"V5+AA5+AF5+AI5","v":81.303300929789543},{"$f":"IFERROR(VLOOKUP($C5,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":48272},{"$f":"IFERROR(VLOOKUP(D5,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B5,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},{"$f":"IFERROR(W5*AK5,0)","v":636842.8284799417},{"$f":"IFERROR(AD5*AK5,0)","v":1504739.5549196003},{"$f":"AL5*AK5","v":386176}]
[null,"De-energistion, re-energisation and special reads","Site visit - non-scheduled visit",null,8,40,48,48,1,"Elec Tech",null,"Normal",{"$f":"(IF(I6>=1,IF(I6>=2,VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F6)+VLOOKUP(K6,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F6),VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F6)),0))*(1+(VLOOKUP(L6,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I6>=1,IF(I6>=2,VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E6)+VLOOKUP(K6,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E6),VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E6)),0))*(1+(VLOOKUP(L6,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":8.2434037976730838},{"$f":"(IF(I6>=1,IF(I6>=2,VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G6)+VLOOKUP(K6,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G6),VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G6)),0))*(1+(VLOOKUP(L6,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":49.460422786038507},"No materials charged",{"$f":"VLOOKUP(P6,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S6>0.01,VLOOKUP(R6,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S6)/60),VLOOKUP(R6,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G6)/60))","v":5.9520000000000008},0,55.412422786038505,{"$f":"IF(AK6=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL6)","v":13.192799728205621},"Non-scheduled Visit",{"$f":"V6*VLOOKUP(X6,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":5.5412422786038507},null,18.734042006809471,{"$f":"IF(D6=\"back office only\",0,(H6/60)*'Lookups & OH allocation'!$F$8)","v":27.964449773371019},{"$f":"SUM(AA6,V6,AB6)*'Lookups & OH allocation'!$F$18","v":2.6405119893953573},{"$f":"IF(AK6=0,\"No Volumes\",AO6/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK6)-W6","v":31.172098834098442},null,61.777060596864814,{"$f":"(V6+AA6+AF6)*'Lookups & OH allocation'!$C$58","v":8.0058956454540819},null,8.0058956454540819,143.92942103516685,{"$f":"IFERROR(VLOOKUP($C6,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":845},{"$f":"IFERROR(VLOOKUP(D6,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B6,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},11147.91577033375,26340.423514813185,6760]
[null,"De-energistion, re-energisation and special reads","Site visit - same day premium service","Premium Services",8,60,68,68,1,"Elec Tech",null,"Normal",{"$f":"(IF(I7>=1,IF(I7>=2,VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F7)+VLOOKUP(K7,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F7),VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F7)),0))*(1+(VLOOKUP(L7,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.82552848254813},{"$f":"(IF(I7>=1,IF(I7>=2,VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E7)+VLOOKUP(K7,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E7),VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E7)),0))*(1+(VLOOKUP(L7,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":8.2434037976730838},{"$f":"(IF(I7>=1,IF(I7>=2,VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G7)+VLOOKUP(K7,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G7),VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G7)),0))*(1+(VLOOKUP(L7,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":70.068932280221219},"No materials charged",{"$f":"VLOOKUP(P7,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S7>0.01,VLOOKUP(R7,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S7)/60),VLOOKUP(R7,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G7)/60))","v":8.4320000000000004},0,78.500932280221221,{"$f":"IF(AK7=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL7)","v":32.981999320514049},"Same Day Premium",{"$f":"V7*VLOOKUP(X7,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":11.775139842033186},null,44.757139162547233,{"$f":"IF(D7=\"back office only\",0,(H7/60)*'Lookups & OH allocation'!$F$8)","v":39.61630384560894},{"$f":"SUM(AA7,V7,AB7)*'Lookups & OH allocation'!$F$18","v":4.21180970262819},{"$f":"IF(AK7=0,\"No Volumes\",AO7/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK7)-W7","v":77.930247085246123},null,121.75836063348325,{"$f":"(V7+AA7+AF7)*'Lookups & OH allocation'!$C$58","v":14.431467849291225},null,14.431467849291225,259.44789992554291,{"$f":"IFERROR(VLOOKUP($C7,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},{"$f":"IFERROR(VLOOKUP(D7,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B7,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},7420.9498471156612,17534.305594180376,4500]
[null,"De-energistion, re-energisation and special reads","Site visit - after hours","after hours",30,60,90,90,1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I8>=1,IF(I8>=2,VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F8)+VLOOKUP(K8,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F8),VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F8)),0))*(1+(VLOOKUP(L8,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.24863256585537},{"$f":"(IF(I8>=1,IF(I8>=2,VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E8)+VLOOKUP(K8,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E8),VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E8)),0))*(1+(VLOOKUP(L8,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.624316282927687},{"$f":"(IF(I8>=1,IF(I8>=2,VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G8)+VLOOKUP(K8,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G8),VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G8)),0))*(1+(VLOOKUP(L8,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":154.87294884878307},"No materials charged",{"$f":"VLOOKUP(P8,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S8>0.01,VLOOKUP(R8,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S8)/60),VLOOKUP(R8,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G8)/60))","v":11.16},0,166.03294884878306,{"$f":"IF(AK8=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL8)","v":32.981999320514049},"After Hours",{"$f":"V8*VLOOKUP(X8,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":8.3016474424391529},null,41.283646762953204,{"$f":"IF(D8=\"back office only\",0,(H8/60)*'Lookups & OH allocation'!$F$8)","v":52.433343325070659},{"$f":"SUM(AA8,V8,AB8)*'Lookups & OH allocation'!$F$18","v":6.7169394272985539},{"$f":"IF(AK8=0,\"No Volumes\",AO8/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK8)-W8","v":77.930247085246108},null,137.08052983761533,{"$f":"(V8+AA8+AF8)*'Lookups & OH allocation'!$C$58","v":20.284990688966811},null,20.284990688966811,364.68211613831841,{"$f":"IFERROR(VLOOKUP($C8,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D8,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B8,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},32.981999320514049,77.930247085246108,20]
[null,"De-energistion, re-energisation and special reads","Site visit - credit actions or site issues",null,8,20,28,56,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I9>=1,IF(I9>=2,VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F9)+VLOOKUP(K9,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F9),VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F9)),0))*(1+(VLOOKUP(L9,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I9>=1,IF(I9>=2,VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E9)+VLOOKUP(K9,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E9),VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E9)),0))*(1+(VLOOKUP(L9,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":16.486807595346168},{"$f":"(IF(I9>=1,IF(I9>=2,VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G9)+VLOOKUP(K9,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G9),VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G9)),0))*(1+(VLOOKUP(L9,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":57.703826583711589},"No materials charged",{"$f":"VLOOKUP(P9,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S9>0.01,VLOOKUP(R9,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S9)/60),VLOOKUP(R9,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G9)/60))","v":3.4720000000000004},0,61.17582658371159,{"$f":"IF(AK9=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL9)","v":13.192799728205621},"Normal",{"$f":"V9*VLOOKUP(X9,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D9=\"back office only\",0,(H9/60)*'Lookups & OH allocation'!$F$8)","v":32.625191402266189},{"$f":"SUM(AA9,V9,AB9)*'Lookups & OH allocation'!$F$18","v":2.7667802180174301},{"$f":"IF(AK9=0,\"No Volumes\",AO9/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK9)-W9","v":31.172098834098442},null,66.564070454382062,{"$f":"(V9+AA9+AF9)*'Lookups & OH allocation'!$C$58","v":8.3009358395350272},null,8.3009358395350272,149.23363260583429,{"$f":"IFERROR(VLOOKUP($C9,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1747},{"$f":"IFERROR(VLOOKUP(D9,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B9,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},23047.821125175222,54457.656663169975,13976]
[null,"De-energistion, re-energisation and special reads","Site visit – credit actions pillar box/pole top",null,30,20,50,100,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I10>=1,IF(I10>=2,VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F10)+VLOOKUP(K10,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F10),VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F10)),0))*(1+(VLOOKUP(L10,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I10>=1,IF(I10>=2,VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E10)+VLOOKUP(K10,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E10),VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E10)),0))*(1+(VLOOKUP(L10,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.82552848254813},{"$f":"(IF(I10>=1,IF(I10>=2,VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G10)+VLOOKUP(K10,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G10),VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G10)),0))*(1+(VLOOKUP(L10,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.04254747091355},"No materials charged",{"$f":"VLOOKUP(P10,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S10>0.01,VLOOKUP(R10,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S10)/60),VLOOKUP(R10,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G10)/60))","v":19.975000000000001},0,123.01754747091354,{"$f":"IF(AK10=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL10)","v":13.192799728205621},"Normal",{"$f":"V10*VLOOKUP(X10,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D10=\"back office only\",0,(H10/60)*'Lookups & OH allocation'!$F$8)","v":58.259270361189621},{"$f":"SUM(AA10,V10,AB10)*'Lookups & OH allocation'!$F$18","v":5.0288390709508395},{"$f":"IF(AK10=0,\"No Volumes\",AO10/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK10)-W10","v":31.172098834098442},null,94.460208266238908,{"$f":"(V10+AA10+AF10)*'Lookups & OH allocation'!$C$58","v":13.586495716909591},null,13.586495716909591,244.25705118226765,{"$f":"IFERROR(VLOOKUP($C10,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":194},{"$f":"IFERROR(VLOOKUP(D10,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B10,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},2559.4031472718907,6047.3871738150974,1552]
[null,"De-energistion, re-energisation and special reads","Site visit – current transformer (CT) metering",null,30,20,50,50,1,"Elec Tech",null,"Normal",{"$f":"(IF(I11>=1,IF(I11>=2,VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F11)+VLOOKUP(K11,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F11),VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F11)),0))*(1+(VLOOKUP(L11,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.608509494182709},{"$f":"(IF(I11>=1,IF(I11>=2,VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E11)+VLOOKUP(K11,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E11),VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E11)),0))*(1+(VLOOKUP(L11,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":30.912764241274065},{"$f":"(IF(I11>=1,IF(I11>=2,VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G11)+VLOOKUP(K11,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G11),VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G11)),0))*(1+(VLOOKUP(L11,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.521273735456774},"No materials charged",{"$f":"VLOOKUP(P11,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S11>0.01,VLOOKUP(R11,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S11)/60),VLOOKUP(R11,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G11)/60))","v":6.2},0,57.721273735456776,{"$f":"IF(AK11=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL11)","v":13.192799728205621},"Normal",{"$f":"V11*VLOOKUP(X11,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D11=\"back office only\",0,(H11/60)*'Lookups & OH allocation'!$F$8)","v":29.129635180594811},{"$f":"SUM(AA11,V11,AB11)*'Lookups & OH allocation'!$F$18","v":2.5870555881411175},{"$f":"IF(AK11=0,\"No Volumes\",AO11/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK11)-W11","v":31.172098834098442},null,62.888789602834372,{"$f":"(V11+AA11+AF11)*'Lookups & OH allocation'!$C$58","v":7.88098863461666},null,7.88098863461666,141.68385170111344,{"$f":"IFERROR(VLOOKUP($C11,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP(D11,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B11,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},65.963998641028098,155.86049417049222,40]
[null,"De-energistion, re-energisation and special reads","Site visit – pillar box/pole top",null,30,20,50,100,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I12>=1,IF(I12>=2,VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F12)+VLOOKUP(K12,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F12),VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F12)),0))*(1+(VLOOKUP(L12,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I12>=1,IF(I12>=2,VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E12)+VLOOKUP(K12,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E12),VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E12)),0))*(1+(VLOOKUP(L12,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.82552848254813},{"$f":"(IF(I12>=1,IF(I12>=2,VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G12)+VLOOKUP(K12,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G12),VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G12)),0))*(1+(VLOOKUP(L12,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.04254747091355},"No materials charged",{"$f":"VLOOKUP(P12,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S12>0.01,VLOOKUP(R12,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S12)/60),VLOOKUP(R12,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G12)/60))","v":19.975000000000001},0,123.01754747091354,{"$f":"IF(AK12=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL12)","v":13.192799728205621},"Normal",{"$f":"V12*VLOOKUP(X12,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D12=\"back office only\",0,(H12/60)*'Lookups & OH allocation'!$F$8)","v":58.259270361189621},{"$f":"SUM(AA12,V12,AB12)*'Lookups & OH allocation'!$F$18","v":5.0288390709508395},{"$f":"IF(AK12=0,\"No Volumes\",AO12/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK12)-W12","v":31.172098834098442},null,94.460208266238908,{"$f":"(V12+AA12+AF12)*'Lookups & OH allocation'!$C$58","v":13.586495716909591},null,13.586495716909591,244.25705118226765,{"$f":"IFERROR(VLOOKUP($C12,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP(D12,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B12,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},131.9279972820562,311.72098834098443,80]
[null,"De-energistion, re-energisation and special reads","Site visit -  pillar box/pole top Wasted Visit",null,8,20,28,56,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I13>=1,IF(I13>=2,VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F13)+VLOOKUP(K13,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F13),VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F13)),0))*(1+(VLOOKUP(L13,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I13>=1,IF(I13>=2,VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E13)+VLOOKUP(K13,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E13),VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E13)),0))*(1+(VLOOKUP(L13,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":16.486807595346168},{"$f":"(IF(I13>=1,IF(I13>=2,VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G13)+VLOOKUP(K13,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G13),VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G13)),0))*(1+(VLOOKUP(L13,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":57.703826583711589},"No materials charged",{"$f":"VLOOKUP(P13,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S13>0.01,VLOOKUP(R13,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S13)/60),VLOOKUP(R13,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G13)/60))","v":11.186},0,68.889826583711596,{"$f":"IF(AK13=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL13)","v":13.192799728205621},"Normal",{"$f":"V13*VLOOKUP(X13,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D13=\"back office only\",0,(H13/60)*'Lookups & OH allocation'!$F$8)","v":32.625191402266189},{"$f":"SUM(AA13,V13,AB13)*'Lookups & OH allocation'!$F$18","v":2.9662584968353771},{"$f":"IF(AK13=0,\"No Volumes\",AO13/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK13)-W13","v":31.172098834098449},null,66.763548733200025,{"$f":"(V13+AA13+AF13)*'Lookups & OH allocation'!$C$58","v":8.7670397101574054},null,8.7670397101574054,157.61321475527464,{"$f":"IFERROR(VLOOKUP($C13,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D13,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B13,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},13.192799728205621,31.172098834098449,8]
[null,"De-energistion, re-energisation and special reads","Transfer of retailer",null,0,0,0,0,null,null,null,"Normal",{"$f":"(IF(I14>=1,IF(I14>=2,VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F14)+VLOOKUP(K14,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F14),VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F14)),0))*(1+(VLOOKUP(L14,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I14>=1,IF(I14>=2,VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E14)+VLOOKUP(K14,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E14),VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E14)),0))*(1+(VLOOKUP(L14,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I14>=1,IF(I14>=2,VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G14)+VLOOKUP(K14,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G14),VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G14)),0))*(1+(VLOOKUP(L14,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},"No materials charged",{"$f":"VLOOKUP(P14,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S14>0.01,VLOOKUP(R14,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S14)/60),VLOOKUP(R14,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G14)/60))","v":0},0,0,{"$f":"IF(AK14=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL14)","v":"No Volumes"},"Normal",{"$f":"V14*VLOOKUP(X14,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,0,{"$f":"IF(D14=\"back office only\",0,(H14/60)*'Lookups & OH allocation'!$F$8)","v":0},{"$f":"SUM(AA14,V14,AB14)*'Lookups & OH allocation'!$F$18","v":0},{"$f":"IF(AK14=0,\"No Volumes\",AO14/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK14)","v":"No Volumes"},null,0,{"$f":"(V14+AA14+AF14)*'Lookups & OH allocation'!$C$58","v":0},null,0,0,{"$f":"IFERROR(VLOOKUP($C14,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(D14,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B14,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},0,0,0]
["X","Meter test"]
[null,"Meter test","Meter test - single phase",null,70,20,{"$f":"SUM(E16:F16)","v":90},{"$f":"SUM(E16:F16)*I16","v":90},1,"Elec Tech",null,"Normal",{"$f":"(IF(I16>=1,IF(I16>=2,VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F16)+VLOOKUP(K16,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F16),VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F16)),0))*(1+(VLOOKUP(L16,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.608509494182709},{"$f":"(IF(I16>=1,IF(I16>=2,VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E16)+VLOOKUP(K16,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E16),VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E16)),0))*(1+(VLOOKUP(L16,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":72.129783229639486},{"$f":"(IF(I16>=1,IF(I16>=2,VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G16)+VLOOKUP(K16,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G16),VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G16)),0))*(1+(VLOOKUP(L16,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":92.738292723822198},"No materials charged",{"$f":"VLOOKUP(P16,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S16>0.01,VLOOKUP(R16,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S16)/60),VLOOKUP(R16,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G16)/60))","v":11.16},0,{"$f":"SUM(O16,Q16,T16,U16)","v":103.89829272382219},{"$f":"IF(AK16=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL16)","v":8.2454998301285123},"Normal",{"$f":"V16*VLOOKUP(X16,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W16,Y16,Z16)","v":8.2454998301285123},{"$f":"IF(D16=\"back office only\",0,(H16/60)*'Lookups & OH allocation'!$F$8)","v":52.433343325070659},{"$f":"SUM(AA16,V16,AB16)*'Lookups & OH allocation'!$F$18","v":4.2558418197996568},{"$f":"IF(AK16=0,\"No Volumes\",AO16/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK16)-W16","v":19.482561771311531},null,{"$f":"SUM(AB16:AE16)","v":76.171746916181846},{"$f":"(V16+AA16+AF16)*'Lookups & OH allocation'!$C$58","v":11.091785274790807},null,{"$f":"SUM(AG16,AH16)","v":11.091785274790807},{"$f":"V16+AA16+AF16+AI16","v":199.40732474492333},{"$f":"IFERROR(VLOOKUP($C16,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP(D16,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B16,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W16*AK16,0)","v":140.17349711218472},{"$f":"IFERROR(AD16*AK16,0)","v":331.203550112296},{"$f":"AL16*AK16","v":85}]
[null,"Meter test","Meter test - multi phase",null,160,20,{"$f":"SUM(E17:F17)","v":180},{"$f":"SUM(E17:F17)*I17","v":180},1,"Elec Tech",null,"Normal",{"$f":"(IF(I17>=1,IF(I17>=2,VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F17)+VLOOKUP(K17,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F17),VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F17)),0))*(1+(VLOOKUP(L17,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.608509494182709},{"$f":"(IF(I17>=1,IF(I17>=2,VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E17)+VLOOKUP(K17,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E17),VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E17)),0))*(1+(VLOOKUP(L17,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":164.86807595346167},{"$f":"(IF(I17>=1,IF(I17>=2,VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G17)+VLOOKUP(K17,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G17),VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G17)),0))*(1+(VLOOKUP(L17,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":185.4765854476444},"No materials charged",{"$f":"VLOOKUP(P17,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S17>0.01,VLOOKUP(R17,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S17)/60),VLOOKUP(R17,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G17)/60))","v":22.32},0,{"$f":"SUM(O17,Q17,T17,U17)","v":207.79658544764439},{"$f":"IF(AK17=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL17)","v":8.2454998301285123},"Normal",{"$f":"V17*VLOOKUP(X17,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W17,Y17,Z17)","v":8.2454998301285123},{"$f":"IF(D17=\"back office only\",0,(H17/60)*'Lookups & OH allocation'!$F$8)","v":104.86668665014132},{"$f":"SUM(AA17,V17,AB17)*'Lookups & OH allocation'!$F$18","v":8.2984611721235932},{"$f":"IF(AK17=0,\"No Volumes\",AO17/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK17)-W17","v":19.482561771311527},null,{"$f":"SUM(AB17:AE17)","v":132.64770959357645},{"$f":"(V17+AA17+AF17)*'Lookups & OH allocation'!$C$58","v":20.537828917922479},null,{"$f":"SUM(AG17,AH17)","v":20.537828917922479},{"$f":"V17+AA17+AF17+AI17","v":369.22762378927183},{"$f":"IFERROR(VLOOKUP($C17,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP(D17,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B17,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W17*AK17,0)","v":32.981999320514049},{"$f":"IFERROR(AD17*AK17,0)","v":77.930247085246108},{"$f":"AL17*AK17","v":20}]
[null,"Meter test","Meter test – current transformer (CT)",null,180,20,{"$f":"SUM(E18:F18)","v":200},{"$f":"SUM(E18:F18)*I18","v":200},1,"Elec Tech",null,"Normal",{"$f":"(IF(I18>=1,IF(I18>=2,VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F18)+VLOOKUP(K18,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F18),VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F18)),0))*(1+(VLOOKUP(L18,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.608509494182709},{"$f":"(IF(I18>=1,IF(I18>=2,VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E18)+VLOOKUP(K18,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E18),VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E18)),0))*(1+(VLOOKUP(L18,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":185.4765854476444},{"$f":"(IF(I18>=1,IF(I18>=2,VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G18)+VLOOKUP(K18,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G18),VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G18)),0))*(1+(VLOOKUP(L18,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":206.08509494182709},"No materials charged",{"$f":"VLOOKUP(P18,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S18>0.01,VLOOKUP(R18,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S18)/60),VLOOKUP(R18,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G18)/60))","v":24.8},0,{"$f":"SUM(O18,Q18,T18,U18)","v":230.88509494182711},{"$f":"IF(AK18=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL18)","v":8.2454998301285123},"Normal",{"$f":"V18*VLOOKUP(X18,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W18,Y18,Z18)","v":8.2454998301285123},{"$f":"IF(D18=\"back office only\",0,(H18/60)*'Lookups & OH allocation'!$F$8)","v":116.51854072237924},{"$f":"SUM(AA18,V18,AB18)*'Lookups & OH allocation'!$F$18","v":9.1968210281955791},{"$f":"IF(AK18=0,\"No Volumes\",AO18/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK18)-W18","v":19.482561771311527},null,{"$f":"SUM(AB18:AE18)","v":145.19792352188637},{"$f":"(V18+AA18+AF18)*'Lookups & OH allocation'!$C$58","v":22.636949727507293},null,{"$f":"SUM(AG18,AH18)","v":22.636949727507293},{"$f":"V18+AA18+AF18+AI18","v":406.96546802134924},{"$f":"IFERROR(VLOOKUP($C18,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP(D18,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B18,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W18*AK18,0)","v":32.981999320514049},{"$f":"IFERROR(AD18*AK18,0)","v":77.930247085246108},{"$f":"AL18*AK18","v":20}]
[null,"Meter test","Meter test - after hours","after hours",180,60,{"$f":"SUM(E19:F19)","v":240},{"$f":"SUM(E19:F19)*I19","v":240},1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I19>=1,IF(I19>=2,VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F19)+VLOOKUP(K19,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F19),VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F19)),0))*(1+(VLOOKUP(L19,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.24863256585537},{"$f":"(IF(I19>=1,IF(I19>=2,VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E19)+VLOOKUP(K19,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E19),VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E19)),0))*(1+(VLOOKUP(L19,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":309.74589769756614},{"$f":"(IF(I19>=1,IF(I19>=2,VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G19)+VLOOKUP(K19,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G19),VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G19)),0))*(1+(VLOOKUP(L19,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":412.9945302634215},"No materials charged",{"$f":"VLOOKUP(P19,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S19>0.01,VLOOKUP(R19,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S19)/60),VLOOKUP(R19,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G19)/60))","v":29.76},0,{"$f":"SUM(O19,Q19,T19,U19)","v":442.75453026342149},{"$f":"IF(AK19=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL19)","v":32.981999320514049},"After Hours",{"$f":"V19*VLOOKUP(X19,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":22.137726513171074},null,{"$f":"SUM(W19,Y19,Z19)","v":55.119725833685123},{"$f":"IF(D19=\"back office only\",0,(H19/60)*'Lookups & OH allocation'!$F$8)","v":139.82224886685509},{"$f":"SUM(AA19,V19,AB19)*'Lookups & OH allocation'!$F$18","v":16.490355356291335},{"$f":"IF(AK19=0,\"No Volumes\",AO19/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK19)-W19","v":77.930247085246108},null,{"$f":"SUM(AB19:AE19)","v":234.24285130839252},{"$f":"(V19+AA19+AF19)*'Lookups & OH allocation'!$C$58","v":43.121697626183902},null,{"$f":"SUM(AG19,AH19)","v":43.121697626183902},{"$f":"V19+AA19+AF19+AI19","v":775.23880503168311},{"$f":"IFERROR(VLOOKUP($C19,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D19,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B19,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W19*AK19,0)","v":32.981999320514049},{"$f":"IFERROR(AD19*AK19,0)","v":77.930247085246108},{"$f":"AL19*AK19","v":20}]
[null,"Meter test","Meter test - wasted visit",null,10,20,{"$f":"SUM(E20:F20)","v":30},{"$f":"SUM(E20:F20)*I20","v":30},1,"Elec Tech",null,"Normal",{"$f":"(IF(I20>=1,IF(I20>=2,VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F20)+VLOOKUP(K20,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F20),VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F20)),0))*(1+(VLOOKUP(L20,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.608509494182709},{"$f":"(IF(I20>=1,IF(I20>=2,VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E20)+VLOOKUP(K20,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E20),VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E20)),0))*(1+(VLOOKUP(L20,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.304254747091354},{"$f":"(IF(I20>=1,IF(I20>=2,VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G20)+VLOOKUP(K20,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G20),VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G20)),0))*(1+(VLOOKUP(L20,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":30.912764241274065},"No materials charged",{"$f":"VLOOKUP(P20,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S20>0.01,VLOOKUP(R20,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S20)/60),VLOOKUP(R20,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G20)/60))","v":3.72},0,{"$f":"SUM(O20,Q20,T20,U20)","v":34.632764241274067},{"$f":"IF(AK20=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL20)","v":8.2454998301285123},"Normal",{"$f":"V20*VLOOKUP(X20,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W20,Y20,Z20)","v":8.2454998301285123},{"$f":"IF(D20=\"back office only\",0,(H20/60)*'Lookups & OH allocation'!$F$8)","v":17.477781108356886},{"$f":"SUM(AA20,V20,AB20)*'Lookups & OH allocation'!$F$18","v":1.5607622515836994},{"$f":"IF(AK20=0,\"No Volumes\",AO20/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK20)-W20","v":19.482561771311527},null,{"$f":"SUM(AB20:AE20)","v":38.521105131252114},{"$f":"(V20+AA20+AF20)*'Lookups & OH allocation'!$C$58","v":4.7944228460363618},null,{"$f":"SUM(AG20,AH20)","v":4.7944228460363618},{"$f":"V20+AA20+AF20+AI20","v":86.193792048691051},{"$f":"IFERROR(VLOOKUP($C20,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D20,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B20,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W20*AK20,0)","v":8.2454998301285123},{"$f":"IFERROR(AD20*AK20,0)","v":19.482561771311527},{"$f":"AL20*AK20","v":5}]
["X","Supply abolishment"]
[null,"Supply abolishment","Remove service & meters",null,30,20,{"$f":"SUM(E22:F22)","v":50},{"$f":"SUM(E22:F22)*I22","v":100},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I22>=1,IF(I22>=2,VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F22)+VLOOKUP(K22,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F22),VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F22)),0))*(1+(VLOOKUP(L22,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I22>=1,IF(I22>=2,VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E22)+VLOOKUP(K22,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E22),VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E22)),0))*(1+(VLOOKUP(L22,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.82552848254813},{"$f":"(IF(I22>=1,IF(I22>=2,VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G22)+VLOOKUP(K22,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G22),VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G22)),0))*(1+(VLOOKUP(L22,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.04254747091355},"No materials charged",{"$f":"VLOOKUP(P22,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S22>0.01,VLOOKUP(R22,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S22)/60),VLOOKUP(R22,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G22)/60))","v":19.975000000000001},0,{"$f":"SUM(O22,Q22,T22,U22)","v":123.01754747091354},{"$f":"IF(AK22=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL22)","v":13.192799728205621},"Normal",{"$f":"V22*VLOOKUP(X22,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W22,Y22,Z22)","v":13.192799728205621},{"$f":"IF(D22=\"back office only\",0,(H22/60)*'Lookups & OH allocation'!$F$8)","v":58.259270361189621},{"$f":"SUM(AA22,V22,AB22)*'Lookups & OH allocation'!$F$18","v":5.0288390709508395},{"$f":"IF(AK22=0,\"No Volumes\",AO22/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK22)-W22","v":31.172098834098442},null,{"$f":"SUM(AB22:AE22)","v":94.460208266238908},{"$f":"(V22+AA22+AF22)*'Lookups & OH allocation'!$C$58","v":13.586495716909591},null,{"$f":"SUM(AG22,AH22)","v":13.586495716909591},{"$f":"V22+AA22+AF22+AI22","v":244.25705118226765},{"$f":"IFERROR(VLOOKUP($C22,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP(D22,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B22,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},{"$f":"IFERROR(W22*AK22,0)","v":4432.780708677089},{"$f":"IFERROR(AD22*AK22,0)","v":10473.825208257076},{"$f":"AL22*AK22","v":2688}]
[null,"Supply abolishment","Supply abolishment - after hours","after hours",30,60,{"$f":"SUM(E23:F23)","v":90},{"$f":"SUM(E23:F23)*I23","v":180},2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I23>=1,IF(I23>=2,VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F23)+VLOOKUP(K23,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F23),VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F23)),0))*(1+(VLOOKUP(L23,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":206.49726513171075},{"$f":"(IF(I23>=1,IF(I23>=2,VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E23)+VLOOKUP(K23,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E23),VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E23)),0))*(1+(VLOOKUP(L23,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.24863256585537},{"$f":"(IF(I23>=1,IF(I23>=2,VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G23)+VLOOKUP(K23,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G23),VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G23)),0))*(1+(VLOOKUP(L23,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":309.74589769756614},"No materials charged",{"$f":"VLOOKUP(P23,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S23>0.01,VLOOKUP(R23,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S23)/60),VLOOKUP(R23,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G23)/60))","v":35.954999999999998},0,{"$f":"SUM(O23,Q23,T23,U23)","v":345.70089769756612},{"$f":"IF(AK23=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL23)","v":32.981999320514049},"After Hours",{"$f":"V23*VLOOKUP(X23,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":17.285044884878307},null,{"$f":"SUM(W23,Y23,Z23)","v":50.267044205392352},{"$f":"IF(D23=\"back office only\",0,(H23/60)*'Lookups & OH allocation'!$F$8)","v":104.86668665014132},{"$f":"SUM(AA23,V23,AB23)*'Lookups & OH allocation'!$F$18","v":12.951209447264468},{"$f":"IF(AK23=0,\"No Volumes\",AO23/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK23)-W23","v":77.930247085246108},null,{"$f":"SUM(AB23:AE23)","v":195.74814318265192},{"$f":"(V23+AA23+AF23)*'Lookups & OH allocation'!$C$58","v":34.852077411542453},null,{"$f":"SUM(AG23,AH23)","v":34.852077411542453},{"$f":"V23+AA23+AF23+AI23","v":626.56816249715291},{"$f":"IFERROR(VLOOKUP($C23,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D23,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B23,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W23*AK23,0)","v":32.981999320514049},{"$f":"IFERROR(AD23*AK23,0)","v":77.930247085246108},{"$f":"AL23*AK23","v":20}]
[null,"Supply abolishment","Supply abolishment - wasted visit",null,10,20,{"$f":"SUM(E24:F24)","v":30},{"$f":"SUM(E24:F24)*I24","v":60},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I24>=1,IF(I24>=2,VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F24)+VLOOKUP(K24,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F24),VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F24)),0))*(1+(VLOOKUP(L24,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I24>=1,IF(I24>=2,VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E24)+VLOOKUP(K24,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E24),VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E24)),0))*(1+(VLOOKUP(L24,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.608509494182709},{"$f":"(IF(I24>=1,IF(I24>=2,VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G24)+VLOOKUP(K24,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G24),VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G24)),0))*(1+(VLOOKUP(L24,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.82552848254813},"No materials charged",{"$f":"VLOOKUP(P24,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S24>0.01,VLOOKUP(R24,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S24)/60),VLOOKUP(R24,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G24)/60))","v":11.984999999999999},0,{"$f":"SUM(O24,Q24,T24,U24)","v":73.810528482548136},{"$f":"IF(AK24=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL24)","v":13.192799728205621},"Normal",{"$f":"V24*VLOOKUP(X24,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W24,Y24,Z24)","v":13.192799728205621},{"$f":"IF(D24=\"back office only\",0,(H24/60)*'Lookups & OH allocation'!$F$8)","v":34.955562216713773},{"$f":"SUM(AA24,V24,AB24)*'Lookups & OH allocation'!$F$18","v":3.1537658217549644},{"$f":"IF(AK24=0,\"No Volumes\",AO24/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK24)-W24","v":31.172098834098442},null,{"$f":"SUM(AB24:AE24)","v":69.281426872567181},{"$f":"(V24+AA24+AF24)*'Lookups & OH allocation'!$C$58","v":9.2051720744076029},null,{"$f":"SUM(AG24,AH24)","v":9.2051720744076029},{"$f":"V24+AA24+AF24+AI24","v":165.48992715772854},{"$f":"IFERROR(VLOOKUP($C24,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP(D24,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B24,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},{"$f":"IFERROR(W24*AK24,0)","v":316.62719347693491},{"$f":"IFERROR(AD24*AK24,0)","v":748.13037201836255},{"$f":"AL24*AK24","v":192}]
["X","Tee-up"]
[null,"Tee-up","Tee-up/Appointment ",null,30,20,{"$f":"SUM(E26:F26)","v":50},{"$f":"SUM(E26:F26)*I26","v":50},1,"Elec Tech",null,"Normal",{"$f":"(IF(I26>=1,IF(I26>=2,VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F26)+VLOOKUP(K26,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F26),VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F26)),0))*(1+(VLOOKUP(L26,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.608509494182709},{"$f":"(IF(I26>=1,IF(I26>=2,VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E26)+VLOOKUP(K26,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E26),VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E26)),0))*(1+(VLOOKUP(L26,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":30.912764241274065},{"$f":"(IF(I26>=1,IF(I26>=2,VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G26)+VLOOKUP(K26,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G26),VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G26)),0))*(1+(VLOOKUP(L26,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.521273735456774},"No materials charged",{"$f":"VLOOKUP(P26,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S26>0.01,VLOOKUP(R26,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S26)/60),VLOOKUP(R26,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G26)/60))","v":19.975000000000001},0,{"$f":"SUM(O26,Q26,T26,U26)","v":71.496273735456782},{"$f":"IF(AK26=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL26)","v":9.8945997961542158},"Normal",{"$f":"V26*VLOOKUP(X26,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W26,Y26,Z26)","v":9.8945997961542158},{"$f":"IF(D26=\"back office only\",0,(H26/60)*'Lookups & OH allocation'!$F$8)","v":29.129635180594811},{"$f":"SUM(AA26,V26,AB26)*'Lookups & OH allocation'!$F$18","v":2.8579778133257348},{"$f":"IF(AK26=0,\"No Volumes\",AO26/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK26)-W26","v":23.37907412557383},null,{"$f":"SUM(AB26:AE26)","v":55.366687119494372},{"$f":"(V26+AA26+AF26)*'Lookups & OH allocation'!$C$58","v":8.0550203223501065},null,{"$f":"SUM(AG26,AH26)","v":8.0550203223501065},{"$f":"V26+AA26+AF26+AI26","v":144.81258097345548},{"$f":"IFERROR(VLOOKUP($C26,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},{"$f":"IFERROR(VLOOKUP(D26,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B26,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":6},{"$f":"IFERROR(W26*AK26,0)","v":32652.179327308913},{"$f":"IFERROR(AD26*AK26,0)","v":77150.944614393637},{"$f":"AL26*AK26","v":19800}]
[null,"Tee-up","Tee-up/Appointment – after hours","after hours",30,60,{"$f":"SUM(E27:F27)","v":90},{"$f":"SUM(E27:F27)*I27","v":180},2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I27>=1,IF(I27>=2,VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F27)+VLOOKUP(K27,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F27),VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F27)),0))*(1+(VLOOKUP(L27,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":206.49726513171075},{"$f":"(IF(I27>=1,IF(I27>=2,VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E27)+VLOOKUP(K27,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E27),VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E27)),0))*(1+(VLOOKUP(L27,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.24863256585537},{"$f":"(IF(I27>=1,IF(I27>=2,VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G27)+VLOOKUP(K27,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G27),VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G27)),0))*(1+(VLOOKUP(L27,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":309.74589769756614},"No materials charged",{"$f":"VLOOKUP(P27,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S27>0.01,VLOOKUP(R27,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S27)/60),VLOOKUP(R27,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G27)/60))","v":35.954999999999998},0,{"$f":"SUM(O27,Q27,T27,U27)","v":345.70089769756612},{"$f":"IF(AK27=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL27)","v":32.981999320514049},"After Hours",{"$f":"V27*VLOOKUP(X27,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":17.285044884878307},null,{"$f":"SUM(W27,Y27,Z27)","v":50.267044205392352},{"$f":"IF(D27=\"back office only\",0,(H27/60)*'Lookups & OH allocation'!$F$8)","v":104.86668665014132},{"$f":"SUM(AA27,V27,AB27)*'Lookups & OH allocation'!$F$18","v":12.951209447264468},{"$f":"IF(AK27=0,\"No Volumes\",AO27/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK27)-W27","v":77.930247085246108},null,{"$f":"SUM(AB27:AE27)","v":195.74814318265192},{"$f":"(V27+AA27+AF27)*'Lookups & OH allocation'!$C$58","v":34.852077411542453},null,{"$f":"SUM(AG27,AH27)","v":34.852077411542453},{"$f":"V27+AA27+AF27+AI27","v":626.56816249715291},{"$f":"IFERROR(VLOOKUP($C27,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D27,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B27,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W27*AK27,0)","v":32.981999320514049},{"$f":"IFERROR(AD27*AK27,0)","v":77.930247085246108},{"$f":"AL27*AK27","v":20}]
[null,"Tee-up","Tee-up/Appointment – no truck – after hours","after hours",30,60,{"$f":"SUM(E28:F28)","v":90},{"$f":"SUM(E28:F28)*I28","v":90},1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I28>=1,IF(I28>=2,VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F28)+VLOOKUP(K28,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F28),VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F28)),0))*(1+(VLOOKUP(L28,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.24863256585537},{"$f":"(IF(I28>=1,IF(I28>=2,VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E28)+VLOOKUP(K28,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E28),VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E28)),0))*(1+(VLOOKUP(L28,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.624316282927687},{"$f":"(IF(I28>=1,IF(I28>=2,VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G28)+VLOOKUP(K28,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G28),VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G28)),0))*(1+(VLOOKUP(L28,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":154.87294884878307},"No materials charged",{"$f":"VLOOKUP(P28,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S28>0.01,VLOOKUP(R28,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S28)/60),VLOOKUP(R28,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G28)/60))","v":11.16},0,{"$f":"SUM(O28,Q28,T28,U28)","v":166.03294884878306},{"$f":"IF(AK28=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL28)","v":32.981999320514049},"After Hours",{"$f":"V28*VLOOKUP(X28,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":8.3016474424391529},null,{"$f":"SUM(W28,Y28,Z28)","v":41.283646762953204},{"$f":"IF(D28=\"back office only\",0,(H28/60)*'Lookups & OH allocation'!$F$8)","v":52.433343325070659},{"$f":"SUM(AA28,V28,AB28)*'Lookups & OH allocation'!$F$18","v":6.7169394272985539},{"$f":"IF(AK28=0,\"No Volumes\",AO28/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK28)-W28","v":77.930247085246108},null,{"$f":"SUM(AB28:AE28)","v":137.08052983761533},{"$f":"(V28+AA28+AF28)*'Lookups & OH allocation'!$C$58","v":20.284990688966811},null,{"$f":"SUM(AG28,AH28)","v":20.284990688966811},{"$f":"V28+AA28+AF28+AI28","v":364.68211613831841},{"$f":"IFERROR(VLOOKUP($C28,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D28,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B28,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W28*AK28,0)","v":32.981999320514049},{"$f":"IFERROR(AD28*AK28,0)","v":77.930247085246108},{"$f":"AL28*AK28","v":20}]
[null,"Tee-up","Tee-up/Appointment – wasted visit",null,10,20,{"$f":"SUM(E29:F29)","v":30},{"$f":"SUM(E29:F29)*I29","v":30},1,"Elec Tech",null,"Normal",{"$f":"(IF(I29>=1,IF(I29>=2,VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F29)+VLOOKUP(K29,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F29),VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F29)),0))*(1+(VLOOKUP(L29,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.608509494182709},{"$f":"(IF(I29>=1,IF(I29>=2,VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E29)+VLOOKUP(K29,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E29),VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E29)),0))*(1+(VLOOKUP(L29,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.304254747091354},{"$f":"(IF(I29>=1,IF(I29>=2,VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G29)+VLOOKUP(K29,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G29),VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G29)),0))*(1+(VLOOKUP(L29,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":30.912764241274065},"No materials charged",{"$f":"VLOOKUP(P29,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S29>0.01,VLOOKUP(R29,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S29)/60),VLOOKUP(R29,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G29)/60))","v":11.984999999999999},0,{"$f":"SUM(O29,Q29,T29,U29)","v":42.897764241274061},{"$f":"IF(AK29=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL29)","v":9.8945997961542158},"Normal",{"$f":"V29*VLOOKUP(X29,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W29,Y29,Z29)","v":9.8945997961542158},{"$f":"IF(D29=\"back office only\",0,(H29/60)*'Lookups & OH allocation'!$F$8)","v":17.477781108356886},{"$f":"SUM(AA29,V29,AB29)*'Lookups & OH allocation'!$F$18","v":1.8171334723837864},{"$f":"IF(AK29=0,\"No Volumes\",AO29/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK29)-W29","v":23.37907412557383},null,{"$f":"SUM(AB29:AE29)","v":42.673988706314503},{"$f":"(V29+AA29+AF29)*'Lookups & OH allocation'!$C$58","v":5.6229681766064505},null,{"$f":"SUM(AG29,AH29)","v":5.6229681766064505},{"$f":"V29+AA29+AF29+AI29","v":101.08932092034924},{"$f":"IFERROR(VLOOKUP($C29,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},{"$f":"IFERROR(VLOOKUP(D29,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B29,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":6},{"$f":"IFERROR(W29*AK29,0)","v":1978.9199592308432},{"$f":"IFERROR(AD29*AK29,0)","v":4675.8148251147659},{"$f":"AL29*AK29","v":1200}]
["X","Miscellaneous service"]
[null,"Miscellaneous service","Open turret",null,25,20,{"$f":"SUM(E31:F31)","v":45},{"$f":"SUM(E31:F31)*I31","v":45},1,"Elec Tech",null,"Normal",{"$f":"(IF(I31>=1,IF(I31>=2,VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F31)+VLOOKUP(K31,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F31),VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F31)),0))*(1+(VLOOKUP(L31,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.608509494182709},{"$f":"(IF(I31>=1,IF(I31>=2,VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E31)+VLOOKUP(K31,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E31),VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E31)),0))*(1+(VLOOKUP(L31,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":25.760636867728387},{"$f":"(IF(I31>=1,IF(I31>=2,VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G31)+VLOOKUP(K31,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G31),VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G31)),0))*(1+(VLOOKUP(L31,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":46.369146361911099},"No materials charged",{"$f":"VLOOKUP(P31,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S31>0.01,VLOOKUP(R31,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S31)/60),VLOOKUP(R31,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G31)/60))","v":17.977499999999999},0,{"$f":"SUM(O31,Q31,T31,U31)","v":64.346646361911098},{"$f":"IF(AK31=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL31)","v":8.2454998301285123},"Normal",{"$f":"V31*VLOOKUP(X31,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W31,Y31,Z31)","v":8.2454998301285123},{"$f":"IF(D31=\"back office only\",0,(H31/60)*'Lookups & OH allocation'!$F$8)","v":26.21667166253533},{"$f":"SUM(AA31,V31,AB31)*'Lookups & OH allocation'!$F$18","v":2.5551222345951032},{"$f":"IF(AK31=0,\"No Volumes\",AO31/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK31)-W31","v":19.482561771311531},null,{"$f":"SUM(AB31:AE31)","v":48.25435566844196},{"$f":"(V31+AA31+AF31)*'Lookups & OH allocation'!$C$58","v":7.1178589595823647},null,{"$f":"SUM(AG31,AH31)","v":7.1178589595823647},{"$f":"V31+AA31+AF31+AI31","v":127.96436082006393},{"$f":"IFERROR(VLOOKUP($C31,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D31,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B31,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W31*AK31,0)","v":24.736499490385537},{"$f":"IFERROR(AD31*AK31,0)","v":58.447685313934592},{"$f":"AL31*AK31","v":15}]
[null,"Miscellaneous service","Data download",null,80,20,100,100,1,"Elec Tech",null,"Normal",{"$f":"(IF(I32>=1,IF(I32>=2,VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F32)+VLOOKUP(K32,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F32),VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F32)),0))*(1+(VLOOKUP(L32,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.608509494182709},{"$f":"(IF(I32>=1,IF(I32>=2,VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E32)+VLOOKUP(K32,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E32),VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E32)),0))*(1+(VLOOKUP(L32,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.434037976730835},{"$f":"(IF(I32>=1,IF(I32>=2,VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G32)+VLOOKUP(K32,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G32),VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G32)),0))*(1+(VLOOKUP(L32,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.04254747091355},"No materials charged",{"$f":"VLOOKUP(P32,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S32>0.01,VLOOKUP(R32,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S32)/60),VLOOKUP(R32,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G32)/60))","v":39.950000000000003},0,142.99254747091356,{"$f":"IF(AK32=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL32)","v":8.2454998301285123},"Normal",{"$f":"V32*VLOOKUP(X32,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D32=\"back office only\",0,(H32/60)*'Lookups & OH allocation'!$F$8)","v":58.259270361189621},{"$f":"SUM(AA32,V32,AB32)*'Lookups & OH allocation'!$F$18","v":5.4174441721854603},{"$f":"IF(AK32=0,\"No Volumes\",AO32/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK32)-W32","v":19.482561771311531},null,83.159276304686614,{"$f":"(V32+AA32+AF32)*'Lookups & OH allocation'!$C$58","v":13.806002360377422},null,13.806002360377422,248.20332596610612,{"$f":"IFERROR(VLOOKUP($C32,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D32,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B32,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,58.447685313934592,15]
[null,"Miscellaneous service","Alteration to unmetered supply",null,55,20,75,75,1,"Elec Tech",null,"Normal",{"$f":"(IF(I33>=1,IF(I33>=2,VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F33)+VLOOKUP(K33,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F33),VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F33)),0))*(1+(VLOOKUP(L33,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.608509494182709},{"$f":"(IF(I33>=1,IF(I33>=2,VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E33)+VLOOKUP(K33,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E33),VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E33)),0))*(1+(VLOOKUP(L33,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":56.673401109002448},{"$f":"(IF(I33>=1,IF(I33>=2,VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G33)+VLOOKUP(K33,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G33),VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G33)),0))*(1+(VLOOKUP(L33,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":77.281910603185167},"No materials charged",{"$f":"VLOOKUP(P33,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S33>0.01,VLOOKUP(R33,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S33)/60),VLOOKUP(R33,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G33)/60))","v":29.962499999999999},0,107.24441060318517,{"$f":"IF(AK33=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL33)","v":8.2454998301285123},"Normal",{"$f":"V33*VLOOKUP(X33,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D33=\"back office only\",0,(H33/60)*'Lookups & OH allocation'!$F$8)","v":43.694452770892212},{"$f":"SUM(AA33,V33,AB33)*'Lookups & OH allocation'!$F$18","v":4.1163887460080257},{"$f":"IF(AK33=0,\"No Volumes\",AO33/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK33)-W33","v":19.482561771311531},null,67.293403288211778,{"$f":"(V33+AA33+AF33)*'Lookups & OH allocation'!$C$58","v":10.76593717819785},null,10.76593717819785,193.54925089972332,{"$f":"IFERROR(VLOOKUP($C33,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D33,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B33,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,58.447685313934592,15]
[null,"Miscellaneous service","Meter Relocation",null,45,20,65,65,1,"Elec Tech",null,"Normal",{"$f":"(IF(I34>=1,IF(I34>=2,VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F34)+VLOOKUP(K34,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F34),VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F34)),0))*(1+(VLOOKUP(L34,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.608509494182709},{"$f":"(IF(I34>=1,IF(I34>=2,VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E34)+VLOOKUP(K34,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E34),VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E34)),0))*(1+(VLOOKUP(L34,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":46.369146361911099},{"$f":"(IF(I34>=1,IF(I34>=2,VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G34)+VLOOKUP(K34,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G34),VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G34)),0))*(1+(VLOOKUP(L34,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":66.977655856093804},"No materials charged",{"$f":"VLOOKUP(P34,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S34>0.01,VLOOKUP(R34,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S34)/60),VLOOKUP(R34,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G34)/60))","v":8.06},0,75.037655856093807,{"$f":"IF(AK34=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL34)","v":8.2454998301285123},"Normal",{"$f":"V34*VLOOKUP(X34,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D34=\"back office only\",0,(H34/60)*'Lookups & OH allocation'!$F$8)","v":37.86852573477325},{"$f":"SUM(AA34,V34,AB34)*'Lookups & OH allocation'!$F$18","v":3.1328919997096745},{"$f":"IF(AK34=0,\"No Volumes\",AO34/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK34)-W34","v":19.482561771311531},null,60.483979505794458,{"$f":"(V34+AA34+AF34)*'Lookups & OH allocation'!$C$58","v":8.4678842628097879},null,8.4678842628097879,152.23501945482656,{"$f":"IFERROR(VLOOKUP($C34,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D34,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B34,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,58.447685313934592,15]
[null,"Miscellaneous service","Tiger tails - standard single/multi phase",null,60,40,{"$f":"SUM(E35:F35)","v":100},{"$f":"SUM(E35:F35)*I35","v":200},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I35>=1,IF(I35>=2,VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F35)+VLOOKUP(K35,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F35),VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F35)),0))*(1+(VLOOKUP(L35,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.434037976730835},{"$f":"(IF(I35>=1,IF(I35>=2,VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E35)+VLOOKUP(K35,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E35),VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E35)),0))*(1+(VLOOKUP(L35,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":123.65105696509626},{"$f":"(IF(I35>=1,IF(I35>=2,VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G35)+VLOOKUP(K35,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G35),VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G35)),0))*(1+(VLOOKUP(L35,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":206.08509494182709},"Tiger tails",{"$f":"VLOOKUP(P35,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":100},"Truck",null,{"$f":"IF(S35>0.01,VLOOKUP(R35,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S35)/60),VLOOKUP(R35,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G35)/60))","v":39.950000000000003},0,{"$f":"SUM(O35,Q35,T35,U35)","v":346.03509494182708},{"$f":"IF(AK35=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL35)","v":8.2454998301285123},"Normal",{"$f":"V35*VLOOKUP(X35,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W35,Y35,Z35)","v":8.2454998301285123},{"$f":"IF(D35=\"back office only\",0,(H35/60)*'Lookups & OH allocation'!$F$8)","v":116.51854072237924},{"$f":"SUM(AA35,V35,AB35)*'Lookups & OH allocation'!$F$18","v":12.174514028699411},{"$f":"IF(AK35=0,\"No Volumes\",AO35/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK35)-W35","v":19.482561771311531},null,{"$f":"SUM(AB35:AE35)","v":148.17561652239019},{"$f":"(V35+AA35+AF35)*'Lookups & OH allocation'!$C$58","v":29.594670845236966},null,{"$f":"SUM(AG35,AH35)","v":29.594670845236966},{"$f":"V35+AA35+AF35+AI35","v":532.05088213958265},{"$f":"IFERROR(VLOOKUP($C35,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D35,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B35,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W35*AK35,0)","v":24.736499490385537},{"$f":"IFERROR(AD35*AK35,0)","v":58.447685313934592},{"$f":"AL35*AK35","v":15}]
[null,"Miscellaneous service","Tiger tails - scaffolding single phase",null,120,40,{"$f":"SUM(E36:F36)","v":160},{"$f":"SUM(E36:F36)*I36","v":320},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I36>=1,IF(I36>=2,VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F36)+VLOOKUP(K36,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F36),VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F36)),0))*(1+(VLOOKUP(L36,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.434037976730835},{"$f":"(IF(I36>=1,IF(I36>=2,VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E36)+VLOOKUP(K36,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E36),VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E36)),0))*(1+(VLOOKUP(L36,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":247.30211393019252},{"$f":"(IF(I36>=1,IF(I36>=2,VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G36)+VLOOKUP(K36,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G36),VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G36)),0))*(1+(VLOOKUP(L36,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":329.73615190692334},"Scaffolding",{"$f":"VLOOKUP(P36,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":160},"Truck",null,{"$f":"IF(S36>0.01,VLOOKUP(R36,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S36)/60),VLOOKUP(R36,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G36)/60))","v":63.919999999999995},0,{"$f":"SUM(O36,Q36,T36,U36)","v":553.65615190692336},{"$f":"IF(AK36=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL36)","v":8.2454998301285123},"Normal",{"$f":"V36*VLOOKUP(X36,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W36,Y36,Z36)","v":8.2454998301285123},{"$f":"IF(D36=\"back office only\",0,(H36/60)*'Lookups & OH allocation'!$F$8)","v":186.42966515580679},{"$f":"SUM(AA36,V36,AB36)*'Lookups & OH allocation'!$F$18","v":19.351288965433628},{"$f":"IF(AK36=0,\"No Volumes\",AO36/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK36)-W36","v":19.482561771311531},null,{"$f":"SUM(AB36:AE36)","v":225.26351589255196},{"$f":"(V36+AA36+AF36)*'Lookups & OH allocation'!$C$58","v":46.364028373383668},null,{"$f":"SUM(AG36,AH36)","v":46.364028373383668},{"$f":"V36+AA36+AF36+AI36","v":833.52919600298753},{"$f":"IFERROR(VLOOKUP($C36,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D36,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B36,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W36*AK36,0)","v":24.736499490385537},{"$f":"IFERROR(AD36*AK36,0)","v":58.447685313934592},{"$f":"AL36*AK36","v":15}]
[null,"Miscellaneous service","Tiger tails - scaffolding multi phase",null,140,40,180,360,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I37>=1,IF(I37>=2,VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F37)+VLOOKUP(K37,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F37),VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F37)),0))*(1+(VLOOKUP(L37,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.434037976730835},{"$f":"(IF(I37>=1,IF(I37>=2,VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E37)+VLOOKUP(K37,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E37),VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E37)),0))*(1+(VLOOKUP(L37,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":288.51913291855794},{"$f":"(IF(I37>=1,IF(I37>=2,VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G37)+VLOOKUP(K37,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G37),VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G37)),0))*(1+(VLOOKUP(L37,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":370.95317089528879},"Scaffolding",{"$f":"VLOOKUP(P37,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":160},"Truck",null,{"$f":"IF(S37>0.01,VLOOKUP(R37,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S37)/60),VLOOKUP(R37,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G37)/60))","v":71.91},0,602.86317089528882,{"$f":"IF(AK37=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL37)","v":8.2454998301285123},"Normal",{"$f":"V37*VLOOKUP(X37,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D37=\"back office only\",0,(H37/60)*'Lookups & OH allocation'!$F$8)","v":209.73337330028264},{"$f":"SUM(AA37,V37,AB37)*'Lookups & OH allocation'!$F$18","v":21.226362214629507},{"$f":"IF(AK37=0,\"No Volumes\",AO37/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK37)-W37","v":19.482561771311531},null,250.44229728622369,{"$f":"(V37+AA37+AF37)*'Lookups & OH allocation'!$C$58","v":50.745352015885658},null,50.745352015885658,912.29632002752669,{"$f":"IFERROR(VLOOKUP($C37,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D37,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B37,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,58.447685313934592,15]
[null,"Miscellaneous service","Miscellaneous service",null,20,20,40,40,1,"Elec Tech",null,"Normal",{"$f":"(IF(I38>=1,IF(I38>=2,VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F38)+VLOOKUP(K38,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F38),VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F38)),0))*(1+(VLOOKUP(L38,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.608509494182709},{"$f":"(IF(I38>=1,IF(I38>=2,VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E38)+VLOOKUP(K38,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E38),VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E38)),0))*(1+(VLOOKUP(L38,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.608509494182709},{"$f":"(IF(I38>=1,IF(I38>=2,VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G38)+VLOOKUP(K38,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G38),VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G38)),0))*(1+(VLOOKUP(L38,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},"No materials charged",{"$f":"VLOOKUP(P38,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S38>0.01,VLOOKUP(R38,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S38)/60),VLOOKUP(R38,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G38)/60))","v":15.979999999999999},0,57.197018988365414,{"$f":"IF(AK38=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL38)","v":8.2454998301285123},"Normal",{"$f":"V38*VLOOKUP(X38,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D38=\"back office only\",0,(H38/60)*'Lookups & OH allocation'!$F$8)","v":23.303708144475848},{"$f":"SUM(AA38,V38,AB38)*'Lookups & OH allocation'!$F$18","v":2.2949111493596162},{"$f":"IF(AK38=0,\"No Volumes\",AO38/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK38)-W38","v":19.482561771311531},null,45.081181065146993,{"$f":"(V38+AA38+AF38)*'Lookups & OH allocation'!$C$58","v":6.5098459231464503},null,6.5098459231464503,117.03354580678737,{"$f":"IFERROR(VLOOKUP($C38,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP(D38,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B38,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},49.472998980771074,116.89537062786918,30]
[null,"Miscellaneous service","Miscellaneous service – after hours","after hours",80,60,140,140,1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I39>=1,IF(I39>=2,VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F39)+VLOOKUP(K39,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F39),VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F39)),0))*(1+(VLOOKUP(L39,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.24863256585537},{"$f":"(IF(I39>=1,IF(I39>=2,VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E39)+VLOOKUP(K39,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E39),VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E39)),0))*(1+(VLOOKUP(L39,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":137.66484342114049},{"$f":"(IF(I39>=1,IF(I39>=2,VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G39)+VLOOKUP(K39,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G39),VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G39)),0))*(1+(VLOOKUP(L39,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":240.91347598699585},"No materials charged",{"$f":"VLOOKUP(P39,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S39>0.01,VLOOKUP(R39,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S39)/60),VLOOKUP(R39,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G39)/60))","v":55.93},0,296.84347598699583,{"$f":"IF(AK39=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL39)","v":32.981999320514049},"After Hours",{"$f":"V39*VLOOKUP(X39,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":14.842173799349792},null,47.824173119863843,{"$f":"IF(D39=\"back office only\",0,(H39/60)*'Lookups & OH allocation'!$F$8)","v":81.56297850566547},{"$f":"SUM(AA39,V39,AB39)*'Lookups & OH allocation'!$F$18","v":11.022005700757036},{"$f":"IF(AK39=0,\"No Volumes\",AO39/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK39)-W39","v":77.930247085246123},null,170.51523129166861,{"$f":"(V39+AA39+AF39)*'Lookups & OH allocation'!$C$58","v":30.344271655473321},null,30.344271655473321,545.5271520540017,{"$f":"IFERROR(VLOOKUP($C39,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D39,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B39,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},98.945997961542147,233.79074125573837,60]
[null,"Miscellaneous service","Miscellaneous service – wasted visit",null,10,20,30,30,1,"Elec Tech",null,"Normal",{"$f":"(IF(I40>=1,IF(I40>=2,VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F40)+VLOOKUP(K40,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F40),VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F40)),0))*(1+(VLOOKUP(L40,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.608509494182709},{"$f":"(IF(I40>=1,IF(I40>=2,VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E40)+VLOOKUP(K40,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E40),VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E40)),0))*(1+(VLOOKUP(L40,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.304254747091354},{"$f":"(IF(I40>=1,IF(I40>=2,VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G40)+VLOOKUP(K40,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G40),VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G40)),0))*(1+(VLOOKUP(L40,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":30.912764241274065},"No materials charged",{"$f":"VLOOKUP(P40,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S40>0.01,VLOOKUP(R40,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S40)/60),VLOOKUP(R40,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G40)/60))","v":11.984999999999999},0,42.897764241274061,{"$f":"IF(AK40=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL40)","v":8.2454998301285123},"Normal",{"$f":"V40*VLOOKUP(X40,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D40=\"back office only\",0,(H40/60)*'Lookups & OH allocation'!$F$8)","v":17.477781108356886},{"$f":"SUM(AA40,V40,AB40)*'Lookups & OH allocation'!$F$18","v":1.774488978888642},{"$f":"IF(AK40=0,\"No Volumes\",AO40/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK40)-W40","v":19.482561771311531},null,38.734831858557058,{"$f":"(V40+AA40+AF40)*'Lookups & OH allocation'!$C$58","v":5.2938198502746223},null,5.2938198502746223,95.171915780234244,{"$f":"IFERROR(VLOOKUP($C40,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D40,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B40,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,58.447685313934592,15]
[null,"Miscellaneous service","Administration","Back office only",25,0,{"$f":"SUM(E41:F41)","v":25},{"$f":"SUM(E41:F41)*I41","v":25},1,"Market Support Officer",null,"Normal",{"$f":"(IF(I41>=1,IF(I41>=2,VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F41)+VLOOKUP(K41,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F41),VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F41)),0))*(1+(VLOOKUP(L41,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I41>=1,IF(I41>=2,VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E41)+VLOOKUP(K41,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E41),VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E41)),0))*(1+(VLOOKUP(L41,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":28.152484802569571},{"$f":"(IF(I41>=1,IF(I41>=2,VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G41)+VLOOKUP(K41,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G41),VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G41)),0))*(1+(VLOOKUP(L41,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":28.152484802569571},"No materials charged",{"$f":"VLOOKUP(P41,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S41>0.01,VLOOKUP(R41,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S41)/60),VLOOKUP(R41,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G41)/60))","v":0},0,28.152484802569571,{"$f":"IF(AK41=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL41)","v":4.9472998980771079},"Normal",{"$f":"V41*VLOOKUP(X41,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,4.9472998980771079,{"$f":"IF(D41=\"back office only\",0,(H41/60)*'Lookups & OH allocation'!$F$8)","v":0},{"$f":"SUM(AA41,V41,AB41)*'Lookups & OH allocation'!$F$18","v":0.85593571186538897},{"$f":"IF(AK41=0,\"No Volumes\",AO41/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK41)-W41","v":11.689537062786915},null,12.545472774652303,{"$f":"(V41+AA41+AF41)*'Lookups & OH allocation'!$C$58","v":2.6885056652951103},null,2.6885056652951103,48.333763140594094,{"$f":"IFERROR(VLOOKUP($C41,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},{"$f":"IFERROR(VLOOKUP(D41,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B41,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":3},9.8945997961542158,23.37907412557383,6]
[null,"Miscellaneous service","Statutory right - access prevented","Back office only",675,0,{"$f":"SUM(E42:F42)","v":675},{"$f":"SUM(E42:F42)*I42","v":675},1,"Market Support Officer",null,"Normal",{"$f":"(IF(I42>=1,IF(I42>=2,VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F42)+VLOOKUP(K42,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F42),VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F42)),0))*(1+(VLOOKUP(L42,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I42>=1,IF(I42>=2,VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E42)+VLOOKUP(K42,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E42),VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E42)),0))*(1+(VLOOKUP(L42,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":760.1170896693784},{"$f":"(IF(I42>=1,IF(I42>=2,VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G42)+VLOOKUP(K42,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G42),VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G42)),0))*(1+(VLOOKUP(L42,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":760.1170896693784},"No materials charged",{"$f":"VLOOKUP(P42,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S42>0.01,VLOOKUP(R42,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S42)/60),VLOOKUP(R42,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G42)/60))","v":0},0,{"$f":"SUM(O42,Q42,T42,U42)","v":760.1170896693784},{"$f":"IF(AK42=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL42)","v":4.9472998980771079},"Normal",{"$f":"V42*VLOOKUP(X42,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W42,Y42,Z42)","v":4.9472998980771079},{"$f":"IF(D42=\"back office only\",0,(H42/60)*'Lookups & OH allocation'!$F$8)","v":0},{"$f":"SUM(AA42,V42,AB42)*'Lookups & OH allocation'!$F$18","v":19.783993727744257},{"$f":"IF(AK42=0,\"No Volumes\",AO42/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK42)-W42","v":11.689537062786915},null,{"$f":"SUM(AB42:AE42)","v":31.473530790531171},{"$f":"(V42+AA42+AF42)*'Lookups & OH allocation'!$C$58","v":46.916083509085418},null,{"$f":"SUM(AG42,AH42)","v":46.916083509085418},{"$f":"V42+AA42+AF42+AI42","v":843.45400386707206},{"$f":"IFERROR(VLOOKUP($C42,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D42,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B42,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":3},{"$f":"IFERROR(W42*AK42,0)","v":4.9472998980771079},{"$f":"IFERROR(AD42*AK42,0)","v":11.689537062786915},{"$f":"AL42*AK42","v":3}]
[null,"Miscellaneous service","Tariff change","Back office only",25,0,{"$f":"SUM(E43:F43)","v":25},{"$f":"SUM(E43:F43)*I43","v":25},1,"Market Support Officer",null,"Normal",{"$f":"(IF(I43>=1,IF(I43>=2,VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F43)+VLOOKUP(K43,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F43),VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F43)),0))*(1+(VLOOKUP(L43,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I43>=1,IF(I43>=2,VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E43)+VLOOKUP(K43,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E43),VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E43)),0))*(1+(VLOOKUP(L43,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":28.152484802569571},{"$f":"(IF(I43>=1,IF(I43>=2,VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G43)+VLOOKUP(K43,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G43),VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G43)),0))*(1+(VLOOKUP(L43,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":28.152484802569571},"No materials charged",{"$f":"VLOOKUP(P43,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S43>0.01,VLOOKUP(R43,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S43)/60),VLOOKUP(R43,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G43)/60))","v":0},0,{"$f":"SUM(O43,Q43,T43,U43)","v":28.152484802569571},{"$f":"IF(AK43=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL43)","v":4.9472998980771079},"Normal",{"$f":"V43*VLOOKUP(X43,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W43,Y43,Z43)","v":4.9472998980771079},{"$f":"IF(D43=\"back office only\",0,(H43/60)*'Lookups & OH allocation'!$F$8)","v":0},{"$f":"SUM(AA43,V43,AB43)*'Lookups & OH allocation'!$F$18","v":0.85593571186538897},{"$f":"IF(AK43=0,\"No Volumes\",AO43/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK43)-W43","v":11.689537062786915},null,{"$f":"SUM(AB43:AE43)","v":12.545472774652303},{"$f":"(V43+AA43+AF43)*'Lookups & OH allocation'!$C$58","v":2.6885056652951103},null,{"$f":"SUM(AG43,AH43)","v":2.6885056652951103},{"$f":"V43+AA43+AF43+AI43","v":48.333763140594094},{"$f":"IFERROR(VLOOKUP($C43,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D43,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B43,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":3},{"$f":"IFERROR(W43*AK43,0)","v":4.9472998980771079},{"$f":"IFERROR(AD43*AK43,0)","v":11.689537062786915},{"$f":"AL43*AK43","v":3}]
[null,"Miscellaneous service","Emergency maintenance contestable meters",null,8,10,{"$f":"SUM(E44:F44)","v":18},{"$f":"SUM(E44:F44)*I44","v":18},1,"Elec Tech",null,"Normal",{"$f":"(IF(I44>=1,IF(I44>=2,VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F44)+VLOOKUP(K44,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F44),VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F44)),0))*(1+(VLOOKUP(L44,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.304254747091354},{"$f":"(IF(I44>=1,IF(I44>=2,VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E44)+VLOOKUP(K44,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E44),VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E44)),0))*(1+(VLOOKUP(L44,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":8.2434037976730838},{"$f":"(IF(I44>=1,IF(I44>=2,VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G44)+VLOOKUP(K44,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G44),VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G44)),0))*(1+(VLOOKUP(L44,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":18.547658544764438},"No materials charged",{"$f":"VLOOKUP(P44,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S44>0.01,VLOOKUP(R44,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S44)/60),VLOOKUP(R44,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G44)/60))","v":2.2320000000000002},0,{"$f":"SUM(O44,Q44,T44,U44)","v":20.779658544764438},{"$f":"IF(AK44=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL44)","v":8.2454998301285123},"Normal",{"$f":"V44*VLOOKUP(X44,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W44,Y44,Z44)","v":8.2454998301285123},{"$f":"IF(D44=\"back office only\",0,(H44/60)*'Lookups & OH allocation'!$F$8)","v":10.486668665014131},{"$f":"SUM(AA44,V44,AB44)*'Lookups & OH allocation'!$F$18","v":1.0217463379405078},{"$f":"IF(AK44=0,\"No Volumes\",AO44/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK44)-W44","v":19.482561771311527},null,{"$f":"SUM(AB44:AE44)","v":30.990976774266166},{"$f":"(V44+AA44+AF44)*'Lookups & OH allocation'!$C$58","v":3.5349503602854719},null,{"$f":"SUM(AG44,AH44)","v":3.5349503602854719},{"$f":"V44+AA44+AF44+AI44","v":63.551085509444583},{"$f":"IFERROR(VLOOKUP($C44,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D44,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B44,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W44*AK44,0)","v":8.2454998301285123},{"$f":"IFERROR(AD44*AK44,0)","v":19.482561771311527},{"$f":"AL44*AK44","v":5}]
[null,"Miscellaneous service","Emergency maintenance contestable meters - after hours","after hours",30,60,{"$f":"SUM(E45:F45)","v":90},{"$f":"SUM(E45:F45)*I45","v":90},1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I45>=1,IF(I45>=2,VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F45)+VLOOKUP(K45,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F45),VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F45)),0))*(1+(VLOOKUP(L45,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.24863256585537},{"$f":"(IF(I45>=1,IF(I45>=2,VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E45)+VLOOKUP(K45,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E45),VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E45)),0))*(1+(VLOOKUP(L45,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.624316282927687},{"$f":"(IF(I45>=1,IF(I45>=2,VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G45)+VLOOKUP(K45,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G45),VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G45)),0))*(1+(VLOOKUP(L45,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":154.87294884878307},"No materials charged",{"$f":"VLOOKUP(P45,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S45>0.01,VLOOKUP(R45,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S45)/60),VLOOKUP(R45,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G45)/60))","v":11.16},0,{"$f":"SUM(O45,Q45,T45,U45)","v":166.03294884878306},{"$f":"IF(AK45=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL45)","v":32.981999320514049},"After Hours",{"$f":"V45*VLOOKUP(X45,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":8.3016474424391529},null,{"$f":"SUM(W45,Y45,Z45)","v":41.283646762953204},{"$f":"IF(D45=\"back office only\",0,(H45/60)*'Lookups & OH allocation'!$F$8)","v":52.433343325070659},{"$f":"SUM(AA45,V45,AB45)*'Lookups & OH allocation'!$F$18","v":6.7169394272985539},{"$f":"IF(AK45=0,\"No Volumes\",AO45/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK45)-W45","v":77.930247085246108},null,{"$f":"SUM(AB45:AE45)","v":137.08052983761533},{"$f":"(V45+AA45+AF45)*'Lookups & OH allocation'!$C$58","v":20.284990688966811},null,{"$f":"SUM(AG45,AH45)","v":20.284990688966811},{"$f":"V45+AA45+AF45+AI45","v":364.68211613831841},{"$f":"IFERROR(VLOOKUP($C45,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D45,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B45,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W45*AK45,0)","v":32.981999320514049},{"$f":"IFERROR(AD45*AK45,0)","v":77.930247085246108},{"$f":"AL45*AK45","v":20}]
[null,"Miscellaneous service","Meter recovery and disposal",null,15,20,{"$f":"SUM(E46:F46)","v":35},{"$f":"SUM(E46:F46)*I46","v":35},1,"Elec Tech",null,"Normal",{"$f":"(IF(I46>=1,IF(I46>=2,VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F46)+VLOOKUP(K46,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F46),VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F46)),0))*(1+(VLOOKUP(L46,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.608509494182709},{"$f":"(IF(I46>=1,IF(I46>=2,VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E46)+VLOOKUP(K46,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E46),VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E46)),0))*(1+(VLOOKUP(L46,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":15.456382120637032},{"$f":"(IF(I46>=1,IF(I46>=2,VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G46)+VLOOKUP(K46,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G46),VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G46)),0))*(1+(VLOOKUP(L46,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":36.064891614819743},"No materials charged",{"$f":"VLOOKUP(P46,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S46>0.01,VLOOKUP(R46,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S46)/60),VLOOKUP(R46,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G46)/60))","v":0},0,{"$f":"SUM(O46,Q46,T46,U46)","v":36.064891614819743},{"$f":"IF(AK46=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL46)","v":8.2454998301285123},"Normal",{"$f":"V46*VLOOKUP(X46,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W46,Y46,Z46)","v":8.2454998301285123},{"$f":"IF(D46=\"back office only\",0,(H46/60)*'Lookups & OH allocation'!$F$8)","v":20.390744626416367},{"$f":"SUM(AA46,V46,AB46)*'Lookups & OH allocation'!$F$18","v":1.6731230569200921},{"$f":"IF(AK46=0,\"No Volumes\",AO46/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK46)-W46","v":19.482561771311527},null,{"$f":"SUM(AB46:AE46)","v":41.546429454647992},{"$f":"(V46+AA46+AF46)*'Lookups & OH allocation'!$C$58","v":5.0569667509862191},null,{"$f":"SUM(AG46,AH46)","v":5.0569667509862191},{"$f":"V46+AA46+AF46+AI46","v":90.913787650582464},{"$f":"IFERROR(VLOOKUP($C46,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D46,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B46,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W46*AK46,0)","v":8.2454998301285123},{"$f":"IFERROR(AD46*AK46,0)","v":19.482561771311527},{"$f":"AL46*AK46","v":5}]
["X","Connection establishment charges"]
[null,"Connection establishment charges","Creation of a NMI","Back office only",20,0,{"$f":"SUM(E48:F48)","v":20},{"$f":"SUM(E48:F48)*I48","v":20},1,"Market Support Officer",null,"Normal",{"$f":"(IF(I48>=1,IF(I48>=2,VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F48)+VLOOKUP(K48,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F48),VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F48)),0))*(1+(VLOOKUP(L48,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I48>=1,IF(I48>=2,VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E48)+VLOOKUP(K48,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E48),VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E48)),0))*(1+(VLOOKUP(L48,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":22.521987842055658},{"$f":"(IF(I48>=1,IF(I48>=2,VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G48)+VLOOKUP(K48,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G48),VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G48)),0))*(1+(VLOOKUP(L48,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":22.521987842055658},"No materials charged",{"$f":"VLOOKUP(P48,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S48>0.01,VLOOKUP(R48,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S48)/60),VLOOKUP(R48,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G48)/60))","v":0},0,{"$f":"SUM(O48,Q48,T48,U48)","v":22.521987842055658},{"$f":"IF(AK48=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL48)","v":4.9472998980771079},"Normal",{"$f":"V48*VLOOKUP(X48,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W48,Y48,Z48)","v":4.9472998980771079},{"$f":"IF(D48=\"back office only\",0,(H48/60)*'Lookups & OH allocation'!$F$8)","v":0},{"$f":"SUM(AA48,V48,AB48)*'Lookups & OH allocation'!$F$18","v":0.71033526558939764},{"$f":"IF(AK48=0,\"No Volumes\",AO48/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK48)-W48","v":11.689537062786915},null,{"$f":"SUM(AB48:AE48)","v":12.399872328376313},{"$f":"(V48+AA48+AF48)*'Lookups & OH allocation'!$C$58","v":2.3482935280351849},null,{"$f":"SUM(AG48,AH48)","v":2.3482935280351849},{"$f":"V48+AA48+AF48+AI48","v":42.217453596544267},{"$f":"IFERROR(VLOOKUP($C48,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D48,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B48,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":3},{"$f":"IFERROR(W48*AK48,0)","v":4.9472998980771079},{"$f":"IFERROR(AD48*AK48,0)","v":11.689537062786915},{"$f":"AL48*AK48","v":3}]
[null,"Connection establishment charges","Overhead service, single span - single phase",null,60,20,{"$f":"SUM(E49:F49)","v":80},{"$f":"SUM(E49:F49)*I49","v":160},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I49>=1,IF(I49>=2,VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F49)+VLOOKUP(K49,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F49),VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F49)),0))*(1+(VLOOKUP(L49,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I49>=1,IF(I49>=2,VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E49)+VLOOKUP(K49,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E49),VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E49)),0))*(1+(VLOOKUP(L49,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":123.65105696509626},{"$f":"(IF(I49>=1,IF(I49>=2,VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G49)+VLOOKUP(K49,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G49),VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G49)),0))*(1+(VLOOKUP(L49,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":164.86807595346167},"single phase OH service",{"$f":"VLOOKUP(P49,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":121.62},"Truck",null,{"$f":"IF(S49>0.01,VLOOKUP(R49,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S49)/60),VLOOKUP(R49,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G49)/60))","v":31.959999999999997},0,{"$f":"SUM(O49,Q49,T49,U49)","v":318.44807595346168},{"$f":"IF(AK49=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL49)","v":21.438299558334133},"Normal",{"$f":"V49*VLOOKUP(X49,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W49,Y49,Z49)","v":21.438299558334133},{"$f":"IF(D49=\"back office only\",0,(H49/60)*'Lookups & OH allocation'!$F$8)","v":93.214832577903394},{"$f":"SUM(AA49,V49,AB49)*'Lookups & OH allocation'!$F$18","v":11.199673780620513},{"$f":"IF(AK49=0,\"No Volumes\",AO49/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK49)-W49","v":50.654660605409973},null,{"$f":"SUM(AB49:AE49)","v":155.06916696393387},{"$f":"(V49+AA49+AF49)*'Lookups & OH allocation'!$C$58","v":29.152881451820477},null,{"$f":"SUM(AG49,AH49)","v":29.152881451820477},{"$f":"V49+AA49+AF49+AI49","v":524.10842392755012},{"$f":"IFERROR(VLOOKUP($C49,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},{"$f":"IFERROR(VLOOKUP(D49,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B49,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},{"$f":"IFERROR(W49*AK49,0)","v":6838.8175591085883},{"$f":"IFERROR(AD49*AK49,0)","v":16158.836733125781},{"$f":"AL49*AK49","v":4147}]
[null,"Connection establishment charges","Overhead service, single span - multi phase",null,80,20,100,200,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I50>=1,IF(I50>=2,VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F50)+VLOOKUP(K50,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F50),VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F50)),0))*(1+(VLOOKUP(L50,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I50>=1,IF(I50>=2,VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E50)+VLOOKUP(K50,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E50),VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E50)),0))*(1+(VLOOKUP(L50,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":164.86807595346167},{"$f":"(IF(I50>=1,IF(I50>=2,VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G50)+VLOOKUP(K50,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G50),VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G50)),0))*(1+(VLOOKUP(L50,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":206.08509494182709},"multi phase OH service",{"$f":"VLOOKUP(P50,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":241.25},"Truck",null,{"$f":"IF(S50>0.01,VLOOKUP(R50,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S50)/60),VLOOKUP(R50,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G50)/60))","v":39.950000000000003},0,487.28509494182708,{"$f":"IF(AK50=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL50)","v":21.438299558334133},"Normal",{"$f":"V50*VLOOKUP(X50,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D50=\"back office only\",0,(H50/60)*'Lookups & OH allocation'!$F$8)","v":116.51854072237924},{"$f":"SUM(AA50,V50,AB50)*'Lookups & OH allocation'!$F$18","v":16.168289484443168},{"$f":"IF(AK50=0,\"No Volumes\",AO50/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK50)-W50","v":50.654660605409973},null,183.34149081223239,{"$f":"(V50+AA50+AF50)*'Lookups & OH allocation'!$C$58","v":40.762621744899981},null,40.762621744899981,732.82750705729359,{"$f":"IFERROR(VLOOKUP($C50,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},{"$f":"IFERROR(VLOOKUP(D50,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B50,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},2358.2129514167545,5572.0126665950966,1430]
[null,"Connection establishment charges","Underground service in turret/cabinet - single phase ",null,40,20,60,60,1,"Elec Tech",null,"Normal",{"$f":"(IF(I51>=1,IF(I51>=2,VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F51)+VLOOKUP(K51,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F51),VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F51)),0))*(1+(VLOOKUP(L51,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.608509494182709},{"$f":"(IF(I51>=1,IF(I51>=2,VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E51)+VLOOKUP(K51,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E51),VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E51)),0))*(1+(VLOOKUP(L51,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I51>=1,IF(I51>=2,VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G51)+VLOOKUP(K51,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G51),VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G51)),0))*(1+(VLOOKUP(L51,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.82552848254813},"single phase UG connect to turret",{"$f":"VLOOKUP(P51,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":1.08},"Ute/Utility",null,{"$f":"IF(S51>0.01,VLOOKUP(R51,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S51)/60),VLOOKUP(R51,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G51)/60))","v":7.44},0,70.345528482548133,{"$f":"IF(AK51=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL51)","v":21.438299558334133},"Normal",{"$f":"V51*VLOOKUP(X51,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D51=\"back office only\",0,(H51/60)*'Lookups & OH allocation'!$F$8)","v":34.955562216713773},{"$f":"SUM(AA51,V51,AB51)*'Lookups & OH allocation'!$F$18","v":3.2773859770574698},{"$f":"IF(AK51=0,\"No Volumes\",AO51/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK51)-W51","v":50.654660605409973},null,88.887608799181208,{"$f":"(V51+AA51+AF51)*'Lookups & OH allocation'!$C$58","v":10.641547629879739},null,10.641547629879739,191.31298446994322,{"$f":"IFERROR(VLOOKUP($C51,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},{"$f":"IFERROR(VLOOKUP(D51,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B51,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},35780.521962859668,84542.628550429246,21697]
[null,"Connection establishment charges","Underground service in turret/cabinet - multi phase ",null,60,20,80,80,1,"Elec Tech",null,"Normal",{"$f":"(IF(I52>=1,IF(I52>=2,VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F52)+VLOOKUP(K52,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F52),VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F52)),0))*(1+(VLOOKUP(L52,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.608509494182709},{"$f":"(IF(I52>=1,IF(I52>=2,VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E52)+VLOOKUP(K52,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E52),VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E52)),0))*(1+(VLOOKUP(L52,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.82552848254813},{"$f":"(IF(I52>=1,IF(I52>=2,VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G52)+VLOOKUP(K52,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G52),VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G52)),0))*(1+(VLOOKUP(L52,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.434037976730835},"multi phase UG connect to turret",{"$f":"VLOOKUP(P52,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":3.26},"Ute/Utility",null,{"$f":"IF(S52>0.01,VLOOKUP(R52,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S52)/60),VLOOKUP(R52,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G52)/60))","v":9.92},0,95.614037976730842,{"$f":"IF(AK52=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL52)","v":21.438299558334133},"Normal",{"$f":"V52*VLOOKUP(X52,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D52=\"back office only\",0,(H52/60)*'Lookups & OH allocation'!$F$8)","v":46.607416288951697},{"$f":"SUM(AA52,V52,AB52)*'Lookups & OH allocation'!$F$18","v":4.2321190050017812},{"$f":"IF(AK52=0,\"No Volumes\",AO52/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK52)-W52","v":50.654660605409973},null,101.49419589936345,{"$f":"(V52+AA52+AF52)*'Lookups & OH allocation'!$C$58","v":12.872390819287835},null,12.872390819287835,231.41892425371626,{"$f":"IFERROR(VLOOKUP($C52,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},{"$f":"IFERROR(VLOOKUP(D52,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B52,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},7117.515453366932,16817.347320996112,4316]
[null,"Connection establishment charges","Underground service with pole mounted fuse - single phase",null,60,20,80,160,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I53>=1,IF(I53>=2,VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F53)+VLOOKUP(K53,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F53),VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F53)),0))*(1+(VLOOKUP(L53,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I53>=1,IF(I53>=2,VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E53)+VLOOKUP(K53,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E53),VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E53)),0))*(1+(VLOOKUP(L53,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":123.65105696509626},{"$f":"(IF(I53>=1,IF(I53>=2,VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G53)+VLOOKUP(K53,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G53),VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G53)),0))*(1+(VLOOKUP(L53,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":164.86807595346167},"single phase UG service - pole",{"$f":"VLOOKUP(P53,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":7.48},"Truck",null,{"$f":"IF(S53>0.01,VLOOKUP(R53,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S53)/60),VLOOKUP(R53,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G53)/60))","v":31.959999999999997},0,204.30807595346167,{"$f":"IF(AK53=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL53)","v":21.438299558334133},"Normal",{"$f":"V53*VLOOKUP(X53,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D53=\"back office only\",0,(H53/60)*'Lookups & OH allocation'!$F$8)","v":93.214832577903394},{"$f":"SUM(AA53,V53,AB53)*'Lookups & OH allocation'!$F$18","v":8.2480986258006457},{"$f":"IF(AK53=0,\"No Volumes\",AO53/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK53)-W53","v":50.654660605409973},null,152.117591809114,{"$f":"(V53+AA53+AF53)*'Lookups & OH allocation'!$C$58","v":22.256187675201588},null,22.256187675201588,400.12015499611141,{"$f":"IFERROR(VLOOKUP($C53,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},{"$f":"IFERROR(VLOOKUP(D53,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B53,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},8125.1155326086364,19198.116369450381,4927]
[null,"Connection establishment charges","Underground service with pole mounted fuse - multi phase",null,80,20,100,200,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I54>=1,IF(I54>=2,VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F54)+VLOOKUP(K54,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F54),VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F54)),0))*(1+(VLOOKUP(L54,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I54>=1,IF(I54>=2,VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E54)+VLOOKUP(K54,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E54),VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E54)),0))*(1+(VLOOKUP(L54,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":164.86807595346167},{"$f":"(IF(I54>=1,IF(I54>=2,VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G54)+VLOOKUP(K54,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G54),VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G54)),0))*(1+(VLOOKUP(L54,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":206.08509494182709},"multi phase UG service - pole",{"$f":"VLOOKUP(P54,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":22.45},"Truck",null,{"$f":"IF(S54>0.01,VLOOKUP(R54,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S54)/60),VLOOKUP(R54,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G54)/60))","v":39.950000000000003},0,268.48509494182707,{"$f":"IF(AK54=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL54)","v":21.438299558334133},"Normal",{"$f":"V54*VLOOKUP(X54,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D54=\"back office only\",0,(H54/60)*'Lookups & OH allocation'!$F$8)","v":116.51854072237924},{"$f":"SUM(AA54,V54,AB54)*'Lookups & OH allocation'!$F$18","v":10.510284894688596},{"$f":"IF(AK54=0,\"No Volumes\",AO54/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK54)-W54","v":50.654660605409973},null,177.68348622247782,{"$f":"(V54+AA54+AF54)*'Lookups & OH allocation'!$C$58","v":27.542045274563439},null,27.542045274563439,495.14892599720247,{"$f":"IFERROR(VLOOKUP($C54,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},{"$f":"IFERROR(VLOOKUP(D54,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B54,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},3237.183233308454,7648.8537514169057,1963]
[null,"Connection establishment charges","Basic connection – after hours","after hours",80,60,140,280,2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I55>=1,IF(I55>=2,VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F55)+VLOOKUP(K55,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F55),VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F55)),0))*(1+(VLOOKUP(L55,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":206.49726513171075},{"$f":"(IF(I55>=1,IF(I55>=2,VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E55)+VLOOKUP(K55,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E55),VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E55)),0))*(1+(VLOOKUP(L55,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":275.32968684228098},{"$f":"(IF(I55>=1,IF(I55>=2,VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G55)+VLOOKUP(K55,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G55),VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G55)),0))*(1+(VLOOKUP(L55,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":481.8269519739917},"multi phase UG service - pole",{"$f":"VLOOKUP(P55,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":22.45},"Truck",null,{"$f":"IF(S55>0.01,VLOOKUP(R55,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S55)/60),VLOOKUP(R55,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G55)/60))","v":55.93},0,560.20695197399164,{"$f":"IF(AK55=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL55)","v":32.981999320514049},"After Hours",{"$f":"V55*VLOOKUP(X55,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":28.010347598699582},null,60.992346919213631,{"$f":"IF(D55=\"back office only\",0,(H55/60)*'Lookups & OH allocation'!$F$8)","v":163.12595701133094},{"$f":"SUM(AA55,V55,AB55)*'Lookups & OH allocation'!$F$18","v":20.282065346290199},{"$f":"IF(AK55=0,\"No Volumes\",AO55/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK55)-W55","v":77.930247085246108},null,261.33826944286727,{"$f":"(V55+AA55+AF55)*'Lookups & OH allocation'!$C$58","v":51.981462774994675},null,51.981462774994675,934.51903111106731,{"$f":"IFERROR(VLOOKUP($C55,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D55,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B55,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},32.981999320514049,77.930247085246108,20]
[null,"Connection establishment charges","Connection establishment - wasted visit",null,5,20,25,50,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I56>=1,IF(I56>=2,VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F56)+VLOOKUP(K56,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F56),VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F56)),0))*(1+(VLOOKUP(L56,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I56>=1,IF(I56>=2,VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E56)+VLOOKUP(K56,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E56),VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E56)),0))*(1+(VLOOKUP(L56,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.304254747091354},{"$f":"(IF(I56>=1,IF(I56>=2,VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G56)+VLOOKUP(K56,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G56),VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G56)),0))*(1+(VLOOKUP(L56,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.521273735456774},"No materials charged",{"$f":"VLOOKUP(P56,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S56>0.01,VLOOKUP(R56,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S56)/60),VLOOKUP(R56,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G56)/60))","v":3.1},0,54.621273735456775,{"$f":"IF(AK56=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL56)","v":21.438299558334133},"Normal",{"$f":"V56*VLOOKUP(X56,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D56=\"back office only\",0,(H56/60)*'Lookups & OH allocation'!$F$8)","v":29.129635180594811},{"$f":"SUM(AA56,V56,AB56)*'Lookups & OH allocation'!$F$18","v":2.7201143708442639},{"$f":"IF(AK56=0,\"No Volumes\",AO56/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK56)-W56","v":50.654660605409973},null,82.504410156849048,{"$f":"(V56+AA56+AF56)*'Lookups & OH allocation'!$C$58","v":9.3394186252426934},null,9.3394186252426934,167.90340207588267,{"$f":"IFERROR(VLOOKUP($C56,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D56,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B56,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},21.438299558334133,50.654660605409973,13]
[null,"Temporary Disconnection/Reconnection"]
[null,"Temporary Disconnection/Reconnection","Disconnect/reconnect overhead service for facia repairs - single phase",null,40,40,{"$f":"SUM(E58:F58)","v":80},{"$f":"SUM(E58:F58)*I58","v":160},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I58>=1,IF(I58>=2,VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F58)+VLOOKUP(K58,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F58),VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F58)),0))*(1+(VLOOKUP(L58,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.434037976730835},{"$f":"(IF(I58>=1,IF(I58>=2,VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E58)+VLOOKUP(K58,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E58),VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E58)),0))*(1+(VLOOKUP(L58,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.434037976730835},{"$f":"(IF(I58>=1,IF(I58>=2,VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G58)+VLOOKUP(K58,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G58),VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G58)),0))*(1+(VLOOKUP(L58,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":164.86807595346167},"No materials charged",{"$f":"VLOOKUP(P58,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S58>0.01,VLOOKUP(R58,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S58)/60),VLOOKUP(R58,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G58)/60))","v":31.959999999999997},0,{"$f":"SUM(O58,Q58,T58,U58)","v":196.82807595346168},{"$f":"IF(AK58=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL58)","v":19.789199592308432},"Normal",{"$f":"V58*VLOOKUP(X58,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W58,Y58,Z58)","v":19.789199592308432},{"$f":"IF(D58=\"back office only\",0,(H58/60)*'Lookups & OH allocation'!$F$8)","v":93.214832577903394},{"$f":"SUM(AA58,V58,AB58)*'Lookups & OH allocation'!$F$18","v":8.0120269187252262},{"$f":"IF(AK58=0,\"No Volumes\",AO58/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK58)-W58","v":46.758148251147659},null,{"$f":"SUM(AB58:AE58)","v":147.98500774777628},{"$f":"(V58+AA58+AF58)*'Lookups & OH allocation'!$C$58","v":21.475074485989882},null,{"$f":"SUM(AG58,AH58)","v":21.475074485989882},{"$f":"V58+AA58+AF58+AI58","v":386.07735777953627},{"$f":"IFERROR(VLOOKUP($C58,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP(D58,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B58,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":12},{"$f":"IFERROR(W58*AK58,0)","v":395.78399184616865},{"$f":"IFERROR(AD58*AK58,0)","v":935.16296502295313},{"$f":"AL58*AK58","v":240}]
[null,"Temporary Disconnection/Reconnection","Disconnect/reconnect overhead service for facia repairs - multi phase",null,60,40,{"$f":"SUM(E59:F59)","v":100},{"$f":"SUM(E59:F59)*I59","v":200},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I59>=1,IF(I59>=2,VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F59)+VLOOKUP(K59,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F59),VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F59)),0))*(1+(VLOOKUP(L59,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.434037976730835},{"$f":"(IF(I59>=1,IF(I59>=2,VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E59)+VLOOKUP(K59,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E59),VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E59)),0))*(1+(VLOOKUP(L59,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":123.65105696509626},{"$f":"(IF(I59>=1,IF(I59>=2,VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G59)+VLOOKUP(K59,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G59),VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G59)),0))*(1+(VLOOKUP(L59,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":206.08509494182709},"No materials charged",{"$f":"VLOOKUP(P59,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S59>0.01,VLOOKUP(R59,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S59)/60),VLOOKUP(R59,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G59)/60))","v":39.950000000000003},0,{"$f":"SUM(O59,Q59,T59,U59)","v":246.03509494182708},{"$f":"IF(AK59=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL59)","v":19.789199592308432},"Normal",{"$f":"V59*VLOOKUP(X59,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W59,Y59,Z59)","v":19.789199592308432},{"$f":"IF(D59=\"back office only\",0,(H59/60)*'Lookups & OH allocation'!$F$8)","v":116.51854072237924},{"$f":"SUM(AA59,V59,AB59)*'Lookups & OH allocation'!$F$18","v":9.8871001679210995},{"$f":"IF(AK59=0,\"No Volumes\",AO59/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK59)-W59","v":46.758148251147659},null,{"$f":"SUM(AB59:AE59)","v":173.16378914144801},{"$f":"(V59+AA59+AF59)*'Lookups & OH allocation'!$C$58","v":25.856398128491872},null,{"$f":"SUM(AG59,AH59)","v":25.856398128491872},{"$f":"V59+AA59+AF59+AI59","v":464.84448180407543},{"$f":"IFERROR(VLOOKUP($C59,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP(D59,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B59,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":12},{"$f":"IFERROR(W59*AK59,0)","v":395.78399184616865},{"$f":"IFERROR(AD59*AK59,0)","v":935.16296502295313},{"$f":"AL59*AK59","v":240}]
[null,"Temporary Disconnection/Reconnection","Temporary disconnect/reconnect – retailer requested outage",null,30,40,{"$f":"SUM(E60:F60)","v":70},{"$f":"SUM(E60:F60)*I60","v":140},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I60>=1,IF(I60>=2,VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F60)+VLOOKUP(K60,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F60),VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F60)),0))*(1+(VLOOKUP(L60,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.434037976730835},{"$f":"(IF(I60>=1,IF(I60>=2,VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E60)+VLOOKUP(K60,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E60),VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E60)),0))*(1+(VLOOKUP(L60,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.82552848254813},{"$f":"(IF(I60>=1,IF(I60>=2,VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G60)+VLOOKUP(K60,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G60),VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G60)),0))*(1+(VLOOKUP(L60,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":144.25956645927897},"No materials charged",{"$f":"VLOOKUP(P60,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S60>0.01,VLOOKUP(R60,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S60)/60),VLOOKUP(R60,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G60)/60))","v":8.6800000000000015},0,{"$f":"SUM(O60,Q60,T60,U60)","v":152.93956645927898},{"$f":"IF(AK60=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL60)","v":19.789199592308432},"Normal",{"$f":"V60*VLOOKUP(X60,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W60,Y60,Z60)","v":19.789199592308432},{"$f":"IF(D60=\"back office only\",0,(H60/60)*'Lookups & OH allocation'!$F$8)","v":81.56297850566547},{"$f":"SUM(AA60,V60,AB60)*'Lookups & OH allocation'!$F$18","v":6.5757945970824228},{"$f":"IF(AK60=0,\"No Volumes\",AO60/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK60)-W60","v":46.758148251147659},null,{"$f":"SUM(AB60:AE60)","v":134.89692135389555},{"$f":"(V60+AA60+AF60)*'Lookups & OH allocation'!$C$58","v":18.119152988182947},{"$f":"AJ41","v":48.333763140594094},{"$f":"SUM(AG60,AH60)","v":66.452916128777048},{"$f":"V60+AA60+AF60+AI60","v":374.07860353425997},{"$f":"IFERROR(VLOOKUP($C60,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D60,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B60,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":12},{"$f":"IFERROR(W60*AK60,0)","v":19.789199592308432},{"$f":"IFERROR(AD60*AK60,0)","v":46.758148251147659},{"$f":"AL60*AK60","v":12}]
[null,"Temporary Disconnection/Reconnection","Temporary disconnect/reconnect – after hours","after hours",60,60,{"$f":"SUM(E61:F61)","v":120},{"$f":"SUM(E61:F61)*I61","v":240},2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I61>=1,IF(I61>=2,VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F61)+VLOOKUP(K61,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F61),VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F61)),0))*(1+(VLOOKUP(L61,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":206.49726513171075},{"$f":"(IF(I61>=1,IF(I61>=2,VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E61)+VLOOKUP(K61,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E61),VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E61)),0))*(1+(VLOOKUP(L61,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":206.49726513171075},{"$f":"(IF(I61>=1,IF(I61>=2,VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G61)+VLOOKUP(K61,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G61),VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G61)),0))*(1+(VLOOKUP(L61,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":412.9945302634215},"No materials charged",{"$f":"VLOOKUP(P61,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S61>0.01,VLOOKUP(R61,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S61)/60),VLOOKUP(R61,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G61)/60))","v":47.94},0,{"$f":"SUM(O61,Q61,T61,U61)","v":460.93453026342149},{"$f":"IF(AK61=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL61)","v":32.981999320514049},"After Hours",{"$f":"V61*VLOOKUP(X61,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":23.046726513171077},null,{"$f":"SUM(W61,Y61,Z61)","v":56.028725833685129},{"$f":"IF(D61=\"back office only\",0,(H61/60)*'Lookups & OH allocation'!$F$8)","v":139.82224886685509},{"$f":"SUM(AA61,V61,AB61)*'Lookups & OH allocation'!$F$18","v":16.983982639718331},{"$f":"IF(AK61=0,\"No Volumes\",AO61/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK61)-W61","v":77.930247085246108},null,{"$f":"SUM(AB61:AE61)","v":234.73647859181955},{"$f":"(V61+AA61+AF61)*'Lookups & OH allocation'!$C$58","v":44.27511437317775},null,{"$f":"SUM(AG61,AH61)","v":44.27511437317775},{"$f":"V61+AA61+AF61+AI61","v":795.97484906210389},{"$f":"IFERROR(VLOOKUP($C61,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D61,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B61,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W61*AK61,0)","v":32.981999320514049},{"$f":"IFERROR(AD61*AK61,0)","v":77.930247085246108},{"$f":"AL61*AK61","v":20}]
[null,"Temporary Disconnection/Reconnection","Temporary disconnect/reconnect – wasted visit",null,10,20,{"$f":"SUM(E62:F62)","v":30},{"$f":"SUM(E62:F62)*I62","v":60},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I62>=1,IF(I62>=2,VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F62)+VLOOKUP(K62,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F62),VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F62)),0))*(1+(VLOOKUP(L62,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I62>=1,IF(I62>=2,VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E62)+VLOOKUP(K62,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E62),VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E62)),0))*(1+(VLOOKUP(L62,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.608509494182709},{"$f":"(IF(I62>=1,IF(I62>=2,VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G62)+VLOOKUP(K62,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G62),VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G62)),0))*(1+(VLOOKUP(L62,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":61.82552848254813},"No materials charged",{"$f":"VLOOKUP(P62,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S62>0.01,VLOOKUP(R62,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S62)/60),VLOOKUP(R62,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G62)/60))","v":11.984999999999999},0,{"$f":"SUM(O62,Q62,T62,U62)","v":73.810528482548136},{"$f":"IF(AK62=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL62)","v":19.789199592308432},"Normal",{"$f":"V62*VLOOKUP(X62,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W62,Y62,Z62)","v":19.789199592308432},{"$f":"IF(D62=\"back office only\",0,(H62/60)*'Lookups & OH allocation'!$F$8)","v":34.955562216713773},{"$f":"SUM(AA62,V62,AB62)*'Lookups & OH allocation'!$F$18","v":3.3243437957355413},{"$f":"IF(AK62=0,\"No Volumes\",AO62/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK62)-W62","v":46.758148251147659},null,{"$f":"SUM(AB62:AE62)","v":85.038054263596976},{"$f":"(V62+AA62+AF62)*'Lookups & OH allocation'!$C$58","v":10.521765379734914},null,{"$f":"SUM(AG62,AH62)","v":10.521765379734914},{"$f":"V62+AA62+AF62+AI62","v":189.15954771818846},{"$f":"IFERROR(VLOOKUP($C62,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D62,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B62,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":12},{"$f":"IFERROR(W62*AK62,0)","v":19.789199592308432},{"$f":"IFERROR(AD62*AK62,0)","v":46.758148251147659},{"$f":"AL62*AK62","v":12}]
["X","Basic connection alteration  "]
[null,"Basic connection alteration  ","Connection alteration – overhead single phase",null,40,20,{"$f":"SUM(E64:F64)","v":60},{"$f":"SUM(E64:F64)*I64","v":120},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I64>=1,IF(I64>=2,VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F64)+VLOOKUP(K64,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F64),VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F64)),0))*(1+(VLOOKUP(L64,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I64>=1,IF(I64>=2,VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E64)+VLOOKUP(K64,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E64),VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E64)),0))*(1+(VLOOKUP(L64,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.434037976730835},{"$f":"(IF(I64>=1,IF(I64>=2,VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G64)+VLOOKUP(K64,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G64),VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G64)),0))*(1+(VLOOKUP(L64,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":123.65105696509626},"No materials charged",{"$f":"VLOOKUP(P64,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S64>0.01,VLOOKUP(R64,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S64)/60),VLOOKUP(R64,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G64)/60))","v":23.97},0,{"$f":"SUM(O64,Q64,T64,U64)","v":147.62105696509627},{"$f":"IF(AK64=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL64)","v":21.438299558334133},"Normal",{"$f":"V64*VLOOKUP(X64,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W64,Y64,Z64)","v":21.438299558334133},{"$f":"IF(D64=\"back office only\",0,(H64/60)*'Lookups & OH allocation'!$F$8)","v":69.911124433427545},{"$f":"SUM(AA64,V64,AB64)*'Lookups & OH allocation'!$F$18","v":6.1795981630244974},{"$f":"IF(AK64=0,\"No Volumes\",AO64/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK64)-W64","v":50.654660605409973},null,{"$f":"SUM(AB64:AE64)","v":126.74538320186201},{"$f":"(V64+AA64+AF64)*'Lookups & OH allocation'!$C$58","v":17.422899169819722},null,{"$f":"SUM(AG64,AH64)","v":17.422899169819722},{"$f":"V64+AA64+AF64+AI64","v":313.22763889511214},{"$f":"IFERROR(VLOOKUP($C64,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},{"$f":"IFERROR(VLOOKUP(D64,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B64,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},{"$f":"IFERROR(W64*AK64,0)","v":15264.069285533902},{"$f":"IFERROR(AD64*AK64,0)","v":36066.118351051904},{"$f":"AL64*AK64","v":9256}]
[null,"Basic connection alteration  ","Connection alteration – overhead multi phase",null,60,20,80,160,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I65>=1,IF(I65>=2,VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F65)+VLOOKUP(K65,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F65),VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F65)),0))*(1+(VLOOKUP(L65,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I65>=1,IF(I65>=2,VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E65)+VLOOKUP(K65,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E65),VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E65)),0))*(1+(VLOOKUP(L65,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":123.65105696509626},{"$f":"(IF(I65>=1,IF(I65>=2,VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G65)+VLOOKUP(K65,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G65),VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G65)),0))*(1+(VLOOKUP(L65,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":164.86807595346167},"No materials charged",{"$f":"VLOOKUP(P65,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S65>0.01,VLOOKUP(R65,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S65)/60),VLOOKUP(R65,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G65)/60))","v":31.959999999999997},0,196.82807595346168,{"$f":"IF(AK65=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL65)","v":21.438299558334133},"Normal",{"$f":"V65*VLOOKUP(X65,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D65=\"back office only\",0,(H65/60)*'Lookups & OH allocation'!$F$8)","v":93.214832577903394},{"$f":"SUM(AA65,V65,AB65)*'Lookups & OH allocation'!$F$18","v":8.0546714122203706},{"$f":"IF(AK65=0,\"No Volumes\",AO65/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK65)-W65","v":50.654660605409973},null,151.92416459553374,{"$f":"(V65+AA65+AF65)*'Lookups & OH allocation'!$C$58","v":21.804222812321708},null,21.804222812321708,391.99476291965124,{"$f":"IFERROR(VLOOKUP($C65,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},{"$f":"IFERROR(VLOOKUP(D65,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B65,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},3301.4981319834565,7800.8177332331361,2002]
[null,"Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground single phase to turret",null,50,20,70,70,1,"Elec Tech",null,"Normal",{"$f":"(IF(I66>=1,IF(I66>=2,VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F66)+VLOOKUP(K66,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F66),VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F66)),0))*(1+(VLOOKUP(L66,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.608509494182709},{"$f":"(IF(I66>=1,IF(I66>=2,VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E66)+VLOOKUP(K66,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E66),VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E66)),0))*(1+(VLOOKUP(L66,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.521273735456774},{"$f":"(IF(I66>=1,IF(I66>=2,VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G66)+VLOOKUP(K66,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G66),VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G66)),0))*(1+(VLOOKUP(L66,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":72.129783229639486},"No materials charged",{"$f":"VLOOKUP(P66,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S66>0.01,VLOOKUP(R66,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S66)/60),VLOOKUP(R66,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G66)/60))","v":27.965},0,100.09478322963949,{"$f":"IF(AK66=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL66)","v":21.438299558334133},"Normal",{"$f":"V66*VLOOKUP(X66,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D66=\"back office only\",0,(H66/60)*'Lookups & OH allocation'!$F$8)","v":40.781489252832735},{"$f":"SUM(AA66,V66,AB66)*'Lookups & OH allocation'!$F$18","v":4.1973336087336914},{"$f":"IF(AK66=0,\"No Volumes\",AO66/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK66)-W66","v":50.654660605409973},null,95.633483466976401,{"$f":"(V66+AA66+AF66)*'Lookups & OH allocation'!$C$58","v":12.791110752416557},null,12.791110752416557,229.95767700736658,{"$f":"IFERROR(VLOOKUP($C66,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP(D66,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B66,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},836.0936827750312,1975.5317636109889,507]
[null,"Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground single phase to pole",null,50,20,{"$f":"SUM(E67:F67)","v":70},{"$f":"SUM(E67:F67)*I67","v":140},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I67>=1,IF(I67>=2,VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F67)+VLOOKUP(K67,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F67),VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F67)),0))*(1+(VLOOKUP(L67,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I67>=1,IF(I67>=2,VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E67)+VLOOKUP(K67,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E67),VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E67)),0))*(1+(VLOOKUP(L67,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.04254747091355},{"$f":"(IF(I67>=1,IF(I67>=2,VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G67)+VLOOKUP(K67,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G67),VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G67)),0))*(1+(VLOOKUP(L67,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":144.25956645927897},"No materials charged",{"$f":"VLOOKUP(P67,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S67>0.01,VLOOKUP(R67,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S67)/60),VLOOKUP(R67,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G67)/60))","v":27.965},0,{"$f":"SUM(O67,Q67,T67,U67)","v":172.22456645927898},{"$f":"IF(AK67=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL67)","v":21.438299558334133},"Normal",{"$f":"V67*VLOOKUP(X67,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W67,Y67,Z67)","v":21.438299558334133},{"$f":"IF(D67=\"back office only\",0,(H67/60)*'Lookups & OH allocation'!$F$8)","v":81.56297850566547},{"$f":"SUM(AA67,V67,AB67)*'Lookups & OH allocation'!$F$18","v":7.117134787622434},{"$f":"IF(AK67=0,\"No Volumes\",AO67/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK67)-W67","v":50.654660605409973},null,{"$f":"SUM(AB67:AE67)","v":139.33477389869788},{"$f":"(V67+AA67+AF67)*'Lookups & OH allocation'!$C$58","v":19.613560991070717},null,{"$f":"SUM(AG67,AH67)","v":19.613560991070717},{"$f":"V67+AA67+AF67+AI67","v":352.61120090738166},{"$f":"IFERROR(VLOOKUP($C67,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},{"$f":"IFERROR(VLOOKUP(D67,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B67,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},{"$f":"IFERROR(W67*AK67,0)","v":4673.5493037168408},{"$f":"IFERROR(AD67*AK67,0)","v":11042.716011979373},{"$f":"AL67*AK67","v":2834}]
[null,"Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground multi phase to turret",null,70,20,90,90,1,"Elec Tech",null,"Normal",{"$f":"(IF(I68>=1,IF(I68>=2,VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F68)+VLOOKUP(K68,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F68),VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F68)),0))*(1+(VLOOKUP(L68,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.608509494182709},{"$f":"(IF(I68>=1,IF(I68>=2,VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E68)+VLOOKUP(K68,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E68),VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E68)),0))*(1+(VLOOKUP(L68,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":72.129783229639486},{"$f":"(IF(I68>=1,IF(I68>=2,VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G68)+VLOOKUP(K68,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G68),VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G68)),0))*(1+(VLOOKUP(L68,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":92.738292723822198},"No materials charged",{"$f":"VLOOKUP(P68,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S68>0.01,VLOOKUP(R68,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S68)/60),VLOOKUP(R68,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G68)/60))","v":35.954999999999998},0,128.6932927238222,{"$f":"IF(AK68=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL68)","v":21.438299558334133},"Normal",{"$f":"V68*VLOOKUP(X68,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D68=\"back office only\",0,(H68/60)*'Lookups & OH allocation'!$F$8)","v":52.433343325070659},{"$f":"SUM(AA68,V68,AB68)*'Lookups & OH allocation'!$F$18","v":5.2381779496756389},{"$f":"IF(AK68=0,\"No Volumes\",AO68/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK68)-W68","v":50.654660605409973},null,108.32618188015627,{"$f":"(V68+AA68+AF68)*'Lookups & OH allocation'!$C$58","v":15.223162898160213},null,15.223162898160213,273.68093706047284,{"$f":"IFERROR(VLOOKUP($C68,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP(D68,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B68,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},836.0936827750312,1975.5317636109889,507]
[null,"Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground multi phase to pole",null,70,20,{"$f":"SUM(E69:F69)","v":90},{"$f":"SUM(E69:F69)*I69","v":180},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I69>=1,IF(I69>=2,VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F69)+VLOOKUP(K69,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F69),VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F69)),0))*(1+(VLOOKUP(L69,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I69>=1,IF(I69>=2,VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E69)+VLOOKUP(K69,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E69),VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E69)),0))*(1+(VLOOKUP(L69,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":144.25956645927897},{"$f":"(IF(I69>=1,IF(I69>=2,VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G69)+VLOOKUP(K69,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G69),VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G69)),0))*(1+(VLOOKUP(L69,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":185.4765854476444},"No materials charged",{"$f":"VLOOKUP(P69,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S69>0.01,VLOOKUP(R69,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S69)/60),VLOOKUP(R69,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G69)/60))","v":35.954999999999998},0,{"$f":"SUM(O69,Q69,T69,U69)","v":221.43158544764441},{"$f":"IF(AK69=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL69)","v":21.438299558334133},"Normal",{"$f":"V69*VLOOKUP(X69,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W69,Y69,Z69)","v":21.438299558334133},{"$f":"IF(D69=\"back office only\",0,(H69/60)*'Lookups & OH allocation'!$F$8)","v":104.86668665014132},{"$f":"SUM(AA69,V69,AB69)*'Lookups & OH allocation'!$F$18","v":8.9922080368183082},{"$f":"IF(AK69=0,\"No Volumes\",AO69/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK69)-W69","v":50.654660605409973},null,{"$f":"SUM(AB69:AE69)","v":164.5135552923696},{"$f":"(V69+AA69+AF69)*'Lookups & OH allocation'!$C$58","v":23.994884633572706},null,{"$f":"SUM(AG69,AH69)","v":23.994884633572706},{"$f":"V69+AA69+AF69+AI69","v":431.37832493192087},{"$f":"IFERROR(VLOOKUP($C69,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP(D69,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B69,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},{"$f":"IFERROR(W69*AK69,0)","v":3794.5790218251418},{"$f":"IFERROR(AD69*AK69,0)","v":8965.8749271575653},{"$f":"AL69*AK69","v":2301}]
[null,"Basic connection alteration  ","Augment single phase overhead service to multi phase supply",null,95,20,115,230,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I70>=1,IF(I70>=2,VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F70)+VLOOKUP(K70,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F70),VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F70)),0))*(1+(VLOOKUP(L70,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I70>=1,IF(I70>=2,VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E70)+VLOOKUP(K70,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E70),VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E70)),0))*(1+(VLOOKUP(L70,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":195.78084019473573},{"$f":"(IF(I70>=1,IF(I70>=2,VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G70)+VLOOKUP(K70,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G70),VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G70)),0))*(1+(VLOOKUP(L70,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":236.99785918310116},"multi phase OH service",{"$f":"VLOOKUP(P70,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":241.25},"Truck",null,{"$f":"IF(S70>0.01,VLOOKUP(R70,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S70)/60),VLOOKUP(R70,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G70)/60))","v":45.942500000000003},0,524.19035918310112,{"$f":"IF(AK70=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL70)","v":21.438299558334133},"Normal",{"$f":"V70*VLOOKUP(X70,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D70=\"back office only\",0,(H70/60)*'Lookups & OH allocation'!$F$8)","v":133.99632183073612},{"$f":"SUM(AA70,V70,AB70)*'Lookups & OH allocation'!$F$18","v":17.574594421340073},{"$f":"IF(AK70=0,\"No Volumes\",AO70/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK70)-W70","v":50.654660605409973},null,202.22557685748615,{"$f":"(V70+AA70+AF70)*'Lookups & OH allocation'!$C$58","v":44.048614476776471},null,44.048614476776471,791.90285007569787,{"$f":"IFERROR(VLOOKUP($C70,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP(D70,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B70,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},128.62979735000479,303.92796363245986,78]
[null,"Basic connection alteration  ","Augment multi phase overhead service to single phase supply",null,75,20,95,190,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I71>=1,IF(I71>=2,VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F71)+VLOOKUP(K71,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F71),VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F71)),0))*(1+(VLOOKUP(L71,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I71>=1,IF(I71>=2,VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E71)+VLOOKUP(K71,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E71),VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E71)),0))*(1+(VLOOKUP(L71,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":154.56382120637033},{"$f":"(IF(I71>=1,IF(I71>=2,VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G71)+VLOOKUP(K71,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G71),VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G71)),0))*(1+(VLOOKUP(L71,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":195.78084019473573},"single phase OH service",{"$f":"VLOOKUP(P71,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":121.62},"Truck",null,{"$f":"IF(S71>0.01,VLOOKUP(R71,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S71)/60),VLOOKUP(R71,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G71)/60))","v":37.952499999999993},0,355.35334019473572,{"$f":"IF(AK71=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL71)","v":21.438299558334133},"Normal",{"$f":"V71*VLOOKUP(X71,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D71=\"back office only\",0,(H71/60)*'Lookups & OH allocation'!$F$8)","v":110.69261368626027},{"$f":"SUM(AA71,V71,AB71)*'Lookups & OH allocation'!$F$18","v":12.605978717517418},{"$f":"IF(AK71=0,\"No Volumes\",AO71/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK71)-W71","v":50.654660605409973},null,173.95325300918768,{"$f":"(V71+AA71+AF71)*'Lookups & OH allocation'!$C$58","v":32.438874183696967},null,32.438874183696967,583.1837669459544,{"$f":"IFERROR(VLOOKUP($C71,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},{"$f":"IFERROR(VLOOKUP(D71,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B71,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},1093.3532774750408,2583.3876908759084,663]
[null,"Basic connection alteration  ","Augment single phase overhead service to underground supply (turret)",null,55,20,75,150,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I72>=1,IF(I72>=2,VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F72)+VLOOKUP(K72,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F72),VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F72)),0))*(1+(VLOOKUP(L72,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I72>=1,IF(I72>=2,VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E72)+VLOOKUP(K72,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E72),VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E72)),0))*(1+(VLOOKUP(L72,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":113.3468022180049},{"$f":"(IF(I72>=1,IF(I72>=2,VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G72)+VLOOKUP(K72,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G72),VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G72)),0))*(1+(VLOOKUP(L72,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":154.56382120637033},"single phase UG connect to turret",{"$f":"VLOOKUP(P72,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":1.08},"Truck",null,{"$f":"IF(S72>0.01,VLOOKUP(R72,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S72)/60),VLOOKUP(R72,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G72)/60))","v":29.962499999999999},0,185.60632120637035,{"$f":"IF(AK72=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL72)","v":21.438299558334133},"Normal",{"$f":"V72*VLOOKUP(X72,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D72=\"back office only\",0,(H72/60)*'Lookups & OH allocation'!$F$8)","v":87.388905541784425},{"$f":"SUM(AA72,V72,AB72)*'Lookups & OH allocation'!$F$18","v":7.6138310933260431},{"$f":"IF(AK72=0,\"No Volumes\",AO72/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK72)-W72","v":50.654660605409973},null,145.65739724052042,{"$f":"(V72+AA72+AF72)*'Lookups & OH allocation'!$C$58","v":20.774148860507747},null,20.774148860507747,373.47616686573264,{"$f":"IFERROR(VLOOKUP($C72,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},{"$f":"IFERROR(VLOOKUP(D72,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B72,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},1329.1745726167162,3140.5889575354181,806]
[null,"Basic connection alteration  ","Augment multi phase overhead service to underground supply (turret)",null,75,20,95,190,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I73>=1,IF(I73>=2,VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F73)+VLOOKUP(K73,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F73),VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F73)),0))*(1+(VLOOKUP(L73,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I73>=1,IF(I73>=2,VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E73)+VLOOKUP(K73,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E73),VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E73)),0))*(1+(VLOOKUP(L73,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":154.56382120637033},{"$f":"(IF(I73>=1,IF(I73>=2,VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G73)+VLOOKUP(K73,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G73),VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G73)),0))*(1+(VLOOKUP(L73,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":195.78084019473573},"single phase UG connect to turret",{"$f":"VLOOKUP(P73,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":1.08},"Truck",null,{"$f":"IF(S73>0.01,VLOOKUP(R73,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S73)/60),VLOOKUP(R73,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G73)/60))","v":37.952499999999993},0,234.81334019473573,{"$f":"IF(AK73=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL73)","v":21.438299558334133},"Normal",{"$f":"V73*VLOOKUP(X73,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D73=\"back office only\",0,(H73/60)*'Lookups & OH allocation'!$F$8)","v":110.69261368626027},{"$f":"SUM(AA73,V73,AB73)*'Lookups & OH allocation'!$F$18","v":9.4889043425219164},{"$f":"IF(AK73=0,\"No Volumes\",AO73/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK73)-W73","v":50.654660605409973},null,170.83617863419215,{"$f":"(V73+AA73+AF73)*'Lookups & OH allocation'!$C$58","v":25.155472503009733},null,25.155472503009733,452.24329089027174,{"$f":"IFERROR(VLOOKUP($C73,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},{"$f":"IFERROR(VLOOKUP(D73,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B73,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},750.34048454169465,1772.9131211893491,455]
[null,"Basic connection alteration  ","Augment single phase overhead service to underground supply (pole)",null,75,20,95,190,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I74>=1,IF(I74>=2,VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F74)+VLOOKUP(K74,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F74),VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F74)),0))*(1+(VLOOKUP(L74,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I74>=1,IF(I74>=2,VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E74)+VLOOKUP(K74,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E74),VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E74)),0))*(1+(VLOOKUP(L74,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":154.56382120637033},{"$f":"(IF(I74>=1,IF(I74>=2,VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G74)+VLOOKUP(K74,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G74),VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G74)),0))*(1+(VLOOKUP(L74,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":195.78084019473573},"single phase UG service - pole",{"$f":"VLOOKUP(P74,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":7.48},"Truck",null,{"$f":"IF(S74>0.01,VLOOKUP(R74,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S74)/60),VLOOKUP(R74,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G74)/60))","v":37.952499999999993},0,241.21334019473571,{"$f":"IF(AK74=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL74)","v":21.438299558334133},"Normal",{"$f":"V74*VLOOKUP(X74,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D74=\"back office only\",0,(H74/60)*'Lookups & OH allocation'!$F$8)","v":110.69261368626027},{"$f":"SUM(AA74,V74,AB74)*'Lookups & OH allocation'!$F$18","v":9.6544035626975528},{"$f":"IF(AK74=0,\"No Volumes\",AO74/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK74)-W74","v":50.654660605409973},null,171.00167785436781,{"$f":"(V74+AA74+AF74)*'Lookups & OH allocation'!$C$58","v":25.542180407078078},null,25.542180407078078,459.19549801451575,{"$f":"IFERROR(VLOOKUP($C74,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP(D74,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B74,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},85.753198233336533,202.61864242163989,52]
[null,"Basic connection alteration  ","Augment multi phase overhead service to underground supply (pole)",null,95,20,115,230,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I75>=1,IF(I75>=2,VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F75)+VLOOKUP(K75,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F75),VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F75)),0))*(1+(VLOOKUP(L75,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I75>=1,IF(I75>=2,VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E75)+VLOOKUP(K75,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E75),VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E75)),0))*(1+(VLOOKUP(L75,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":195.78084019473573},{"$f":"(IF(I75>=1,IF(I75>=2,VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G75)+VLOOKUP(K75,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G75),VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G75)),0))*(1+(VLOOKUP(L75,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":236.99785918310116},"multi phase UG service - pole",{"$f":"VLOOKUP(P75,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":22.45},"Truck",null,{"$f":"IF(S75>0.01,VLOOKUP(R75,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S75)/60),VLOOKUP(R75,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G75)/60))","v":45.942500000000003},0,305.39035918310117,{"$f":"IF(AK75=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL75)","v":21.438299558334133},"Normal",{"$f":"V75*VLOOKUP(X75,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D75=\"back office only\",0,(H75/60)*'Lookups & OH allocation'!$F$8)","v":133.99632183073612},{"$f":"SUM(AA75,V75,AB75)*'Lookups & OH allocation'!$F$18","v":11.916589831585501},{"$f":"IF(AK75=0,\"No Volumes\",AO75/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK75)-W75","v":50.654660605409973},null,196.56757226773158,{"$f":"(V75+AA75+AF75)*'Lookups & OH allocation'!$C$58","v":30.828038006439929},null,30.828038006439929,554.22426901560675,{"$f":"IFERROR(VLOOKUP($C75,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D75,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B75,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},64.314898675002397,151.96398181622993,39]
[null,"Basic connection alteration  ","Basic connection alteration – after hours","after hours",95,60,155,310,2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I76>=1,IF(I76>=2,VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F76)+VLOOKUP(K76,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F76),VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F76)),0))*(1+(VLOOKUP(L76,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":206.49726513171075},{"$f":"(IF(I76>=1,IF(I76>=2,VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E76)+VLOOKUP(K76,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E76),VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E76)),0))*(1+(VLOOKUP(L76,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":326.95400312520866},{"$f":"(IF(I76>=1,IF(I76>=2,VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G76)+VLOOKUP(K76,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G76),VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G76)),0))*(1+(VLOOKUP(L76,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":533.45126825691943},"No materials charged",{"$f":"VLOOKUP(P76,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S76>0.01,VLOOKUP(R76,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S76)/60),VLOOKUP(R76,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G76)/60))","v":61.922499999999999},0,595.37376825691945,{"$f":"IF(AK76=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL76)","v":32.981999320514049},"After Hours",{"$f":"V76*VLOOKUP(X76,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":29.768688412845975},null,62.750687733360024,{"$f":"IF(D76=\"back office only\",0,(H76/60)*'Lookups & OH allocation'!$F$8)","v":180.60373811968785},{"$f":"SUM(AA76,V76,AB76)*'Lookups & OH allocation'!$F$18","v":21.688884697581166},{"$f":"IF(AK76=0,\"No Volumes\",AO76/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK76)-W76","v":77.930247085246108},null,280.22286990251513,{"$f":"(V76+AA76+AF76)*'Lookups & OH allocation'!$C$58","v":55.268657495085598},null,55.268657495085598,993.61598338788008,{"$f":"IFERROR(VLOOKUP($C76,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D76,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B76,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},32.981999320514049,77.930247085246108,20]
[null,"Basic connection alteration  ","Basic connection wasted visit",null,7.5,20,27.5,55,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I77>=1,IF(I77>=2,VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F77)+VLOOKUP(K77,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F77),VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(F77)),0))*(1+(VLOOKUP(L77,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.217018988365417},{"$f":"(IF(I77>=1,IF(I77>=2,VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E77)+VLOOKUP(K77,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E77),VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(E77)),0))*(1+(VLOOKUP(L77,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":15.456382120637032},{"$f":"(IF(I77>=1,IF(I77>=2,VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G77)+VLOOKUP(K77,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G77),VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,6,FALSE)/60*(G77)),0))*(1+(VLOOKUP(L77,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":56.673401109002448},"No materials charged",{"$f":"VLOOKUP(P77,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S77>0.01,VLOOKUP(R77,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S77)/60),VLOOKUP(R77,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G77)/60))","v":10.986249999999998},0,67.659651109002453,{"$f":"IF(AK77=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr4'!AL77)","v":21.438299558334133},"Normal",{"$f":"V77*VLOOKUP(X77,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D77=\"back office only\",0,(H77/60)*'Lookups & OH allocation'!$F$8)","v":32.042598698654288},{"$f":"SUM(AA77,V77,AB77)*'Lookups & OH allocation'!$F$18","v":3.1326041330812009},{"$f":"IF(AK77=0,\"No Volumes\",AO77/'Lookups & OH allocation'!$F$22*'Lookups & OH allocation'!$F$21/AK77)-W77","v":50.654660605409973},null,85.829863437145463,{"$f":"(V77+AA77+AF77)*'Lookups & OH allocation'!$C$58","v":10.303248250753994},null,10.303248250753994,185.23106235523605,{"$f":"IFERROR(VLOOKUP($C77,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D77,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B77,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},21.438299558334133,50.654660605409973,13]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M5:M77)","v":3485.9293809410065},{"$f":"SUM(N5:N77)","v":6690.5242328948152},{"$f":"SUM(O5:O77)","v":10176.453613835814}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O79-N79-M79<=0.1,\"TRUE\",\"FALSE\")","v":"TRUE"}]

{"sheet":"Cost buildup Yr5","index":13,"n_rows":80,"n_cols":41,"rows_kept":80,"cut":false,"hidden":false,"merged":[[0,38,0,39],[1,4,1,21],[1,22,1,25],[1,27,1,31],[1,32,1,33]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM2:AN2)","v":2750773.4423955004}]
[null,null,null,null,"Cost Buildup Direct Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Administration and Supervision",null,null,null,"TOTAL","CAM  Overheads (Capex & Opex)",null,null,null,null,"Other",null,"TOTAL","TOTAL FEE",{"$f":"SUM(AK5:AK78)","v":57538},null,{"$f":"SUM(AM4:AM78)","v":788973.94944577862},{"$f":"SUM(AN4:AN78)","v":1961799.4929497219},{"$f":"'Master Data'!K14","v":"2023-24"}]
[null,"Service group","Service type",null,"Task time (mins)","Travel time (mins)","Total Mins Per Person","Total Mins","No. of Crew","Crew 1 Skill Level","Crew 2 Skill Level","Gross up for After Hours/ Premium","Labour Travel Cost","Labour Task Cost","Labour Cost","Type of Connection","Material Cost","Vehicle Type","Vehicle time (mins)","Vehicle Cost","Other Direct Costs","Total Direct Costs","Supervision & Customer Team","Premium Service","Premium service cost","Administration cost","Total Direct & Supervision","WSD overheads Hourly rate (indirect cost)","Shared Services overheads % expenditure","Under Recovered Overheads","Other 2","Total  Overheads","Profit Margin","Other","Total Other","Total Fee","Volumes","Customer task time","Cost recovery ","Cost recovery","Total Task Time (Customer Group)"]
["X","De-energisation, re-energisation, special reads and retail contract terminations"]
[null,"De-energistion, re-energisation and special reads","Site visit - no appointment",null,8,10,{"$f":"SUM(E5:F5)","v":18},{"$f":"SUM(E5:F5)*I5","v":18},1,"Elec Tech",null,"Normal",{"$f":"(IF(I5>=1,IF(I5>=2,VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F5)+VLOOKUP(K5,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F5),VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F5)),0))*(1+(VLOOKUP(L5,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.354745595352101},{"$f":"(IF(I5>=1,IF(I5>=2,VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E5)+VLOOKUP(K5,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E5),VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E5)),0))*(1+(VLOOKUP(L5,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":8.2837964762816814},{"$f":"(IF(I5>=1,IF(I5>=2,VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G5)+VLOOKUP(K5,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G5),VLOOKUP(J5,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G5)),0))*(1+(VLOOKUP(L5,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":18.638542071633783},"No materials charged",{"$f":"VLOOKUP(P5,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S5>0.01,VLOOKUP(R5,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S5)/60),VLOOKUP(R5,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G5)/60))","v":2.2320000000000002},0,{"$f":"SUM(O5,Q5,T5,U5)","v":20.870542071633782},{"$f":"IF(AK5=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL5)","v":13.192799728205621},"Normal",{"$f":"V5*VLOOKUP(X5,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W5,Y5,Z5)","v":13.192799728205621},{"$f":"IF(D5=\"back office only\",0,(H5/60)*'Lookups & OH allocation'!$G$8)","v":10.616364451625666},{"$f":"SUM(AA5,V5,AB5)*'Lookups & OH allocation'!$G$18","v":1.1422262474254916},{"$f":"IF(AK5=0,\"No Volumes\",AO5/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK5)-W5","v":32.804160182426514},null,{"$f":"SUM(AB5:AE5)","v":44.562750881477669},{"$f":"(V5+AA5+AF5)*'Lookups & OH allocation'!$C$58","v":4.6310768589295757},null,{"$f":"SUM(AG5,AH5)","v":4.6310768589295757},{"$f":"V5+AA5+AF5+AI5","v":83.25716954024665},{"$f":"IFERROR(VLOOKUP($C5,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":46192},{"$f":"IFERROR(VLOOKUP(D5,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B5,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},{"$f":"IFERROR(W5*AK5,0)","v":609401.80504527409},{"$f":"IFERROR(AD5*AK5,0)","v":1515289.7671466456},{"$f":"AL5*AK5","v":369536}]
[null,"De-energistion, re-energisation and special reads","Site visit - non-scheduled visit",null,8,40,48,48,1,"Elec Tech",null,"Normal",{"$f":"(IF(I6>=1,IF(I6>=2,VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F6)+VLOOKUP(K6,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F6),VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F6)),0))*(1+(VLOOKUP(L6,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I6>=1,IF(I6>=2,VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E6)+VLOOKUP(K6,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E6),VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E6)),0))*(1+(VLOOKUP(L6,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":8.2837964762816814},{"$f":"(IF(I6>=1,IF(I6>=2,VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G6)+VLOOKUP(K6,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G6),VLOOKUP(J6,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G6)),0))*(1+(VLOOKUP(L6,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":49.702778857690092},"No materials charged",{"$f":"VLOOKUP(P6,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S6>0.01,VLOOKUP(R6,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S6)/60),VLOOKUP(R6,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G6)/60))","v":5.9520000000000008},0,55.65477885769009,{"$f":"IF(AK6=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL6)","v":13.192799728205621},"Non-scheduled Visit",{"$f":"V6*VLOOKUP(X6,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":5.5654778857690097},null,18.758277613974631,{"$f":"IF(D6=\"back office only\",0,(H6/60)*'Lookups & OH allocation'!$G$8)","v":28.310305204335112},{"$f":"SUM(AA6,V6,AB6)*'Lookups & OH allocation'!$G$18","v":2.6260987319329439},{"$f":"IF(AK6=0,\"No Volumes\",AO6/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK6)-W6","v":32.804160182426507},null,63.740564118694564,{"$f":"(V6+AA6+AF6)*'Lookups & OH allocation'!$C$58","v":8.1372482527721619},null,8.1372482527721619,146.29086884313145,{"$f":"IFERROR(VLOOKUP($C6,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":809},{"$f":"IFERROR(VLOOKUP(D6,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B6,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},10672.974980118348,26538.565587583045,6472]
[null,"De-energistion, re-energisation and special reads","Site visit - same day premium service","Premium Services",8,60,68,68,1,"Elec Tech",null,"Normal",{"$f":"(IF(I7>=1,IF(I7>=2,VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F7)+VLOOKUP(K7,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F7),VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F7)),0))*(1+(VLOOKUP(L7,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":62.128473572112611},{"$f":"(IF(I7>=1,IF(I7>=2,VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E7)+VLOOKUP(K7,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E7),VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E7)),0))*(1+(VLOOKUP(L7,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":8.2837964762816814},{"$f":"(IF(I7>=1,IF(I7>=2,VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G7)+VLOOKUP(K7,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G7),VLOOKUP(J7,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G7)),0))*(1+(VLOOKUP(L7,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":70.412270048394291},"No materials charged",{"$f":"VLOOKUP(P7,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S7>0.01,VLOOKUP(R7,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S7)/60),VLOOKUP(R7,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G7)/60))","v":8.4320000000000004},0,78.844270048394293,{"$f":"IF(AK7=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL7)","v":32.981999320514049},"Same Day Premium",{"$f":"V7*VLOOKUP(X7,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":11.826640507259146},null,44.808639827773192,{"$f":"IF(D7=\"back office only\",0,(H7/60)*'Lookups & OH allocation'!$G$8)","v":40.106265706141407},{"$f":"SUM(AA7,V7,AB7)*'Lookups & OH allocation'!$G$18","v":4.1864650486760855},{"$f":"IF(AK7=0,\"No Volumes\",AO7/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK7)-W7","v":82.010400456066293},null,126.30313121088378,{"$f":"(V7+AA7+AF7)*'Lookups & OH allocation'!$C$58","v":14.722410820027319},null,14.722410820027319,264.67845190707857,{"$f":"IFERROR(VLOOKUP($C7,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":225},{"$f":"IFERROR(VLOOKUP(D7,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B7,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},7420.9498471156612,18452.340102614915,4500]
[null,"De-energistion, re-energisation and special reads","Site visit - after hours","after hours",30,60,90,90,1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I8>=1,IF(I8>=2,VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F8)+VLOOKUP(K8,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F8),VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F8)),0))*(1+(VLOOKUP(L8,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.75455086542806},{"$f":"(IF(I8>=1,IF(I8>=2,VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E8)+VLOOKUP(K8,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E8),VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E8)),0))*(1+(VLOOKUP(L8,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.877275432714029},{"$f":"(IF(I8>=1,IF(I8>=2,VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G8)+VLOOKUP(K8,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G8),VLOOKUP(J8,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G8)),0))*(1+(VLOOKUP(L8,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":155.6318262981421},"No materials charged",{"$f":"VLOOKUP(P8,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S8>0.01,VLOOKUP(R8,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S8)/60),VLOOKUP(R8,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G8)/60))","v":11.16},0,166.7918262981421,{"$f":"IF(AK8=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL8)","v":32.981999320514049},"After Hours",{"$f":"V8*VLOOKUP(X8,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":8.3395913149071053},null,41.321590635421153,{"$f":"IF(D8=\"back office only\",0,(H8/60)*'Lookups & OH allocation'!$G$8)","v":53.081822258128334},{"$f":"SUM(AA8,V8,AB8)*'Lookups & OH allocation'!$G$18","v":6.6773952413249535},{"$f":"IF(AK8=0,\"No Volumes\",AO8/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK8)-W8","v":82.010400456066279},null,141.76961795551955,{"$f":"(V8+AA8+AF8)*'Lookups & OH allocation'!$C$58","v":20.608110754966976},null,20.608110754966976,370.49114564404977,{"$f":"IFERROR(VLOOKUP($C8,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D8,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B8,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},32.981999320514049,82.010400456066279,20]
[null,"De-energistion, re-energisation and special reads","Site visit - credit actions or site issues",null,8,20,28,56,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I9>=1,IF(I9>=2,VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F9)+VLOOKUP(K9,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F9),VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F9)),0))*(1+(VLOOKUP(L9,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I9>=1,IF(I9>=2,VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E9)+VLOOKUP(K9,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E9),VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E9)),0))*(1+(VLOOKUP(L9,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":16.567592952563363},{"$f":"(IF(I9>=1,IF(I9>=2,VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G9)+VLOOKUP(K9,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G9),VLOOKUP(J9,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G9)),0))*(1+(VLOOKUP(L9,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":57.986575333971771},"No materials charged",{"$f":"VLOOKUP(P9,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S9>0.01,VLOOKUP(R9,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S9)/60),VLOOKUP(R9,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G9)/60))","v":3.4720000000000004},0,61.458575333971773,{"$f":"IF(AK9=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL9)","v":13.192799728205621},"Normal",{"$f":"V9*VLOOKUP(X9,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D9=\"back office only\",0,(H9/60)*'Lookups & OH allocation'!$G$8)","v":33.028689405057634},{"$f":"SUM(AA9,V9,AB9)*'Lookups & OH allocation'!$G$18","v":2.7528156802712154},{"$f":"IF(AK9=0,\"No Volumes\",AO9/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK9)-W9","v":32.804160182426507},null,68.58566526775536,{"$f":"(V9+AA9+AF9)*'Lookups & OH allocation'!$C$58","v":8.4366616754330401},null,8.4366616754330401,151.67370200536581,{"$f":"IFERROR(VLOOKUP($C9,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1672},{"$f":"IFERROR(VLOOKUP(D9,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B9,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},22058.3611455598,54848.555825017123,13376]
[null,"De-energistion, re-energisation and special reads","Site visit – credit actions pillar box/pole top",null,30,20,50,100,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I10>=1,IF(I10>=2,VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F10)+VLOOKUP(K10,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F10),VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F10)),0))*(1+(VLOOKUP(L10,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I10>=1,IF(I10>=2,VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E10)+VLOOKUP(K10,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E10),VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E10)),0))*(1+(VLOOKUP(L10,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":62.128473572112611},{"$f":"(IF(I10>=1,IF(I10>=2,VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G10)+VLOOKUP(K10,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G10),VLOOKUP(J10,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G10)),0))*(1+(VLOOKUP(L10,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.54745595352102},"No materials charged",{"$f":"VLOOKUP(P10,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S10>0.01,VLOOKUP(R10,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S10)/60),VLOOKUP(R10,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G10)/60))","v":19.975000000000001},0,123.52245595352102,{"$f":"IF(AK10=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL10)","v":13.192799728205621},"Normal",{"$f":"V10*VLOOKUP(X10,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D10=\"back office only\",0,(H10/60)*'Lookups & OH allocation'!$G$8)","v":58.979802509031487},{"$f":"SUM(AA10,V10,AB10)*'Lookups & OH allocation'!$G$18","v":5.0028984232548144},{"$f":"IF(AK10=0,\"No Volumes\",AO10/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK10)-W10","v":32.804160182426514},null,96.786861114712821,{"$f":"(V10+AA10+AF10)*'Lookups & OH allocation'!$C$58","v":13.753274679310284},null,13.753274679310284,247.25539147574975,{"$f":"IFERROR(VLOOKUP($C10,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":185},{"$f":"IFERROR(VLOOKUP(D10,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B10,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},2440.6679497180398,6068.7696337489051,1480]
[null,"De-energistion, re-energisation and special reads","Site visit – current transformer (CT) metering",null,30,20,50,50,1,"Elec Tech",null,"Normal",{"$f":"(IF(I11>=1,IF(I11>=2,VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F11)+VLOOKUP(K11,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F11),VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F11)),0))*(1+(VLOOKUP(L11,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.709491190704203},{"$f":"(IF(I11>=1,IF(I11>=2,VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E11)+VLOOKUP(K11,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E11),VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E11)),0))*(1+(VLOOKUP(L11,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":31.064236786056306},{"$f":"(IF(I11>=1,IF(I11>=2,VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G11)+VLOOKUP(K11,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G11),VLOOKUP(J11,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G11)),0))*(1+(VLOOKUP(L11,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.773727976760512},"No materials charged",{"$f":"VLOOKUP(P11,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S11>0.01,VLOOKUP(R11,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S11)/60),VLOOKUP(R11,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G11)/60))","v":6.2},0,57.973727976760514,{"$f":"IF(AK11=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL11)","v":13.192799728205621},"Normal",{"$f":"V11*VLOOKUP(X11,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D11=\"back office only\",0,(H11/60)*'Lookups & OH allocation'!$G$8)","v":29.489901254515743},{"$f":"SUM(AA11,V11,AB11)*'Lookups & OH allocation'!$G$18","v":2.5732580801349738},{"$f":"IF(AK11=0,\"No Volumes\",AO11/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK11)-W11","v":32.804160182426507},null,64.86731951707722,{"$f":"(V11+AA11+AF11)*'Lookups & OH allocation'!$C$58","v":8.0123936013783545},null,8.0123936013783545,144.04624082342173,{"$f":"IFERROR(VLOOKUP($C11,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP(D11,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B11,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},65.963998641028098,164.02080091213253,40]
[null,"De-energistion, re-energisation and special reads","Site visit – pillar box/pole top",null,30,20,50,100,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I12>=1,IF(I12>=2,VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F12)+VLOOKUP(K12,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F12),VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F12)),0))*(1+(VLOOKUP(L12,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I12>=1,IF(I12>=2,VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E12)+VLOOKUP(K12,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E12),VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E12)),0))*(1+(VLOOKUP(L12,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":62.128473572112611},{"$f":"(IF(I12>=1,IF(I12>=2,VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G12)+VLOOKUP(K12,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G12),VLOOKUP(J12,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G12)),0))*(1+(VLOOKUP(L12,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.54745595352102},"No materials charged",{"$f":"VLOOKUP(P12,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S12>0.01,VLOOKUP(R12,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S12)/60),VLOOKUP(R12,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G12)/60))","v":19.975000000000001},0,123.52245595352102,{"$f":"IF(AK12=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL12)","v":13.192799728205621},"Normal",{"$f":"V12*VLOOKUP(X12,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D12=\"back office only\",0,(H12/60)*'Lookups & OH allocation'!$G$8)","v":58.979802509031487},{"$f":"SUM(AA12,V12,AB12)*'Lookups & OH allocation'!$G$18","v":5.0028984232548144},{"$f":"IF(AK12=0,\"No Volumes\",AO12/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK12)-W12","v":32.804160182426507},null,96.786861114712806,{"$f":"(V12+AA12+AF12)*'Lookups & OH allocation'!$C$58","v":13.753274679310284},null,13.753274679310284,247.25539147574975,{"$f":"IFERROR(VLOOKUP($C12,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":10},{"$f":"IFERROR(VLOOKUP(D12,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B12,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},131.9279972820562,328.04160182426506,80]
[null,"De-energistion, re-energisation and special reads","Site visit -  pillar box/pole top Wasted Visit",null,8,20,28,56,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I13>=1,IF(I13>=2,VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F13)+VLOOKUP(K13,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F13),VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F13)),0))*(1+(VLOOKUP(L13,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I13>=1,IF(I13>=2,VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E13)+VLOOKUP(K13,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E13),VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E13)),0))*(1+(VLOOKUP(L13,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":16.567592952563363},{"$f":"(IF(I13>=1,IF(I13>=2,VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G13)+VLOOKUP(K13,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G13),VLOOKUP(J13,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G13)),0))*(1+(VLOOKUP(L13,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":57.986575333971771},"No materials charged",{"$f":"VLOOKUP(P13,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S13>0.01,VLOOKUP(R13,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S13)/60),VLOOKUP(R13,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G13)/60))","v":11.186},0,69.172575333971764,{"$f":"IF(AK13=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL13)","v":13.192799728205621},"Normal",{"$f":"V13*VLOOKUP(X13,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,13.192799728205621,{"$f":"IF(D13=\"back office only\",0,(H13/60)*'Lookups & OH allocation'!$G$8)","v":33.028689405057634},{"$f":"SUM(AA13,V13,AB13)*'Lookups & OH allocation'!$G$18","v":2.9500222872943156},{"$f":"IF(AK13=0,\"No Volumes\",AO13/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK13)-W13","v":32.804160182426514},null,68.782871874778465,{"$f":"(V13+AA13+AF13)*'Lookups & OH allocation'!$C$58","v":8.9026317445866994},null,8.9026317445866994,160.05087868154254,{"$f":"IFERROR(VLOOKUP($C13,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D13,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B13,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},13.192799728205621,32.804160182426514,8]
[null,"De-energistion, re-energisation and special reads","Transfer of retailer",null,0,0,0,0,null,null,null,"Normal",{"$f":"(IF(I14>=1,IF(I14>=2,VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F14)+VLOOKUP(K14,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F14),VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F14)),0))*(1+(VLOOKUP(L14,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I14>=1,IF(I14>=2,VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E14)+VLOOKUP(K14,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E14),VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E14)),0))*(1+(VLOOKUP(L14,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I14>=1,IF(I14>=2,VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G14)+VLOOKUP(K14,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G14),VLOOKUP(J14,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G14)),0))*(1+(VLOOKUP(L14,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},"No materials charged",{"$f":"VLOOKUP(P14,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S14>0.01,VLOOKUP(R14,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S14)/60),VLOOKUP(R14,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G14)/60))","v":0},0,0,{"$f":"IF(AK14=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL14)","v":"No Volumes"},"Normal",{"$f":"V14*VLOOKUP(X14,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,0,{"$f":"IF(D14=\"back office only\",0,(H14/60)*'Lookups & OH allocation'!$G$8)","v":0},{"$f":"SUM(AA14,V14,AB14)*'Lookups & OH allocation'!$G$18","v":0},{"$f":"IF(AK14=0,\"No Volumes\",AO14/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK14)","v":"No Volumes"},null,0,{"$f":"(V14+AA14+AF14)*'Lookups & OH allocation'!$C$58","v":0},null,0,0,{"$f":"IFERROR(VLOOKUP($C14,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(D14,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B14,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},0,0,0]
["X","Meter test"]
[null,"Meter test","Meter test - single phase",null,70,20,{"$f":"SUM(E16:F16)","v":90},{"$f":"SUM(E16:F16)*I16","v":90},1,"Elec Tech",null,"Normal",{"$f":"(IF(I16>=1,IF(I16>=2,VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F16)+VLOOKUP(K16,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F16),VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F16)),0))*(1+(VLOOKUP(L16,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.709491190704203},{"$f":"(IF(I16>=1,IF(I16>=2,VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E16)+VLOOKUP(K16,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E16),VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E16)),0))*(1+(VLOOKUP(L16,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":72.483219167464711},{"$f":"(IF(I16>=1,IF(I16>=2,VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G16)+VLOOKUP(K16,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G16),VLOOKUP(J16,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G16)),0))*(1+(VLOOKUP(L16,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":93.19271035816891},"No materials charged",{"$f":"VLOOKUP(P16,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S16>0.01,VLOOKUP(R16,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S16)/60),VLOOKUP(R16,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G16)/60))","v":11.16},0,{"$f":"SUM(O16,Q16,T16,U16)","v":104.35271035816891},{"$f":"IF(AK16=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL16)","v":8.2454998301285123},"Normal",{"$f":"V16*VLOOKUP(X16,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W16,Y16,Z16)","v":8.2454998301285123},{"$f":"IF(D16=\"back office only\",0,(H16/60)*'Lookups & OH allocation'!$G$8)","v":53.081822258128334},{"$f":"SUM(AA16,V16,AB16)*'Lookups & OH allocation'!$G$18","v":4.2355713054494215},{"$f":"IF(AK16=0,\"No Volumes\",AO16/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK16)-W16","v":20.50260011401657},null,{"$f":"SUM(AB16:AE16)","v":77.819993677594326},{"$f":"(V16+AA16+AF16)*'Lookups & OH allocation'!$C$58","v":11.215632207701024},null,{"$f":"SUM(AG16,AH16)","v":11.215632207701024},{"$f":"V16+AA16+AF16+AI16","v":201.63383607359276},{"$f":"IFERROR(VLOOKUP($C16,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":17},{"$f":"IFERROR(VLOOKUP(D16,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B16,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W16*AK16,0)","v":140.17349711218472},{"$f":"IFERROR(AD16*AK16,0)","v":348.54420193828167},{"$f":"AL16*AK16","v":85}]
[null,"Meter test","Meter test - multi phase",null,160,20,{"$f":"SUM(E17:F17)","v":180},{"$f":"SUM(E17:F17)*I17","v":180},1,"Elec Tech",null,"Normal",{"$f":"(IF(I17>=1,IF(I17>=2,VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F17)+VLOOKUP(K17,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F17),VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F17)),0))*(1+(VLOOKUP(L17,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.709491190704203},{"$f":"(IF(I17>=1,IF(I17>=2,VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E17)+VLOOKUP(K17,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E17),VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E17)),0))*(1+(VLOOKUP(L17,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":165.67592952563362},{"$f":"(IF(I17>=1,IF(I17>=2,VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G17)+VLOOKUP(K17,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G17),VLOOKUP(J17,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G17)),0))*(1+(VLOOKUP(L17,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":186.38542071633782},"No materials charged",{"$f":"VLOOKUP(P17,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S17>0.01,VLOOKUP(R17,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S17)/60),VLOOKUP(R17,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G17)/60))","v":22.32},0,{"$f":"SUM(O17,Q17,T17,U17)","v":208.70542071633781},{"$f":"IF(AK17=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL17)","v":8.2454998301285123},"Normal",{"$f":"V17*VLOOKUP(X17,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W17,Y17,Z17)","v":8.2454998301285123},{"$f":"IF(D17=\"back office only\",0,(H17/60)*'Lookups & OH allocation'!$G$8)","v":106.16364451625667},{"$f":"SUM(AA17,V17,AB17)*'Lookups & OH allocation'!$G$18","v":8.2603483349448386},{"$f":"IF(AK17=0,\"No Volumes\",AO17/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK17)-W17","v":20.50260011401657},null,{"$f":"SUM(AB17:AE17)","v":134.92659296521808},{"$f":"(V17+AA17+AF17)*'Lookups & OH allocation'!$C$58","v":20.725585545838211},null,{"$f":"SUM(AG17,AH17)","v":20.725585545838211},{"$f":"V17+AA17+AF17+AI17","v":372.60309905752263},{"$f":"IFERROR(VLOOKUP($C17,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP(D17,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B17,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W17*AK17,0)","v":32.981999320514049},{"$f":"IFERROR(AD17*AK17,0)","v":82.010400456066279},{"$f":"AL17*AK17","v":20}]
[null,"Meter test","Meter test – current transformer (CT)",null,180,20,{"$f":"SUM(E18:F18)","v":200},{"$f":"SUM(E18:F18)*I18","v":200},1,"Elec Tech",null,"Normal",{"$f":"(IF(I18>=1,IF(I18>=2,VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F18)+VLOOKUP(K18,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F18),VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F18)),0))*(1+(VLOOKUP(L18,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.709491190704203},{"$f":"(IF(I18>=1,IF(I18>=2,VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E18)+VLOOKUP(K18,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E18),VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E18)),0))*(1+(VLOOKUP(L18,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":186.38542071633782},{"$f":"(IF(I18>=1,IF(I18>=2,VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G18)+VLOOKUP(K18,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G18),VLOOKUP(J18,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G18)),0))*(1+(VLOOKUP(L18,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":207.09491190704205},"No materials charged",{"$f":"VLOOKUP(P18,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S18>0.01,VLOOKUP(R18,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S18)/60),VLOOKUP(R18,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G18)/60))","v":24.8},0,{"$f":"SUM(O18,Q18,T18,U18)","v":231.89491190704206},{"$f":"IF(AK18=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL18)","v":8.2454998301285123},"Normal",{"$f":"V18*VLOOKUP(X18,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W18,Y18,Z18)","v":8.2454998301285123},{"$f":"IF(D18=\"back office only\",0,(H18/60)*'Lookups & OH allocation'!$G$8)","v":117.95960501806297},{"$f":"SUM(AA18,V18,AB18)*'Lookups & OH allocation'!$G$18","v":9.1547432303882665},{"$f":"IF(AK18=0,\"No Volumes\",AO18/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK18)-W18","v":20.50260011401657},null,{"$f":"SUM(AB18:AE18)","v":147.61694836246781},{"$f":"(V18+AA18+AF18)*'Lookups & OH allocation'!$C$58","v":22.838908509868702},null,{"$f":"SUM(AG18,AH18)","v":22.838908509868702},{"$f":"V18+AA18+AF18+AI18","v":410.59626860950709},{"$f":"IFERROR(VLOOKUP($C18,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP(D18,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B18,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W18*AK18,0)","v":32.981999320514049},{"$f":"IFERROR(AD18*AK18,0)","v":82.010400456066279},{"$f":"AL18*AK18","v":20}]
[null,"Meter test","Meter test - after hours","after hours",180,60,{"$f":"SUM(E19:F19)","v":240},{"$f":"SUM(E19:F19)*I19","v":240},1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I19>=1,IF(I19>=2,VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F19)+VLOOKUP(K19,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F19),VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F19)),0))*(1+(VLOOKUP(L19,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.75455086542806},{"$f":"(IF(I19>=1,IF(I19>=2,VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E19)+VLOOKUP(K19,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E19),VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E19)),0))*(1+(VLOOKUP(L19,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":311.2636525962842},{"$f":"(IF(I19>=1,IF(I19>=2,VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G19)+VLOOKUP(K19,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G19),VLOOKUP(J19,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G19)),0))*(1+(VLOOKUP(L19,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":415.01820346171223},"No materials charged",{"$f":"VLOOKUP(P19,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S19>0.01,VLOOKUP(R19,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S19)/60),VLOOKUP(R19,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G19)/60))","v":29.76},0,{"$f":"SUM(O19,Q19,T19,U19)","v":444.77820346171222},{"$f":"IF(AK19=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL19)","v":32.981999320514049},"After Hours",{"$f":"V19*VLOOKUP(X19,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":22.238910173085614},null,{"$f":"SUM(W19,Y19,Z19)","v":55.220909493599663},{"$f":"IF(D19=\"back office only\",0,(H19/60)*'Lookups & OH allocation'!$G$8)","v":141.55152602167556},{"$f":"SUM(AA19,V19,AB19)*'Lookups & OH allocation'!$G$18","v":16.401092137173173},{"$f":"IF(AK19=0,\"No Volumes\",AO19/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK19)-W19","v":82.010400456066279},null,{"$f":"SUM(AB19:AE19)","v":239.96301861491503},{"$f":"(V19+AA19+AF19)*'Lookups & OH allocation'!$C$58","v":43.583769549486369},null,{"$f":"SUM(AG19,AH19)","v":43.583769549486369},{"$f":"V19+AA19+AF19+AI19","v":783.54590111971333},{"$f":"IFERROR(VLOOKUP($C19,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D19,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B19,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W19*AK19,0)","v":32.981999320514049},{"$f":"IFERROR(AD19*AK19,0)","v":82.010400456066279},{"$f":"AL19*AK19","v":20}]
[null,"Meter test","Meter test - wasted visit",null,10,20,{"$f":"SUM(E20:F20)","v":30},{"$f":"SUM(E20:F20)*I20","v":30},1,"Elec Tech",null,"Normal",{"$f":"(IF(I20>=1,IF(I20>=2,VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F20)+VLOOKUP(K20,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F20),VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F20)),0))*(1+(VLOOKUP(L20,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.709491190704203},{"$f":"(IF(I20>=1,IF(I20>=2,VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E20)+VLOOKUP(K20,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E20),VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E20)),0))*(1+(VLOOKUP(L20,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.354745595352101},{"$f":"(IF(I20>=1,IF(I20>=2,VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G20)+VLOOKUP(K20,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G20),VLOOKUP(J20,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G20)),0))*(1+(VLOOKUP(L20,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":31.064236786056306},"No materials charged",{"$f":"VLOOKUP(P20,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S20>0.01,VLOOKUP(R20,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S20)/60),VLOOKUP(R20,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G20)/60))","v":3.72},0,{"$f":"SUM(O20,Q20,T20,U20)","v":34.784236786056304},{"$f":"IF(AK20=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL20)","v":8.2454998301285123},"Normal",{"$f":"V20*VLOOKUP(X20,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W20,Y20,Z20)","v":8.2454998301285123},{"$f":"IF(D20=\"back office only\",0,(H20/60)*'Lookups & OH allocation'!$G$8)","v":17.693940752709445},{"$f":"SUM(AA20,V20,AB20)*'Lookups & OH allocation'!$G$18","v":1.5523866191191442},{"$f":"IF(AK20=0,\"No Volumes\",AO20/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK20)-W20","v":20.50260011401657},null,{"$f":"SUM(AB20:AE20)","v":39.748927485845158},{"$f":"(V20+AA20+AF20)*'Lookups & OH allocation'!$C$58","v":4.8756633156095655},null,{"$f":"SUM(AG20,AH20)","v":4.8756633156095655},{"$f":"V20+AA20+AF20+AI20","v":87.65432741763955},{"$f":"IFERROR(VLOOKUP($C20,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D20,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B20,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W20*AK20,0)","v":8.2454998301285123},{"$f":"IFERROR(AD20*AK20,0)","v":20.50260011401657},{"$f":"AL20*AK20","v":5}]
["X","Supply abolishment"]
[null,"Supply abolishment","Remove service & meters",null,30,20,{"$f":"SUM(E22:F22)","v":50},{"$f":"SUM(E22:F22)*I22","v":100},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I22>=1,IF(I22>=2,VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F22)+VLOOKUP(K22,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F22),VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F22)),0))*(1+(VLOOKUP(L22,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I22>=1,IF(I22>=2,VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E22)+VLOOKUP(K22,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E22),VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E22)),0))*(1+(VLOOKUP(L22,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":62.128473572112611},{"$f":"(IF(I22>=1,IF(I22>=2,VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G22)+VLOOKUP(K22,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G22),VLOOKUP(J22,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G22)),0))*(1+(VLOOKUP(L22,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.54745595352102},"No materials charged",{"$f":"VLOOKUP(P22,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S22>0.01,VLOOKUP(R22,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S22)/60),VLOOKUP(R22,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G22)/60))","v":19.975000000000001},0,{"$f":"SUM(O22,Q22,T22,U22)","v":123.52245595352102},{"$f":"IF(AK22=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL22)","v":13.192799728205621},"Normal",{"$f":"V22*VLOOKUP(X22,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W22,Y22,Z22)","v":13.192799728205621},{"$f":"IF(D22=\"back office only\",0,(H22/60)*'Lookups & OH allocation'!$G$8)","v":58.979802509031487},{"$f":"SUM(AA22,V22,AB22)*'Lookups & OH allocation'!$G$18","v":5.0028984232548144},{"$f":"IF(AK22=0,\"No Volumes\",AO22/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK22)-W22","v":32.804160182426507},null,{"$f":"SUM(AB22:AE22)","v":96.786861114712806},{"$f":"(V22+AA22+AF22)*'Lookups & OH allocation'!$C$58","v":13.753274679310284},null,{"$f":"SUM(AG22,AH22)","v":13.753274679310284},{"$f":"V22+AA22+AF22+AI22","v":247.25539147574975},{"$f":"IFERROR(VLOOKUP($C22,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":336},{"$f":"IFERROR(VLOOKUP(D22,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B22,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},{"$f":"IFERROR(W22*AK22,0)","v":4432.780708677089},{"$f":"IFERROR(AD22*AK22,0)","v":11022.197821295307},{"$f":"AL22*AK22","v":2688}]
[null,"Supply abolishment","Supply abolishment - after hours","after hours",30,60,{"$f":"SUM(E23:F23)","v":90},{"$f":"SUM(E23:F23)*I23","v":180},2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I23>=1,IF(I23>=2,VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F23)+VLOOKUP(K23,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F23),VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F23)),0))*(1+(VLOOKUP(L23,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":207.50910173085612},{"$f":"(IF(I23>=1,IF(I23>=2,VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E23)+VLOOKUP(K23,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E23),VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E23)),0))*(1+(VLOOKUP(L23,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.75455086542806},{"$f":"(IF(I23>=1,IF(I23>=2,VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G23)+VLOOKUP(K23,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G23),VLOOKUP(J23,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G23)),0))*(1+(VLOOKUP(L23,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":311.2636525962842},"No materials charged",{"$f":"VLOOKUP(P23,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S23>0.01,VLOOKUP(R23,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S23)/60),VLOOKUP(R23,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G23)/60))","v":35.954999999999998},0,{"$f":"SUM(O23,Q23,T23,U23)","v":347.21865259628419},{"$f":"IF(AK23=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL23)","v":32.981999320514049},"After Hours",{"$f":"V23*VLOOKUP(X23,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":17.360932629814211},null,{"$f":"SUM(W23,Y23,Z23)","v":50.342931950328264},{"$f":"IF(D23=\"back office only\",0,(H23/60)*'Lookups & OH allocation'!$G$8)","v":106.16364451625667},{"$f":"SUM(AA23,V23,AB23)*'Lookups & OH allocation'!$G$18","v":12.877617746360198},{"$f":"IF(AK23=0,\"No Volumes\",AO23/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK23)-W23","v":82.010400456066279},null,{"$f":"SUM(AB23:AE23)","v":201.05166271868313},{"$f":"(V23+AA23+AF23)*'Lookups & OH allocation'!$C$58","v":35.258320263925903},null,{"$f":"SUM(AG23,AH23)","v":35.258320263925903},{"$f":"V23+AA23+AF23+AI23","v":633.87156752922147},{"$f":"IFERROR(VLOOKUP($C23,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D23,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B23,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W23*AK23,0)","v":32.981999320514049},{"$f":"IFERROR(AD23*AK23,0)","v":82.010400456066279},{"$f":"AL23*AK23","v":20}]
[null,"Supply abolishment","Supply abolishment - wasted visit",null,10,20,{"$f":"SUM(E24:F24)","v":30},{"$f":"SUM(E24:F24)*I24","v":60},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I24>=1,IF(I24>=2,VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F24)+VLOOKUP(K24,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F24),VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F24)),0))*(1+(VLOOKUP(L24,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I24>=1,IF(I24>=2,VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E24)+VLOOKUP(K24,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E24),VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E24)),0))*(1+(VLOOKUP(L24,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.709491190704203},{"$f":"(IF(I24>=1,IF(I24>=2,VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G24)+VLOOKUP(K24,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G24),VLOOKUP(J24,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G24)),0))*(1+(VLOOKUP(L24,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":62.128473572112611},"No materials charged",{"$f":"VLOOKUP(P24,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S24>0.01,VLOOKUP(R24,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S24)/60),VLOOKUP(R24,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G24)/60))","v":11.984999999999999},0,{"$f":"SUM(O24,Q24,T24,U24)","v":74.113473572112611},{"$f":"IF(AK24=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL24)","v":13.192799728205621},"Normal",{"$f":"V24*VLOOKUP(X24,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W24,Y24,Z24)","v":13.192799728205621},{"$f":"IF(D24=\"back office only\",0,(H24/60)*'Lookups & OH allocation'!$G$8)","v":35.387881505418889},{"$f":"SUM(AA24,V24,AB24)*'Lookups & OH allocation'!$G$18","v":3.1366473905634518},{"$f":"IF(AK24=0,\"No Volumes\",AO24/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK24)-W24","v":32.804160182426514},null,{"$f":"SUM(AB24:AE24)","v":71.328689078408857},{"$f":"(V24+AA24+AF24)*'Lookups & OH allocation'!$C$58","v":9.3435992841070252},null,{"$f":"SUM(AG24,AH24)","v":9.3435992841070252},{"$f":"V24+AA24+AF24+AI24","v":167.97856166283412},{"$f":"IFERROR(VLOOKUP($C24,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP(D24,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B24,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":8},{"$f":"IFERROR(W24*AK24,0)","v":316.62719347693491},{"$f":"IFERROR(AD24*AK24,0)","v":787.29984437823634},{"$f":"AL24*AK24","v":192}]
["X","Tee-up"]
[null,"Tee-up","Tee-up/Appointment ",null,30,20,{"$f":"SUM(E26:F26)","v":50},{"$f":"SUM(E26:F26)*I26","v":50},1,"Elec Tech",null,"Normal",{"$f":"(IF(I26>=1,IF(I26>=2,VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F26)+VLOOKUP(K26,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F26),VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F26)),0))*(1+(VLOOKUP(L26,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.709491190704203},{"$f":"(IF(I26>=1,IF(I26>=2,VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E26)+VLOOKUP(K26,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E26),VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E26)),0))*(1+(VLOOKUP(L26,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":31.064236786056306},{"$f":"(IF(I26>=1,IF(I26>=2,VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G26)+VLOOKUP(K26,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G26),VLOOKUP(J26,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G26)),0))*(1+(VLOOKUP(L26,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.773727976760512},"No materials charged",{"$f":"VLOOKUP(P26,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S26>0.01,VLOOKUP(R26,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S26)/60),VLOOKUP(R26,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G26)/60))","v":19.975000000000001},0,{"$f":"SUM(O26,Q26,T26,U26)","v":71.748727976760506},{"$f":"IF(AK26=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL26)","v":9.8945997961542158},"Normal",{"$f":"V26*VLOOKUP(X26,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W26,Y26,Z26)","v":9.8945997961542158},{"$f":"IF(D26=\"back office only\",0,(H26/60)*'Lookups & OH allocation'!$G$8)","v":29.489901254515743},{"$f":"SUM(AA26,V26,AB26)*'Lookups & OH allocation'!$G$18","v":2.8410950251517648},{"$f":"IF(AK26=0,\"No Volumes\",AO26/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK26)-W26","v":24.603120136819882},null,{"$f":"SUM(AB26:AE26)","v":56.934116416487392},{"$f":"(V26+AA26+AF26)*'Lookups & OH allocation'!$C$58","v":8.1622114627557849},null,{"$f":"SUM(AG26,AH26)","v":8.1622114627557849},{"$f":"V26+AA26+AF26+AI26","v":146.73965565215789},{"$f":"IFERROR(VLOOKUP($C26,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3300},{"$f":"IFERROR(VLOOKUP(D26,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B26,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":6},{"$f":"IFERROR(W26*AK26,0)","v":32652.179327308913},{"$f":"IFERROR(AD26*AK26,0)","v":81190.296451505608},{"$f":"AL26*AK26","v":19800}]
[null,"Tee-up","Tee-up/Appointment – after hours","after hours",30,60,{"$f":"SUM(E27:F27)","v":90},{"$f":"SUM(E27:F27)*I27","v":180},2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I27>=1,IF(I27>=2,VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F27)+VLOOKUP(K27,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F27),VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F27)),0))*(1+(VLOOKUP(L27,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":207.50910173085612},{"$f":"(IF(I27>=1,IF(I27>=2,VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E27)+VLOOKUP(K27,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E27),VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E27)),0))*(1+(VLOOKUP(L27,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.75455086542806},{"$f":"(IF(I27>=1,IF(I27>=2,VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G27)+VLOOKUP(K27,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G27),VLOOKUP(J27,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G27)),0))*(1+(VLOOKUP(L27,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":311.2636525962842},"No materials charged",{"$f":"VLOOKUP(P27,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S27>0.01,VLOOKUP(R27,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S27)/60),VLOOKUP(R27,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G27)/60))","v":35.954999999999998},0,{"$f":"SUM(O27,Q27,T27,U27)","v":347.21865259628419},{"$f":"IF(AK27=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL27)","v":32.981999320514049},"After Hours",{"$f":"V27*VLOOKUP(X27,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":17.360932629814211},null,{"$f":"SUM(W27,Y27,Z27)","v":50.342931950328264},{"$f":"IF(D27=\"back office only\",0,(H27/60)*'Lookups & OH allocation'!$G$8)","v":106.16364451625667},{"$f":"SUM(AA27,V27,AB27)*'Lookups & OH allocation'!$G$18","v":12.877617746360198},{"$f":"IF(AK27=0,\"No Volumes\",AO27/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK27)-W27","v":82.010400456066279},null,{"$f":"SUM(AB27:AE27)","v":201.05166271868313},{"$f":"(V27+AA27+AF27)*'Lookups & OH allocation'!$C$58","v":35.258320263925903},null,{"$f":"SUM(AG27,AH27)","v":35.258320263925903},{"$f":"V27+AA27+AF27+AI27","v":633.87156752922147},{"$f":"IFERROR(VLOOKUP($C27,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D27,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B27,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W27*AK27,0)","v":32.981999320514049},{"$f":"IFERROR(AD27*AK27,0)","v":82.010400456066279},{"$f":"AL27*AK27","v":20}]
[null,"Tee-up","Tee-up/Appointment – no truck – after hours","after hours",30,60,{"$f":"SUM(E28:F28)","v":90},{"$f":"SUM(E28:F28)*I28","v":90},1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I28>=1,IF(I28>=2,VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F28)+VLOOKUP(K28,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F28),VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F28)),0))*(1+(VLOOKUP(L28,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.75455086542806},{"$f":"(IF(I28>=1,IF(I28>=2,VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E28)+VLOOKUP(K28,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E28),VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E28)),0))*(1+(VLOOKUP(L28,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.877275432714029},{"$f":"(IF(I28>=1,IF(I28>=2,VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G28)+VLOOKUP(K28,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G28),VLOOKUP(J28,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G28)),0))*(1+(VLOOKUP(L28,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":155.6318262981421},"No materials charged",{"$f":"VLOOKUP(P28,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S28>0.01,VLOOKUP(R28,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S28)/60),VLOOKUP(R28,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G28)/60))","v":11.16},0,{"$f":"SUM(O28,Q28,T28,U28)","v":166.7918262981421},{"$f":"IF(AK28=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL28)","v":32.981999320514049},"After Hours",{"$f":"V28*VLOOKUP(X28,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":8.3395913149071053},null,{"$f":"SUM(W28,Y28,Z28)","v":41.321590635421153},{"$f":"IF(D28=\"back office only\",0,(H28/60)*'Lookups & OH allocation'!$G$8)","v":53.081822258128334},{"$f":"SUM(AA28,V28,AB28)*'Lookups & OH allocation'!$G$18","v":6.6773952413249535},{"$f":"IF(AK28=0,\"No Volumes\",AO28/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK28)-W28","v":82.010400456066279},null,{"$f":"SUM(AB28:AE28)","v":141.76961795551955},{"$f":"(V28+AA28+AF28)*'Lookups & OH allocation'!$C$58","v":20.608110754966976},null,{"$f":"SUM(AG28,AH28)","v":20.608110754966976},{"$f":"V28+AA28+AF28+AI28","v":370.49114564404977},{"$f":"IFERROR(VLOOKUP($C28,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D28,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B28,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W28*AK28,0)","v":32.981999320514049},{"$f":"IFERROR(AD28*AK28,0)","v":82.010400456066279},{"$f":"AL28*AK28","v":20}]
[null,"Tee-up","Tee-up/Appointment – wasted visit",null,10,20,{"$f":"SUM(E29:F29)","v":30},{"$f":"SUM(E29:F29)*I29","v":30},1,"Elec Tech",null,"Normal",{"$f":"(IF(I29>=1,IF(I29>=2,VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F29)+VLOOKUP(K29,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F29),VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F29)),0))*(1+(VLOOKUP(L29,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.709491190704203},{"$f":"(IF(I29>=1,IF(I29>=2,VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E29)+VLOOKUP(K29,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E29),VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E29)),0))*(1+(VLOOKUP(L29,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.354745595352101},{"$f":"(IF(I29>=1,IF(I29>=2,VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G29)+VLOOKUP(K29,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G29),VLOOKUP(J29,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G29)),0))*(1+(VLOOKUP(L29,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":31.064236786056306},"No materials charged",{"$f":"VLOOKUP(P29,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S29>0.01,VLOOKUP(R29,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S29)/60),VLOOKUP(R29,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G29)/60))","v":11.984999999999999},0,{"$f":"SUM(O29,Q29,T29,U29)","v":43.049236786056305},{"$f":"IF(AK29=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL29)","v":9.8945997961542158},"Normal",{"$f":"V29*VLOOKUP(X29,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W29,Y29,Z29)","v":9.8945997961542158},{"$f":"IF(D29=\"back office only\",0,(H29/60)*'Lookups & OH allocation'!$G$8)","v":17.693940752709445},{"$f":"SUM(AA29,V29,AB29)*'Lookups & OH allocation'!$G$18","v":1.8058382675489817},{"$f":"IF(AK29=0,\"No Volumes\",AO29/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK29)-W29","v":24.603120136819882},null,{"$f":"SUM(AB29:AE29)","v":44.102899157078312},{"$f":"(V29+AA29+AF29)*'Lookups & OH allocation'!$C$58","v":5.7160527350441122},null,{"$f":"SUM(AG29,AH29)","v":5.7160527350441122},{"$f":"V29+AA29+AF29+AI29","v":102.76278847433295},{"$f":"IFERROR(VLOOKUP($C29,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":200},{"$f":"IFERROR(VLOOKUP(D29,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B29,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":6},{"$f":"IFERROR(W29*AK29,0)","v":1978.9199592308432},{"$f":"IFERROR(AD29*AK29,0)","v":4920.624027363976},{"$f":"AL29*AK29","v":1200}]
["X","Miscellaneous service"]
[null,"Miscellaneous service","Open turret",null,25,20,{"$f":"SUM(E31:F31)","v":45},{"$f":"SUM(E31:F31)*I31","v":45},1,"Elec Tech",null,"Normal",{"$f":"(IF(I31>=1,IF(I31>=2,VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F31)+VLOOKUP(K31,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F31),VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F31)),0))*(1+(VLOOKUP(L31,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.709491190704203},{"$f":"(IF(I31>=1,IF(I31>=2,VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E31)+VLOOKUP(K31,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E31),VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E31)),0))*(1+(VLOOKUP(L31,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":25.886863988380256},{"$f":"(IF(I31>=1,IF(I31>=2,VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G31)+VLOOKUP(K31,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G31),VLOOKUP(J31,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G31)),0))*(1+(VLOOKUP(L31,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":46.596355179084455},"No materials charged",{"$f":"VLOOKUP(P31,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S31>0.01,VLOOKUP(R31,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S31)/60),VLOOKUP(R31,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G31)/60))","v":17.977499999999999},0,{"$f":"SUM(O31,Q31,T31,U31)","v":64.573855179084461},{"$f":"IF(AK31=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL31)","v":8.2454998301285123},"Normal",{"$f":"V31*VLOOKUP(X31,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W31,Y31,Z31)","v":8.2454998301285123},{"$f":"IF(D31=\"back office only\",0,(H31/60)*'Lookups & OH allocation'!$G$8)","v":26.540911129064167},{"$f":"SUM(AA31,V31,AB31)*'Lookups & OH allocation'!$G$18","v":2.5401219805602682},{"$f":"IF(AK31=0,\"No Volumes\",AO31/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK31)-W31","v":20.50260011401657},null,{"$f":"SUM(AB31:AE31)","v":49.583633223641002},{"$f":"(V31+AA31+AF31)*'Lookups & OH allocation'!$C$58","v":7.2095360069150987},null,{"$f":"SUM(AG31,AH31)","v":7.2095360069150987},{"$f":"V31+AA31+AF31+AI31","v":129.61252423976907},{"$f":"IFERROR(VLOOKUP($C31,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D31,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B31,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W31*AK31,0)","v":24.736499490385537},{"$f":"IFERROR(AD31*AK31,0)","v":61.507800342049705},{"$f":"AL31*AK31","v":15}]
[null,"Miscellaneous service","Data download",null,80,20,100,100,1,"Elec Tech",null,"Normal",{"$f":"(IF(I32>=1,IF(I32>=2,VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F32)+VLOOKUP(K32,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F32),VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F32)),0))*(1+(VLOOKUP(L32,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.709491190704203},{"$f":"(IF(I32>=1,IF(I32>=2,VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E32)+VLOOKUP(K32,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E32),VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E32)),0))*(1+(VLOOKUP(L32,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.83796476281681},{"$f":"(IF(I32>=1,IF(I32>=2,VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G32)+VLOOKUP(K32,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G32),VLOOKUP(J32,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G32)),0))*(1+(VLOOKUP(L32,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.54745595352102},"No materials charged",{"$f":"VLOOKUP(P32,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S32>0.01,VLOOKUP(R32,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S32)/60),VLOOKUP(R32,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G32)/60))","v":39.950000000000003},0,143.49745595352101,{"$f":"IF(AK32=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL32)","v":8.2454998301285123},"Normal",{"$f":"V32*VLOOKUP(X32,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D32=\"back office only\",0,(H32/60)*'Lookups & OH allocation'!$G$8)","v":58.979802509031487},{"$f":"SUM(AA32,V32,AB32)*'Lookups & OH allocation'!$G$18","v":5.3870780639679232},{"$f":"IF(AK32=0,\"No Volumes\",AO32/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK32)-W32","v":20.50260011401657},null,84.869480687015979,{"$f":"(V32+AA32+AF32)*'Lookups & OH allocation'!$C$58","v":13.936472508122199},null,13.936472508122199,250.54890897878769,{"$f":"IFERROR(VLOOKUP($C32,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D32,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B32,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,61.507800342049705,15]
[null,"Miscellaneous service","Alteration to unmetered supply",null,55,20,75,75,1,"Elec Tech",null,"Normal",{"$f":"(IF(I33>=1,IF(I33>=2,VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F33)+VLOOKUP(K33,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F33),VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F33)),0))*(1+(VLOOKUP(L33,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.709491190704203},{"$f":"(IF(I33>=1,IF(I33>=2,VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E33)+VLOOKUP(K33,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E33),VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E33)),0))*(1+(VLOOKUP(L33,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":56.951100774436561},{"$f":"(IF(I33>=1,IF(I33>=2,VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G33)+VLOOKUP(K33,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G33),VLOOKUP(J33,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G33)),0))*(1+(VLOOKUP(L33,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":77.660591965140767},"No materials charged",{"$f":"VLOOKUP(P33,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S33>0.01,VLOOKUP(R33,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S33)/60),VLOOKUP(R33,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G33)/60))","v":29.962499999999999},0,107.62309196514076,{"$f":"IF(AK33=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL33)","v":8.2454998301285123},"Normal",{"$f":"V33*VLOOKUP(X33,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D33=\"back office only\",0,(H33/60)*'Lookups & OH allocation'!$G$8)","v":44.234851881773608},{"$f":"SUM(AA33,V33,AB33)*'Lookups & OH allocation'!$G$18","v":4.0930071169644435},{"$f":"IF(AK33=0,\"No Volumes\",AO33/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK33)-W33","v":20.50260011401657},null,68.830459112754625,{"$f":"(V33+AA33+AF33)*'Lookups & OH allocation'!$C$58","v":10.878774098482607},null,10.878774098482607,195.57782500650649,{"$f":"IFERROR(VLOOKUP($C33,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D33,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B33,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,61.507800342049705,15]
[null,"Miscellaneous service","Meter Relocation",null,45,20,65,65,1,"Elec Tech",null,"Normal",{"$f":"(IF(I34>=1,IF(I34>=2,VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F34)+VLOOKUP(K34,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F34),VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F34)),0))*(1+(VLOOKUP(L34,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.709491190704203},{"$f":"(IF(I34>=1,IF(I34>=2,VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E34)+VLOOKUP(K34,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E34),VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E34)),0))*(1+(VLOOKUP(L34,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":46.596355179084455},{"$f":"(IF(I34>=1,IF(I34>=2,VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G34)+VLOOKUP(K34,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G34),VLOOKUP(J34,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G34)),0))*(1+(VLOOKUP(L34,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":67.305846369788668},"No materials charged",{"$f":"VLOOKUP(P34,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S34>0.01,VLOOKUP(R34,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S34)/60),VLOOKUP(R34,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G34)/60))","v":8.06},0,75.36584636978867,{"$f":"IF(AK34=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL34)","v":8.2454998301285123},"Normal",{"$f":"V34*VLOOKUP(X34,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D34=\"back office only\",0,(H34/60)*'Lookups & OH allocation'!$G$8)","v":38.336871630870462},{"$f":"SUM(AA34,V34,AB34)*'Lookups & OH allocation'!$G$18","v":3.1175776861451396},{"$f":"IF(AK34=0,\"No Volumes\",AO34/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK34)-W34","v":20.50260011401657},null,61.957049431032175,{"$f":"(V34+AA34+AF34)*'Lookups & OH allocation'!$C$58","v":8.5739785026629161},null,8.5739785026629161,154.14237413361226,{"$f":"IFERROR(VLOOKUP($C34,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D34,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B34,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,61.507800342049705,15]
[null,"Miscellaneous service","Tiger tails - standard single/multi phase",null,60,40,{"$f":"SUM(E35:F35)","v":100},{"$f":"SUM(E35:F35)*I35","v":200},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I35>=1,IF(I35>=2,VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F35)+VLOOKUP(K35,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F35),VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F35)),0))*(1+(VLOOKUP(L35,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.83796476281681},{"$f":"(IF(I35>=1,IF(I35>=2,VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E35)+VLOOKUP(K35,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E35),VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E35)),0))*(1+(VLOOKUP(L35,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":124.25694714422522},{"$f":"(IF(I35>=1,IF(I35>=2,VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G35)+VLOOKUP(K35,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G35),VLOOKUP(J35,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G35)),0))*(1+(VLOOKUP(L35,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":207.09491190704205},"Tiger tails",{"$f":"VLOOKUP(P35,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":100},"Truck",null,{"$f":"IF(S35>0.01,VLOOKUP(R35,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S35)/60),VLOOKUP(R35,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G35)/60))","v":39.950000000000003},0,{"$f":"SUM(O35,Q35,T35,U35)","v":347.04491190704204},{"$f":"IF(AK35=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL35)","v":8.2454998301285123},"Normal",{"$f":"V35*VLOOKUP(X35,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W35,Y35,Z35)","v":8.2454998301285123},{"$f":"IF(D35=\"back office only\",0,(H35/60)*'Lookups & OH allocation'!$G$8)","v":117.95960501806297},{"$f":"SUM(AA35,V35,AB35)*'Lookups & OH allocation'!$G$18","v":12.098526066622389},{"$f":"IF(AK35=0,\"No Volumes\",AO35/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK35)-W35","v":20.50260011401657},null,{"$f":"SUM(AB35:AE35)","v":150.56073119870192},{"$f":"(V35+AA35+AF35)*'Lookups & OH allocation'!$C$58","v":29.794632318922886},null,{"$f":"SUM(AG35,AH35)","v":29.794632318922886},{"$f":"V35+AA35+AF35+AI35","v":535.64577525479535},{"$f":"IFERROR(VLOOKUP($C35,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D35,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B35,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W35*AK35,0)","v":24.736499490385537},{"$f":"IFERROR(AD35*AK35,0)","v":61.507800342049705},{"$f":"AL35*AK35","v":15}]
[null,"Miscellaneous service","Tiger tails - scaffolding single phase",null,120,40,{"$f":"SUM(E36:F36)","v":160},{"$f":"SUM(E36:F36)*I36","v":320},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I36>=1,IF(I36>=2,VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F36)+VLOOKUP(K36,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F36),VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F36)),0))*(1+(VLOOKUP(L36,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.83796476281681},{"$f":"(IF(I36>=1,IF(I36>=2,VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E36)+VLOOKUP(K36,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E36),VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E36)),0))*(1+(VLOOKUP(L36,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":248.51389428845044},{"$f":"(IF(I36>=1,IF(I36>=2,VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G36)+VLOOKUP(K36,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G36),VLOOKUP(J36,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G36)),0))*(1+(VLOOKUP(L36,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":331.35185905126724},"Scaffolding",{"$f":"VLOOKUP(P36,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":160},"Truck",null,{"$f":"IF(S36>0.01,VLOOKUP(R36,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S36)/60),VLOOKUP(R36,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G36)/60))","v":63.919999999999995},0,{"$f":"SUM(O36,Q36,T36,U36)","v":555.27185905126726},{"$f":"IF(AK36=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL36)","v":8.2454998301285123},"Normal",{"$f":"V36*VLOOKUP(X36,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W36,Y36,Z36)","v":8.2454998301285123},{"$f":"IF(D36=\"back office only\",0,(H36/60)*'Lookups & OH allocation'!$G$8)","v":188.73536802890072},{"$f":"SUM(AA36,V36,AB36)*'Lookups & OH allocation'!$G$18","v":19.231165141023421},{"$f":"IF(AK36=0,\"No Volumes\",AO36/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK36)-W36","v":20.50260011401657},null,{"$f":"SUM(AB36:AE36)","v":228.46913328394069},{"$f":"(V36+AA36+AF36)*'Lookups & OH allocation'!$C$58","v":46.648004388538318},null,{"$f":"SUM(AG36,AH36)","v":46.648004388538318},{"$f":"V36+AA36+AF36+AI36","v":838.63449655387478},{"$f":"IFERROR(VLOOKUP($C36,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D36,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B36,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W36*AK36,0)","v":24.736499490385537},{"$f":"IFERROR(AD36*AK36,0)","v":61.507800342049705},{"$f":"AL36*AK36","v":15}]
[null,"Miscellaneous service","Tiger tails - scaffolding multi phase",null,140,40,180,360,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I37>=1,IF(I37>=2,VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F37)+VLOOKUP(K37,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F37),VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F37)),0))*(1+(VLOOKUP(L37,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.83796476281681},{"$f":"(IF(I37>=1,IF(I37>=2,VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E37)+VLOOKUP(K37,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E37),VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E37)),0))*(1+(VLOOKUP(L37,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":289.93287666985884},{"$f":"(IF(I37>=1,IF(I37>=2,VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G37)+VLOOKUP(K37,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G37),VLOOKUP(J37,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G37)),0))*(1+(VLOOKUP(L37,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":372.77084143267564},"Scaffolding",{"$f":"VLOOKUP(P37,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":160},"Truck",null,{"$f":"IF(S37>0.01,VLOOKUP(R37,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S37)/60),VLOOKUP(R37,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G37)/60))","v":71.91},0,604.68084143267561,{"$f":"IF(AK37=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL37)","v":8.2454998301285123},"Normal",{"$f":"V37*VLOOKUP(X37,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D37=\"back office only\",0,(H37/60)*'Lookups & OH allocation'!$G$8)","v":212.32728903251333},{"$f":"SUM(AA37,V37,AB37)*'Lookups & OH allocation'!$G$18","v":21.09741617371478},{"$f":"IF(AK37=0,\"No Volumes\",AO37/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK37)-W37","v":20.50260011401657},null,253.92730532024467,{"$f":"(V37+AA37+AF37)*'Lookups & OH allocation'!$C$58","v":51.057679783741577},null,51.057679783741577,917.91132636679049,{"$f":"IFERROR(VLOOKUP($C37,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D37,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B37,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,61.507800342049705,15]
[null,"Miscellaneous service","Miscellaneous service",null,20,20,40,40,1,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I38>=1,IF(I38>=2,VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F38)+VLOOKUP(K38,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F38),VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F38)),0))*(1+(VLOOKUP(L38,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.709491190704203},{"$f":"(IF(I38>=1,IF(I38>=2,VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E38)+VLOOKUP(K38,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E38),VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E38)),0))*(1+(VLOOKUP(L38,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.709491190704203},{"$f":"(IF(I38>=1,IF(I38>=2,VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G38)+VLOOKUP(K38,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G38),VLOOKUP(J38,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G38)),0))*(1+(VLOOKUP(L38,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},"No materials charged",{"$f":"VLOOKUP(P38,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S38>0.01,VLOOKUP(R38,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S38)/60),VLOOKUP(R38,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G38)/60))","v":15.979999999999999},0,57.398982381408402,{"$f":"IF(AK38=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL38)","v":8.2454998301285123},"Normal",{"$f":"V38*VLOOKUP(X38,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D38=\"back office only\",0,(H38/60)*'Lookups & OH allocation'!$G$8)","v":23.59192100361259},{"$f":"SUM(AA38,V38,AB38)*'Lookups & OH allocation'!$G$18","v":2.2813077911595716},{"$f":"IF(AK38=0,\"No Volumes\",AO38/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK38)-W38","v":20.50260011401657},null,46.375828908788733,{"$f":"(V38+AA38+AF38)*'Lookups & OH allocation'!$C$58","v":6.5979963249871805},null,6.5979963249871805,118.61830744531282,{"$f":"IFERROR(VLOOKUP($C38,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP(D38,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B38,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},49.472998980771074,123.01560068409941,30]
[null,"Miscellaneous service","Miscellaneous service – after hours","after hours",80,60,140,140,1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I39>=1,IF(I39>=2,VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F39)+VLOOKUP(K39,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F39),VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F39)),0))*(1+(VLOOKUP(L39,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.75455086542806},{"$f":"(IF(I39>=1,IF(I39>=2,VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E39)+VLOOKUP(K39,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E39),VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E39)),0))*(1+(VLOOKUP(L39,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":138.33940115390408},{"$f":"(IF(I39>=1,IF(I39>=2,VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G39)+VLOOKUP(K39,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G39),VLOOKUP(J39,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G39)),0))*(1+(VLOOKUP(L39,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":242.09395201933214},"No materials charged",{"$f":"VLOOKUP(P39,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S39>0.01,VLOOKUP(R39,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S39)/60),VLOOKUP(R39,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G39)/60))","v":55.93},0,298.02395201933211,{"$f":"IF(AK39=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL39)","v":32.981999320514049},"After Hours",{"$f":"V39*VLOOKUP(X39,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":14.901197600966606},null,47.883196921480653,{"$f":"IF(D39=\"back office only\",0,(H39/60)*'Lookups & OH allocation'!$G$8)","v":82.571723512644084},{"$f":"SUM(AA39,V39,AB39)*'Lookups & OH allocation'!$G$18","v":10.953962226812303},{"$f":"IF(AK39=0,\"No Volumes\",AO39/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK39)-W39","v":82.010400456066279},null,175.53608619552267,{"$f":"(V39+AA39+AF39)*'Lookups & OH allocation'!$C$58","v":30.71300654953016},null,30.71300654953016,552.15624168586567,{"$f":"IFERROR(VLOOKUP($C39,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D39,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B39,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},98.945997961542147,246.03120136819882,60]
[null,"Miscellaneous service","Miscellaneous service – wasted visit",null,10,20,30,30,1,"Elec Tech",null,"Normal",{"$f":"(IF(I40>=1,IF(I40>=2,VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F40)+VLOOKUP(K40,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F40),VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F40)),0))*(1+(VLOOKUP(L40,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.709491190704203},{"$f":"(IF(I40>=1,IF(I40>=2,VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E40)+VLOOKUP(K40,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E40),VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E40)),0))*(1+(VLOOKUP(L40,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.354745595352101},{"$f":"(IF(I40>=1,IF(I40>=2,VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G40)+VLOOKUP(K40,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G40),VLOOKUP(J40,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G40)),0))*(1+(VLOOKUP(L40,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":31.064236786056306},"No materials charged",{"$f":"VLOOKUP(P40,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S40>0.01,VLOOKUP(R40,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S40)/60),VLOOKUP(R40,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G40)/60))","v":11.984999999999999},0,43.049236786056305,{"$f":"IF(AK40=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL40)","v":8.2454998301285123},"Normal",{"$f":"V40*VLOOKUP(X40,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,8.2454998301285123,{"$f":"IF(D40=\"back office only\",0,(H40/60)*'Lookups & OH allocation'!$G$8)","v":17.693940752709445},{"$f":"SUM(AA40,V40,AB40)*'Lookups & OH allocation'!$G$18","v":1.7636794123581805},{"$f":"IF(AK40=0,\"No Volumes\",AO40/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK40)-W40","v":20.50260011401657},null,39.960220279084197,{"$f":"(V40+AA40+AF40)*'Lookups & OH allocation'!$C$58","v":5.374916961131345},null,5.374916961131345,96.629873856400366,{"$f":"IFERROR(VLOOKUP($C40,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D40,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B40,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},24.736499490385537,61.507800342049705,15]
[null,"Miscellaneous service","Administration","Back office only",25,0,{"$f":"SUM(E41:F41)","v":25},{"$f":"SUM(E41:F41)*I41","v":25},1,"Market Support Officer",null,"Normal",{"$f":"(IF(I41>=1,IF(I41>=2,VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F41)+VLOOKUP(K41,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F41),VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F41)),0))*(1+(VLOOKUP(L41,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I41>=1,IF(I41>=2,VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E41)+VLOOKUP(K41,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E41),VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E41)),0))*(1+(VLOOKUP(L41,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":28.290431978102159},{"$f":"(IF(I41>=1,IF(I41>=2,VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G41)+VLOOKUP(K41,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G41),VLOOKUP(J41,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G41)),0))*(1+(VLOOKUP(L41,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":28.290431978102159},"No materials charged",{"$f":"VLOOKUP(P41,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S41>0.01,VLOOKUP(R41,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S41)/60),VLOOKUP(R41,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G41)/60))","v":0},0,28.290431978102159,{"$f":"IF(AK41=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL41)","v":4.9472998980771079},"Normal",{"$f":"V41*VLOOKUP(X41,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,4.9472998980771079,{"$f":"IF(D41=\"back office only\",0,(H41/60)*'Lookups & OH allocation'!$G$8)","v":0},{"$f":"SUM(AA41,V41,AB41)*'Lookups & OH allocation'!$G$18","v":0.84971484682977305},{"$f":"IF(AK41=0,\"No Volumes\",AO41/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK41)-W41","v":12.301560068409941},null,13.151274915239714,{"$f":"(V41+AA41+AF41)*'Lookups & OH allocation'!$C$58","v":2.732312500014578},null,2.732312500014578,49.121319291433558,{"$f":"IFERROR(VLOOKUP($C41,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":2},{"$f":"IFERROR(VLOOKUP(D41,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B41,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":3},9.8945997961542158,24.603120136819882,6]
[null,"Miscellaneous service","Statutory right - access prevented","Back office only",675,0,{"$f":"SUM(E42:F42)","v":675},{"$f":"SUM(E42:F42)*I42","v":675},1,"Market Support Officer",null,"Normal",{"$f":"(IF(I42>=1,IF(I42>=2,VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F42)+VLOOKUP(K42,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F42),VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F42)),0))*(1+(VLOOKUP(L42,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I42>=1,IF(I42>=2,VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E42)+VLOOKUP(K42,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E42),VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E42)),0))*(1+(VLOOKUP(L42,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":763.84166340875834},{"$f":"(IF(I42>=1,IF(I42>=2,VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G42)+VLOOKUP(K42,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G42),VLOOKUP(J42,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G42)),0))*(1+(VLOOKUP(L42,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":763.84166340875834},"No materials charged",{"$f":"VLOOKUP(P42,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S42>0.01,VLOOKUP(R42,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S42)/60),VLOOKUP(R42,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G42)/60))","v":0},0,{"$f":"SUM(O42,Q42,T42,U42)","v":763.84166340875834},{"$f":"IF(AK42=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL42)","v":4.9472998980771079},"Normal",{"$f":"V42*VLOOKUP(X42,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W42,Y42,Z42)","v":4.9472998980771079},{"$f":"IF(D42=\"back office only\",0,(H42/60)*'Lookups & OH allocation'!$G$8)","v":0},{"$f":"SUM(AA42,V42,AB42)*'Lookups & OH allocation'!$G$18","v":19.653910159521388},{"$f":"IF(AK42=0,\"No Volumes\",AO42/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK42)-W42","v":12.301560068409941},null,{"$f":"SUM(AB42:AE42)","v":31.955470227931329},{"$f":"(V42+AA42+AF42)*'Lookups & OH allocation'!$C$58","v":47.163847135197763},null,{"$f":"SUM(AG42,AH42)","v":47.163847135197763},{"$f":"V42+AA42+AF42+AI42","v":847.90828066996448},{"$f":"IFERROR(VLOOKUP($C42,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D42,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B42,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":3},{"$f":"IFERROR(W42*AK42,0)","v":4.9472998980771079},{"$f":"IFERROR(AD42*AK42,0)","v":12.301560068409941},{"$f":"AL42*AK42","v":3}]
[null,"Miscellaneous service","Tariff change","Back office only",25,0,{"$f":"SUM(E43:F43)","v":25},{"$f":"SUM(E43:F43)*I43","v":25},1,"Market Support Officer",null,"Normal",{"$f":"(IF(I43>=1,IF(I43>=2,VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F43)+VLOOKUP(K43,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F43),VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F43)),0))*(1+(VLOOKUP(L43,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I43>=1,IF(I43>=2,VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E43)+VLOOKUP(K43,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E43),VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E43)),0))*(1+(VLOOKUP(L43,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":28.290431978102159},{"$f":"(IF(I43>=1,IF(I43>=2,VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G43)+VLOOKUP(K43,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G43),VLOOKUP(J43,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G43)),0))*(1+(VLOOKUP(L43,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":28.290431978102159},"No materials charged",{"$f":"VLOOKUP(P43,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S43>0.01,VLOOKUP(R43,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S43)/60),VLOOKUP(R43,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G43)/60))","v":0},0,{"$f":"SUM(O43,Q43,T43,U43)","v":28.290431978102159},{"$f":"IF(AK43=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL43)","v":4.9472998980771079},"Normal",{"$f":"V43*VLOOKUP(X43,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W43,Y43,Z43)","v":4.9472998980771079},{"$f":"IF(D43=\"back office only\",0,(H43/60)*'Lookups & OH allocation'!$G$8)","v":0},{"$f":"SUM(AA43,V43,AB43)*'Lookups & OH allocation'!$G$18","v":0.84971484682977305},{"$f":"IF(AK43=0,\"No Volumes\",AO43/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK43)-W43","v":12.301560068409941},null,{"$f":"SUM(AB43:AE43)","v":13.151274915239714},{"$f":"(V43+AA43+AF43)*'Lookups & OH allocation'!$C$58","v":2.732312500014578},null,{"$f":"SUM(AG43,AH43)","v":2.732312500014578},{"$f":"V43+AA43+AF43+AI43","v":49.121319291433558},{"$f":"IFERROR(VLOOKUP($C43,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D43,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B43,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":3},{"$f":"IFERROR(W43*AK43,0)","v":4.9472998980771079},{"$f":"IFERROR(AD43*AK43,0)","v":12.301560068409941},{"$f":"AL43*AK43","v":3}]
[null,"Miscellaneous service","Emergency maintenance contestable meters",null,8,10,{"$f":"SUM(E44:F44)","v":18},{"$f":"SUM(E44:F44)*I44","v":18},1,"Elec Tech",null,"Normal",{"$f":"(IF(I44>=1,IF(I44>=2,VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F44)+VLOOKUP(K44,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F44),VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F44)),0))*(1+(VLOOKUP(L44,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.354745595352101},{"$f":"(IF(I44>=1,IF(I44>=2,VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E44)+VLOOKUP(K44,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E44),VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E44)),0))*(1+(VLOOKUP(L44,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":8.2837964762816814},{"$f":"(IF(I44>=1,IF(I44>=2,VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G44)+VLOOKUP(K44,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G44),VLOOKUP(J44,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G44)),0))*(1+(VLOOKUP(L44,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":18.638542071633783},"No materials charged",{"$f":"VLOOKUP(P44,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S44>0.01,VLOOKUP(R44,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S44)/60),VLOOKUP(R44,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G44)/60))","v":2.2320000000000002},0,{"$f":"SUM(O44,Q44,T44,U44)","v":20.870542071633782},{"$f":"IF(AK44=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL44)","v":8.2454998301285123},"Normal",{"$f":"V44*VLOOKUP(X44,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W44,Y44,Z44)","v":8.2454998301285123},{"$f":"IF(D44=\"back office only\",0,(H44/60)*'Lookups & OH allocation'!$G$8)","v":10.616364451625666},{"$f":"SUM(AA44,V44,AB44)*'Lookups & OH allocation'!$G$18","v":1.0157496818530884},{"$f":"IF(AK44=0,\"No Volumes\",AO44/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK44)-W44","v":20.50260011401657},null,{"$f":"SUM(AB44:AE44)","v":32.134714247495324},{"$f":"(V44+AA44+AF44)*'Lookups & OH allocation'!$C$58","v":3.6076695371912737},null,{"$f":"SUM(AG44,AH44)","v":3.6076695371912737},{"$f":"V44+AA44+AF44+AI44","v":64.858425686448896},{"$f":"IFERROR(VLOOKUP($C44,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D44,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B44,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W44*AK44,0)","v":8.2454998301285123},{"$f":"IFERROR(AD44*AK44,0)","v":20.50260011401657},{"$f":"AL44*AK44","v":5}]
[null,"Miscellaneous service","Emergency maintenance contestable meters - after hours","after hours",30,60,{"$f":"SUM(E45:F45)","v":90},{"$f":"SUM(E45:F45)*I45","v":90},1,"Elec Tech AH",null,"Normal",{"$f":"(IF(I45>=1,IF(I45>=2,VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F45)+VLOOKUP(K45,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F45),VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F45)),0))*(1+(VLOOKUP(L45,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.75455086542806},{"$f":"(IF(I45>=1,IF(I45>=2,VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E45)+VLOOKUP(K45,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E45),VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E45)),0))*(1+(VLOOKUP(L45,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.877275432714029},{"$f":"(IF(I45>=1,IF(I45>=2,VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G45)+VLOOKUP(K45,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G45),VLOOKUP(J45,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G45)),0))*(1+(VLOOKUP(L45,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":155.6318262981421},"No materials charged",{"$f":"VLOOKUP(P45,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S45>0.01,VLOOKUP(R45,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S45)/60),VLOOKUP(R45,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G45)/60))","v":11.16},0,{"$f":"SUM(O45,Q45,T45,U45)","v":166.7918262981421},{"$f":"IF(AK45=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL45)","v":32.981999320514049},"After Hours",{"$f":"V45*VLOOKUP(X45,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":8.3395913149071053},null,{"$f":"SUM(W45,Y45,Z45)","v":41.321590635421153},{"$f":"IF(D45=\"back office only\",0,(H45/60)*'Lookups & OH allocation'!$G$8)","v":53.081822258128334},{"$f":"SUM(AA45,V45,AB45)*'Lookups & OH allocation'!$G$18","v":6.6773952413249535},{"$f":"IF(AK45=0,\"No Volumes\",AO45/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK45)-W45","v":82.010400456066279},null,{"$f":"SUM(AB45:AE45)","v":141.76961795551955},{"$f":"(V45+AA45+AF45)*'Lookups & OH allocation'!$C$58","v":20.608110754966976},null,{"$f":"SUM(AG45,AH45)","v":20.608110754966976},{"$f":"V45+AA45+AF45+AI45","v":370.49114564404977},{"$f":"IFERROR(VLOOKUP($C45,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D45,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B45,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W45*AK45,0)","v":32.981999320514049},{"$f":"IFERROR(AD45*AK45,0)","v":82.010400456066279},{"$f":"AL45*AK45","v":20}]
[null,"Miscellaneous service","Meter recovery and disposal",null,15,20,{"$f":"SUM(E46:F46)","v":35},{"$f":"SUM(E46:F46)*I46","v":35},1,"Elec Tech",null,"Normal",{"$f":"(IF(I46>=1,IF(I46>=2,VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F46)+VLOOKUP(K46,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F46),VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F46)),0))*(1+(VLOOKUP(L46,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.709491190704203},{"$f":"(IF(I46>=1,IF(I46>=2,VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E46)+VLOOKUP(K46,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E46),VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E46)),0))*(1+(VLOOKUP(L46,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":15.532118393028153},{"$f":"(IF(I46>=1,IF(I46>=2,VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G46)+VLOOKUP(K46,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G46),VLOOKUP(J46,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G46)),0))*(1+(VLOOKUP(L46,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":36.241609583732355},"No materials charged",{"$f":"VLOOKUP(P46,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S46>0.01,VLOOKUP(R46,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S46)/60),VLOOKUP(R46,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G46)/60))","v":0},0,{"$f":"SUM(O46,Q46,T46,U46)","v":36.241609583732355},{"$f":"IF(AK46=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL46)","v":8.2454998301285123},"Normal",{"$f":"V46*VLOOKUP(X46,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W46,Y46,Z46)","v":8.2454998301285123},{"$f":"IF(D46=\"back office only\",0,(H46/60)*'Lookups & OH allocation'!$G$8)","v":20.642930878161021},{"$f":"SUM(AA46,V46,AB46)*'Lookups & OH allocation'!$G$18","v":1.6650342573590184},{"$f":"IF(AK46=0,\"No Volumes\",AO46/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK46)-W46","v":20.50260011401657},null,{"$f":"SUM(AB46:AE46)","v":42.810565249536609},{"$f":"(V46+AA46+AF46)*'Lookups & OH allocation'!$C$58","v":5.141833037674111},null,{"$f":"SUM(AG46,AH46)","v":5.141833037674111},{"$f":"V46+AA46+AF46+AI46","v":92.439507701071591},{"$f":"IFERROR(VLOOKUP($C46,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D46,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B46,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":5},{"$f":"IFERROR(W46*AK46,0)","v":8.2454998301285123},{"$f":"IFERROR(AD46*AK46,0)","v":20.50260011401657},{"$f":"AL46*AK46","v":5}]
["X","Connection establishment charges"]
[null,"Connection establishment charges","Creation of a NMI","Back office only",20,0,{"$f":"SUM(E48:F48)","v":20},{"$f":"SUM(E48:F48)*I48","v":20},1,"Market Support Officer",null,"Normal",{"$f":"(IF(I48>=1,IF(I48>=2,VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F48)+VLOOKUP(K48,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F48),VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F48)),0))*(1+(VLOOKUP(L48,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":0},{"$f":"(IF(I48>=1,IF(I48>=2,VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E48)+VLOOKUP(K48,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E48),VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E48)),0))*(1+(VLOOKUP(L48,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":22.632345582481726},{"$f":"(IF(I48>=1,IF(I48>=2,VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G48)+VLOOKUP(K48,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G48),VLOOKUP(J48,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G48)),0))*(1+(VLOOKUP(L48,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":22.632345582481726},"No materials charged",{"$f":"VLOOKUP(P48,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"None",null,{"$f":"IF(S48>0.01,VLOOKUP(R48,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S48)/60),VLOOKUP(R48,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G48)/60))","v":0},0,{"$f":"SUM(O48,Q48,T48,U48)","v":22.632345582481726},{"$f":"IF(AK48=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL48)","v":4.9472998980771079},"Normal",{"$f":"V48*VLOOKUP(X48,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W48,Y48,Z48)","v":4.9472998980771079},{"$f":"IF(D48=\"back office only\",0,(H48/60)*'Lookups & OH allocation'!$G$8)","v":0},{"$f":"SUM(AA48,V48,AB48)*'Lookups & OH allocation'!$G$18","v":0.70506719057829903},{"$f":"IF(AK48=0,\"No Volumes\",AO48/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK48)-W48","v":12.301560068409941},null,{"$f":"SUM(AB48:AE48)","v":13.006627258988241},{"$f":"(V48+AA48+AF48)*'Lookups & OH allocation'!$C$58","v":2.3905314643593227},null,{"$f":"SUM(AG48,AH48)","v":2.3905314643593227},{"$f":"V48+AA48+AF48+AI48","v":42.976804203906397},{"$f":"IFERROR(VLOOKUP($C48,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D48,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B48,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":3},{"$f":"IFERROR(W48*AK48,0)","v":4.9472998980771079},{"$f":"IFERROR(AD48*AK48,0)","v":12.301560068409941},{"$f":"AL48*AK48","v":3}]
[null,"Connection establishment charges","Overhead service, single span - single phase",null,60,20,{"$f":"SUM(E49:F49)","v":80},{"$f":"SUM(E49:F49)*I49","v":160},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I49>=1,IF(I49>=2,VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F49)+VLOOKUP(K49,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F49),VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F49)),0))*(1+(VLOOKUP(L49,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I49>=1,IF(I49>=2,VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E49)+VLOOKUP(K49,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E49),VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E49)),0))*(1+(VLOOKUP(L49,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":124.25694714422522},{"$f":"(IF(I49>=1,IF(I49>=2,VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G49)+VLOOKUP(K49,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G49),VLOOKUP(J49,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G49)),0))*(1+(VLOOKUP(L49,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":165.67592952563362},"single phase OH service",{"$f":"VLOOKUP(P49,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":121.62},"Truck",null,{"$f":"IF(S49>0.01,VLOOKUP(R49,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S49)/60),VLOOKUP(R49,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G49)/60))","v":31.959999999999997},0,{"$f":"SUM(O49,Q49,T49,U49)","v":319.25592952563358},{"$f":"IF(AK49=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL49)","v":21.438299558334133},"Normal",{"$f":"V49*VLOOKUP(X49,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W49,Y49,Z49)","v":21.438299558334133},{"$f":"IF(D49=\"back office only\",0,(H49/60)*'Lookups & OH allocation'!$G$8)","v":94.367684014450361},{"$f":"SUM(AA49,V49,AB49)*'Lookups & OH allocation'!$G$18","v":11.122256122260573},{"$f":"IF(AK49=0,\"No Volumes\",AO49/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK49)-W49","v":53.306760296443073},null,{"$f":"SUM(AB49:AE49)","v":158.796700433154},{"$f":"(V49+AA49+AF49)*'Lookups & OH allocation'!$C$58","v":29.420015748558466},null,{"$f":"SUM(AG49,AH49)","v":29.420015748558466},{"$f":"V49+AA49+AF49+AI49","v":528.9109452656802},{"$f":"IFERROR(VLOOKUP($C49,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":319},{"$f":"IFERROR(VLOOKUP(D49,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B49,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},{"$f":"IFERROR(W49*AK49,0)","v":6838.8175591085883},{"$f":"IFERROR(AD49*AK49,0)","v":17004.856534565341},{"$f":"AL49*AK49","v":4147}]
[null,"Connection establishment charges","Overhead service, single span - multi phase",null,80,20,100,200,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I50>=1,IF(I50>=2,VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F50)+VLOOKUP(K50,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F50),VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F50)),0))*(1+(VLOOKUP(L50,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I50>=1,IF(I50>=2,VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E50)+VLOOKUP(K50,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E50),VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E50)),0))*(1+(VLOOKUP(L50,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":165.67592952563362},{"$f":"(IF(I50>=1,IF(I50>=2,VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G50)+VLOOKUP(K50,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G50),VLOOKUP(J50,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G50)),0))*(1+(VLOOKUP(L50,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":207.09491190704205},"multi phase OH service",{"$f":"VLOOKUP(P50,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":241.25},"Truck",null,{"$f":"IF(S50>0.01,VLOOKUP(R50,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S50)/60),VLOOKUP(R50,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G50)/60))","v":39.950000000000003},0,488.29491190704204,{"$f":"IF(AK50=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL50)","v":21.438299558334133},"Normal",{"$f":"V50*VLOOKUP(X50,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D50=\"back office only\",0,(H50/60)*'Lookups & OH allocation'!$G$8)","v":117.95960501806297},{"$f":"SUM(AA50,V50,AB50)*'Lookups & OH allocation'!$G$18","v":16.046820144085142},{"$f":"IF(AK50=0,\"No Volumes\",AO50/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK50)-W50","v":53.306760296443073},null,187.31318545859119,{"$f":"(V50+AA50+AF50)*'Lookups & OH allocation'!$C$58","v":41.056032778821674},null,41.056032778821674,738.10242970278898,{"$f":"IFERROR(VLOOKUP($C50,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":110},{"$f":"IFERROR(VLOOKUP(D50,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B50,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},2358.2129514167545,5863.7436326087382,1430]
[null,"Connection establishment charges","Underground service in turret/cabinet - single phase ",null,40,20,60,60,1,"Elec Tech",null,"Normal",{"$f":"(IF(I51>=1,IF(I51>=2,VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F51)+VLOOKUP(K51,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F51),VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F51)),0))*(1+(VLOOKUP(L51,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.709491190704203},{"$f":"(IF(I51>=1,IF(I51>=2,VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E51)+VLOOKUP(K51,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E51),VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E51)),0))*(1+(VLOOKUP(L51,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I51>=1,IF(I51>=2,VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G51)+VLOOKUP(K51,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G51),VLOOKUP(J51,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G51)),0))*(1+(VLOOKUP(L51,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":62.128473572112611},"single phase UG connect to turret",{"$f":"VLOOKUP(P51,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":1.08},"Ute/Utility",null,{"$f":"IF(S51>0.01,VLOOKUP(R51,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S51)/60),VLOOKUP(R51,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G51)/60))","v":7.44},0,70.648473572112607,{"$f":"IF(AK51=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL51)","v":21.438299558334133},"Normal",{"$f":"V51*VLOOKUP(X51,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D51=\"back office only\",0,(H51/60)*'Lookups & OH allocation'!$G$8)","v":35.387881505418889},{"$f":"SUM(AA51,V51,AB51)*'Lookups & OH allocation'!$G$18","v":3.2588597513845765},{"$f":"IF(AK51=0,\"No Volumes\",AO51/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK51)-W51","v":53.306760296443088},null,91.953501553246554,{"$f":"(V51+AA51+AF51)*'Lookups & OH allocation'!$C$58","v":10.839972178869536},null,10.839972178869536,194.88024686256284,{"$f":"IFERROR(VLOOKUP($C51,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1669},{"$f":"IFERROR(VLOOKUP(D51,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B51,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},35780.521962859668,88968.98293476351,21697]
[null,"Connection establishment charges","Underground service in turret/cabinet - multi phase ",null,60,20,80,80,1,"Elec Tech",null,"Normal",{"$f":"(IF(I52>=1,IF(I52>=2,VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F52)+VLOOKUP(K52,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F52),VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F52)),0))*(1+(VLOOKUP(L52,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.709491190704203},{"$f":"(IF(I52>=1,IF(I52>=2,VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E52)+VLOOKUP(K52,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E52),VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E52)),0))*(1+(VLOOKUP(L52,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":62.128473572112611},{"$f":"(IF(I52>=1,IF(I52>=2,VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G52)+VLOOKUP(K52,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G52),VLOOKUP(J52,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G52)),0))*(1+(VLOOKUP(L52,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.83796476281681},"multi phase UG connect to turret",{"$f":"VLOOKUP(P52,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":3.26},"Ute/Utility",null,{"$f":"IF(S52>0.01,VLOOKUP(R52,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S52)/60),VLOOKUP(R52,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G52)/60))","v":9.92},0,96.017964762816817,{"$f":"IF(AK52=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL52)","v":21.438299558334133},"Normal",{"$f":"V52*VLOOKUP(X52,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D52=\"back office only\",0,(H52/60)*'Lookups & OH allocation'!$G$8)","v":47.183842007225181},{"$f":"SUM(AA52,V52,AB52)*'Lookups & OH allocation'!$G$18","v":4.2089858373012143},{"$f":"IF(AK52=0,\"No Volumes\",AO52/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK52)-W52","v":53.306760296443088},null,104.69958814096948,{"$f":"(V52+AA52+AF52)*'Lookups & OH allocation'!$C$58","v":13.084979710018894},null,13.084979710018894,235.24083217213933,{"$f":"IFERROR(VLOOKUP($C52,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":332},{"$f":"IFERROR(VLOOKUP(D52,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B52,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},7117.515453366932,17697.844418419107,4316]
[null,"Connection establishment charges","Underground service with pole mounted fuse - single phase",null,60,20,80,160,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I53>=1,IF(I53>=2,VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F53)+VLOOKUP(K53,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F53),VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F53)),0))*(1+(VLOOKUP(L53,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I53>=1,IF(I53>=2,VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E53)+VLOOKUP(K53,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E53),VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E53)),0))*(1+(VLOOKUP(L53,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":124.25694714422522},{"$f":"(IF(I53>=1,IF(I53>=2,VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G53)+VLOOKUP(K53,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G53),VLOOKUP(J53,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G53)),0))*(1+(VLOOKUP(L53,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":165.67592952563362},"single phase UG service - pole",{"$f":"VLOOKUP(P53,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":7.48},"Truck",null,{"$f":"IF(S53>0.01,VLOOKUP(R53,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S53)/60),VLOOKUP(R53,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G53)/60))","v":31.959999999999997},0,205.11592952563362,{"$f":"IF(AK53=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL53)","v":21.438299558334133},"Normal",{"$f":"V53*VLOOKUP(X53,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D53=\"back office only\",0,(H53/60)*'Lookups & OH allocation'!$G$8)","v":94.367684014450361},{"$f":"SUM(AA53,V53,AB53)*'Lookups & OH allocation'!$G$18","v":8.2042936999612888},{"$f":"IF(AK53=0,\"No Volumes\",AO53/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK53)-W53","v":53.306760296443073},null,155.8787380108547,{"$f":"(V53+AA53+AF53)*'Lookups & OH allocation'!$C$58","v":22.525301761885043},null,22.525301761885043,404.95826885670749,{"$f":"IFERROR(VLOOKUP($C53,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":379},{"$f":"IFERROR(VLOOKUP(D53,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B53,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},8125.1155326086364,20203.262152351926,4927]
[null,"Connection establishment charges","Underground service with pole mounted fuse - multi phase",null,80,20,100,200,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I54>=1,IF(I54>=2,VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F54)+VLOOKUP(K54,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F54),VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F54)),0))*(1+(VLOOKUP(L54,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I54>=1,IF(I54>=2,VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E54)+VLOOKUP(K54,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E54),VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E54)),0))*(1+(VLOOKUP(L54,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":165.67592952563362},{"$f":"(IF(I54>=1,IF(I54>=2,VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G54)+VLOOKUP(K54,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G54),VLOOKUP(J54,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G54)),0))*(1+(VLOOKUP(L54,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":207.09491190704205},"multi phase UG service - pole",{"$f":"VLOOKUP(P54,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":22.45},"Truck",null,{"$f":"IF(S54>0.01,VLOOKUP(R54,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S54)/60),VLOOKUP(R54,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G54)/60))","v":39.950000000000003},0,269.49491190704202,{"$f":"IF(AK54=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL54)","v":21.438299558334133},"Normal",{"$f":"V54*VLOOKUP(X54,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D54=\"back office only\",0,(H54/60)*'Lookups & OH allocation'!$G$8)","v":117.95960501806297},{"$f":"SUM(AA54,V54,AB54)*'Lookups & OH allocation'!$G$18","v":10.453249283746223},{"$f":"IF(AK54=0,\"No Volumes\",AO54/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK54)-W54","v":53.306760296443088},null,181.71961459825229,{"$f":"(V54+AA54+AF54)*'Lookups & OH allocation'!$C$58","v":27.839251455147714},null,27.839251455147714,500.49207751877611,{"$f":"IFERROR(VLOOKUP($C54,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":151},{"$f":"IFERROR(VLOOKUP(D54,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B54,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},3237.183233308454,8049.3208047629059,1963]
[null,"Connection establishment charges","Basic connection – after hours","after hours",80,60,140,280,2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I55>=1,IF(I55>=2,VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F55)+VLOOKUP(K55,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F55),VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F55)),0))*(1+(VLOOKUP(L55,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":207.50910173085612},{"$f":"(IF(I55>=1,IF(I55>=2,VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E55)+VLOOKUP(K55,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E55),VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E55)),0))*(1+(VLOOKUP(L55,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":276.67880230780816},{"$f":"(IF(I55>=1,IF(I55>=2,VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G55)+VLOOKUP(K55,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G55),VLOOKUP(J55,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G55)),0))*(1+(VLOOKUP(L55,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":484.18790403866427},"multi phase UG service - pole",{"$f":"VLOOKUP(P55,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":22.45},"Truck",null,{"$f":"IF(S55>0.01,VLOOKUP(R55,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S55)/60),VLOOKUP(R55,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G55)/60))","v":55.93},0,562.56790403866421,{"$f":"IF(AK55=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL55)","v":32.981999320514049},"After Hours",{"$f":"V55*VLOOKUP(X55,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":28.128395201933213},null,61.110394522447265,{"$f":"IF(D55=\"back office only\",0,(H55/60)*'Lookups & OH allocation'!$G$8)","v":165.14344702528817},{"$f":"SUM(AA55,V55,AB55)*'Lookups & OH allocation'!$G$18","v":20.16604355627863},{"$f":"IF(AK55=0,\"No Volumes\",AO55/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK55)-W55","v":82.010400456066279},null,267.31989103763306,{"$f":"(V55+AA55+AF55)*'Lookups & OH allocation'!$C$58","v":52.479793367366049},null,52.479793367366049,943.47798296611052,{"$f":"IFERROR(VLOOKUP($C55,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D55,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B55,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},32.981999320514049,82.010400456066279,20]
[null,"Connection establishment charges","Connection establishment - wasted visit",null,5,20,25,50,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I56>=1,IF(I56>=2,VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F56)+VLOOKUP(K56,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F56),VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F56)),0))*(1+(VLOOKUP(L56,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I56>=1,IF(I56>=2,VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E56)+VLOOKUP(K56,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E56),VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E56)),0))*(1+(VLOOKUP(L56,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":10.354745595352101},{"$f":"(IF(I56>=1,IF(I56>=2,VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G56)+VLOOKUP(K56,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G56),VLOOKUP(J56,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G56)),0))*(1+(VLOOKUP(L56,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.773727976760512},"No materials charged",{"$f":"VLOOKUP(P56,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S56>0.01,VLOOKUP(R56,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S56)/60),VLOOKUP(R56,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G56)/60))","v":3.1},0,54.873727976760513,{"$f":"IF(AK56=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL56)","v":21.438299558334133},"Normal",{"$f":"V56*VLOOKUP(X56,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D56=\"back office only\",0,(H56/60)*'Lookups & OH allocation'!$G$8)","v":29.489901254515743},{"$f":"SUM(AA56,V56,AB56)*'Lookups & OH allocation'!$G$18","v":2.70480158064542},{"$f":"IF(AK56=0,\"No Volumes\",AO56/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK56)-W56","v":53.306760296443073},null,85.50146313160424,{"$f":"(V56+AA56+AF56)*'Lookups & OH allocation'!$C$58","v":9.530814600268565},null,9.530814600268565,171.34430526696747,{"$f":"IFERROR(VLOOKUP($C56,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D56,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B56,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},21.438299558334133,53.306760296443073,13]
[null,"Temporary Disconnection/Reconnection"]
[null,"Temporary Disconnection/Reconnection","Disconnect/reconnect overhead service for facia repairs - single phase",null,40,40,{"$f":"SUM(E58:F58)","v":80},{"$f":"SUM(E58:F58)*I58","v":160},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I58>=1,IF(I58>=2,VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F58)+VLOOKUP(K58,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F58),VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F58)),0))*(1+(VLOOKUP(L58,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.83796476281681},{"$f":"(IF(I58>=1,IF(I58>=2,VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E58)+VLOOKUP(K58,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E58),VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E58)),0))*(1+(VLOOKUP(L58,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.83796476281681},{"$f":"(IF(I58>=1,IF(I58>=2,VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G58)+VLOOKUP(K58,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G58),VLOOKUP(J58,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G58)),0))*(1+(VLOOKUP(L58,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":165.67592952563362},"No materials charged",{"$f":"VLOOKUP(P58,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S58>0.01,VLOOKUP(R58,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S58)/60),VLOOKUP(R58,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G58)/60))","v":31.959999999999997},0,{"$f":"SUM(O58,Q58,T58,U58)","v":197.63592952563363},{"$f":"IF(AK58=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL58)","v":19.789199592308432},"Normal",{"$f":"V58*VLOOKUP(X58,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W58,Y58,Z58)","v":19.789199592308432},{"$f":"IF(D58=\"back office only\",0,(H58/60)*'Lookups & OH allocation'!$G$8)","v":94.367684014450361},{"$f":"SUM(AA58,V58,AB58)*'Lookups & OH allocation'!$G$18","v":7.9709103930550631},{"$f":"IF(AK58=0,\"No Volumes\",AO58/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK58)-W58","v":49.206240273639764},null,{"$f":"SUM(AB58:AE58)","v":151.54483468114518},{"$f":"(V58+AA58+AF58)*'Lookups & OH allocation'!$C$58","v":21.732330867766237},null,{"$f":"SUM(AG58,AH58)","v":21.732330867766237},{"$f":"V58+AA58+AF58+AI58","v":390.70229466685345},{"$f":"IFERROR(VLOOKUP($C58,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP(D58,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B58,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":12},{"$f":"IFERROR(W58*AK58,0)","v":395.78399184616865},{"$f":"IFERROR(AD58*AK58,0)","v":984.12480547279529},{"$f":"AL58*AK58","v":240}]
[null,"Temporary Disconnection/Reconnection","Disconnect/reconnect overhead service for facia repairs - multi phase",null,60,40,{"$f":"SUM(E59:F59)","v":100},{"$f":"SUM(E59:F59)*I59","v":200},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I59>=1,IF(I59>=2,VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F59)+VLOOKUP(K59,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F59),VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F59)),0))*(1+(VLOOKUP(L59,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.83796476281681},{"$f":"(IF(I59>=1,IF(I59>=2,VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E59)+VLOOKUP(K59,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E59),VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E59)),0))*(1+(VLOOKUP(L59,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":124.25694714422522},{"$f":"(IF(I59>=1,IF(I59>=2,VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G59)+VLOOKUP(K59,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G59),VLOOKUP(J59,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G59)),0))*(1+(VLOOKUP(L59,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":207.09491190704205},"No materials charged",{"$f":"VLOOKUP(P59,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S59>0.01,VLOOKUP(R59,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S59)/60),VLOOKUP(R59,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G59)/60))","v":39.950000000000003},0,{"$f":"SUM(O59,Q59,T59,U59)","v":247.04491190704204},{"$f":"IF(AK59=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL59)","v":19.789199592308432},"Normal",{"$f":"V59*VLOOKUP(X59,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W59,Y59,Z59)","v":19.789199592308432},{"$f":"IF(D59=\"back office only\",0,(H59/60)*'Lookups & OH allocation'!$G$8)","v":117.95960501806297},{"$f":"SUM(AA59,V59,AB59)*'Lookups & OH allocation'!$G$18","v":9.8371614257464248},{"$f":"IF(AK59=0,\"No Volumes\",AO59/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK59)-W59","v":49.206240273639764},null,{"$f":"SUM(AB59:AE59)","v":177.00300671744918},{"$f":"(V59+AA59+AF59)*'Lookups & OH allocation'!$C$58","v":26.142006262969499},null,{"$f":"SUM(AG59,AH59)","v":26.142006262969499},{"$f":"V59+AA59+AF59+AI59","v":469.97912447976915},{"$f":"IFERROR(VLOOKUP($C59,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":20},{"$f":"IFERROR(VLOOKUP(D59,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B59,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":12},{"$f":"IFERROR(W59*AK59,0)","v":395.78399184616865},{"$f":"IFERROR(AD59*AK59,0)","v":984.12480547279529},{"$f":"AL59*AK59","v":240}]
[null,"Temporary Disconnection/Reconnection","Temporary disconnect/reconnect – retailer requested outage",null,30,40,{"$f":"SUM(E60:F60)","v":70},{"$f":"SUM(E60:F60)*I60","v":140},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I60>=1,IF(I60>=2,VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F60)+VLOOKUP(K60,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F60),VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F60)),0))*(1+(VLOOKUP(L60,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.83796476281681},{"$f":"(IF(I60>=1,IF(I60>=2,VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E60)+VLOOKUP(K60,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E60),VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E60)),0))*(1+(VLOOKUP(L60,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":62.128473572112611},{"$f":"(IF(I60>=1,IF(I60>=2,VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G60)+VLOOKUP(K60,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G60),VLOOKUP(J60,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G60)),0))*(1+(VLOOKUP(L60,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":144.96643833492942},"No materials charged",{"$f":"VLOOKUP(P60,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Ute/Utility",null,{"$f":"IF(S60>0.01,VLOOKUP(R60,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S60)/60),VLOOKUP(R60,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G60)/60))","v":8.6800000000000015},0,{"$f":"SUM(O60,Q60,T60,U60)","v":153.64643833492943},{"$f":"IF(AK60=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL60)","v":19.789199592308432},"Normal",{"$f":"V60*VLOOKUP(X60,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W60,Y60,Z60)","v":19.789199592308432},{"$f":"IF(D60=\"back office only\",0,(H60/60)*'Lookups & OH allocation'!$G$8)","v":82.571723512644084},{"$f":"SUM(AA60,V60,AB60)*'Lookups & OH allocation'!$G$18","v":6.5447683591516306},{"$f":"IF(AK60=0,\"No Volumes\",AO60/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK60)-W60","v":49.206240273639764},null,{"$f":"SUM(AB60:AE60)","v":138.32273214543548},{"$f":"(V60+AA60+AF60)*'Lookups & OH allocation'!$C$58","v":18.362567997280458},{"$f":"AJ41","v":49.121319291433558},{"$f":"SUM(AG60,AH60)","v":67.483887288714016},{"$f":"V60+AA60+AF60+AI60","v":379.24225736138732},{"$f":"IFERROR(VLOOKUP($C60,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D60,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B60,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":12},{"$f":"IFERROR(W60*AK60,0)","v":19.789199592308432},{"$f":"IFERROR(AD60*AK60,0)","v":49.206240273639764},{"$f":"AL60*AK60","v":12}]
[null,"Temporary Disconnection/Reconnection","Temporary disconnect/reconnect – after hours","after hours",60,60,{"$f":"SUM(E61:F61)","v":120},{"$f":"SUM(E61:F61)*I61","v":240},2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I61>=1,IF(I61>=2,VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F61)+VLOOKUP(K61,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F61),VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F61)),0))*(1+(VLOOKUP(L61,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":207.50910173085612},{"$f":"(IF(I61>=1,IF(I61>=2,VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E61)+VLOOKUP(K61,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E61),VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E61)),0))*(1+(VLOOKUP(L61,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":207.50910173085612},{"$f":"(IF(I61>=1,IF(I61>=2,VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G61)+VLOOKUP(K61,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G61),VLOOKUP(J61,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G61)),0))*(1+(VLOOKUP(L61,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":415.01820346171223},"No materials charged",{"$f":"VLOOKUP(P61,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S61>0.01,VLOOKUP(R61,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S61)/60),VLOOKUP(R61,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G61)/60))","v":47.94},0,{"$f":"SUM(O61,Q61,T61,U61)","v":462.95820346171223},{"$f":"IF(AK61=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL61)","v":32.981999320514049},"After Hours",{"$f":"V61*VLOOKUP(X61,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":23.147910173085613},null,{"$f":"SUM(W61,Y61,Z61)","v":56.129909493599662},{"$f":"IF(D61=\"back office only\",0,(H61/60)*'Lookups & OH allocation'!$G$8)","v":141.55152602167556},{"$f":"SUM(AA61,V61,AB61)*'Lookups & OH allocation'!$G$18","v":16.889097960541591},{"$f":"IF(AK61=0,\"No Volumes\",AO61/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK61)-W61","v":82.010400456066279},null,{"$f":"SUM(AB61:AE61)","v":240.45102443828341},{"$f":"(V61+AA61+AF61)*'Lookups & OH allocation'!$C$58","v":44.736855192482764},null,{"$f":"SUM(AG61,AH61)","v":44.736855192482764},{"$f":"V61+AA61+AF61+AI61","v":804.27599258607802},{"$f":"IFERROR(VLOOKUP($C61,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D61,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B61,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},{"$f":"IFERROR(W61*AK61,0)","v":32.981999320514049},{"$f":"IFERROR(AD61*AK61,0)","v":82.010400456066279},{"$f":"AL61*AK61","v":20}]
[null,"Temporary Disconnection/Reconnection","Temporary disconnect/reconnect – wasted visit",null,10,20,{"$f":"SUM(E62:F62)","v":30},{"$f":"SUM(E62:F62)*I62","v":60},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I62>=1,IF(I62>=2,VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F62)+VLOOKUP(K62,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F62),VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F62)),0))*(1+(VLOOKUP(L62,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I62>=1,IF(I62>=2,VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E62)+VLOOKUP(K62,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E62),VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E62)),0))*(1+(VLOOKUP(L62,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.709491190704203},{"$f":"(IF(I62>=1,IF(I62>=2,VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G62)+VLOOKUP(K62,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G62),VLOOKUP(J62,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G62)),0))*(1+(VLOOKUP(L62,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":62.128473572112611},"No materials charged",{"$f":"VLOOKUP(P62,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S62>0.01,VLOOKUP(R62,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S62)/60),VLOOKUP(R62,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G62)/60))","v":11.984999999999999},0,{"$f":"SUM(O62,Q62,T62,U62)","v":74.113473572112611},{"$f":"IF(AK62=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL62)","v":19.789199592308432},"Normal",{"$f":"V62*VLOOKUP(X62,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W62,Y62,Z62)","v":19.789199592308432},{"$f":"IF(D62=\"back office only\",0,(H62/60)*'Lookups & OH allocation'!$G$8)","v":35.387881505418889},{"$f":"SUM(AA62,V62,AB62)*'Lookups & OH allocation'!$G$18","v":3.3052828113266566},{"$f":"IF(AK62=0,\"No Volumes\",AO62/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK62)-W62","v":49.206240273639764},null,{"$f":"SUM(AB62:AE62)","v":87.899404590385302},{"$f":"(V62+AA62+AF62)*'Lookups & OH allocation'!$C$58","v":10.708142379758096},null,{"$f":"SUM(AG62,AH62)","v":10.708142379758096},{"$f":"V62+AA62+AF62+AI62","v":192.51022013456446},{"$f":"IFERROR(VLOOKUP($C62,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D62,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B62,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":12},{"$f":"IFERROR(W62*AK62,0)","v":19.789199592308432},{"$f":"IFERROR(AD62*AK62,0)","v":49.206240273639764},{"$f":"AL62*AK62","v":12}]
["X","Basic connection alteration  "]
[null,"Basic connection alteration  ","Connection alteration – overhead single phase",null,40,20,{"$f":"SUM(E64:F64)","v":60},{"$f":"SUM(E64:F64)*I64","v":120},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I64>=1,IF(I64>=2,VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F64)+VLOOKUP(K64,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F64),VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F64)),0))*(1+(VLOOKUP(L64,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I64>=1,IF(I64>=2,VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E64)+VLOOKUP(K64,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E64),VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E64)),0))*(1+(VLOOKUP(L64,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":82.83796476281681},{"$f":"(IF(I64>=1,IF(I64>=2,VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G64)+VLOOKUP(K64,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G64),VLOOKUP(J64,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G64)),0))*(1+(VLOOKUP(L64,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":124.25694714422522},"No materials charged",{"$f":"VLOOKUP(P64,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S64>0.01,VLOOKUP(R64,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S64)/60),VLOOKUP(R64,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G64)/60))","v":23.97},0,{"$f":"SUM(O64,Q64,T64,U64)","v":148.22694714422522},{"$f":"IF(AK64=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL64)","v":21.438299558334133},"Normal",{"$f":"V64*VLOOKUP(X64,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W64,Y64,Z64)","v":21.438299558334133},{"$f":"IF(D64=\"back office only\",0,(H64/60)*'Lookups & OH allocation'!$G$8)","v":70.775763010837778},{"$f":"SUM(AA64,V64,AB64)*'Lookups & OH allocation'!$G$18","v":6.146818215554501},{"$f":"IF(AK64=0,\"No Volumes\",AO64/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK64)-W64","v":53.306760296443073},null,{"$f":"SUM(AB64:AE64)","v":130.22934152283534},{"$f":"(V64+AA64+AF64)*'Lookups & OH allocation'!$C$58","v":17.66379124647575},null,{"$f":"SUM(AG64,AH64)","v":17.66379124647575},{"$f":"V64+AA64+AF64+AI64","v":317.55837947187047},{"$f":"IFERROR(VLOOKUP($C64,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":712},{"$f":"IFERROR(VLOOKUP(D64,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B64,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},{"$f":"IFERROR(W64*AK64,0)","v":15264.069285533902},{"$f":"IFERROR(AD64*AK64,0)","v":37954.413331067466},{"$f":"AL64*AK64","v":9256}]
[null,"Basic connection alteration  ","Connection alteration – overhead multi phase",null,60,20,80,160,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I65>=1,IF(I65>=2,VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F65)+VLOOKUP(K65,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F65),VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F65)),0))*(1+(VLOOKUP(L65,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I65>=1,IF(I65>=2,VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E65)+VLOOKUP(K65,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E65),VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E65)),0))*(1+(VLOOKUP(L65,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":124.25694714422522},{"$f":"(IF(I65>=1,IF(I65>=2,VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G65)+VLOOKUP(K65,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G65),VLOOKUP(J65,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G65)),0))*(1+(VLOOKUP(L65,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":165.67592952563362},"No materials charged",{"$f":"VLOOKUP(P65,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S65>0.01,VLOOKUP(R65,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S65)/60),VLOOKUP(R65,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G65)/60))","v":31.959999999999997},0,197.63592952563363,{"$f":"IF(AK65=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL65)","v":21.438299558334133},"Normal",{"$f":"V65*VLOOKUP(X65,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D65=\"back office only\",0,(H65/60)*'Lookups & OH allocation'!$G$8)","v":94.367684014450361},{"$f":"SUM(AA65,V65,AB65)*'Lookups & OH allocation'!$G$18","v":8.0130692482458628},{"$f":"IF(AK65=0,\"No Volumes\",AO65/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK65)-W65","v":53.306760296443073},null,155.68751355913929,{"$f":"(V65+AA65+AF65)*'Lookups & OH allocation'!$C$58","v":22.073466641679005},null,22.073466641679005,396.83520928478606,{"$f":"IFERROR(VLOOKUP($C65,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":154},{"$f":"IFERROR(VLOOKUP(D65,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B65,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},3301.4981319834565,8209.2410856522329,2002]
[null,"Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground single phase to turret",null,50,20,70,70,1,"Elec Tech",null,"Normal",{"$f":"(IF(I66>=1,IF(I66>=2,VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F66)+VLOOKUP(K66,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F66),VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F66)),0))*(1+(VLOOKUP(L66,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.709491190704203},{"$f":"(IF(I66>=1,IF(I66>=2,VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E66)+VLOOKUP(K66,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E66),VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E66)),0))*(1+(VLOOKUP(L66,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":51.773727976760512},{"$f":"(IF(I66>=1,IF(I66>=2,VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G66)+VLOOKUP(K66,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G66),VLOOKUP(J66,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G66)),0))*(1+(VLOOKUP(L66,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":72.483219167464711},"No materials charged",{"$f":"VLOOKUP(P66,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S66>0.01,VLOOKUP(R66,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S66)/60),VLOOKUP(R66,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G66)/60))","v":27.965},0,100.44821916746471,{"$f":"IF(AK66=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL66)","v":21.438299558334133},"Normal",{"$f":"V66*VLOOKUP(X66,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D66=\"back office only\",0,(H66/60)*'Lookups & OH allocation'!$G$8)","v":41.285861756322042},{"$f":"SUM(AA66,V66,AB66)*'Lookups & OH allocation'!$G$18","v":4.1714637690901561},{"$f":"IF(AK66=0,\"No Volumes\",AO66/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK66)-W66","v":53.306760296443073},null,98.764085821855275,{"$f":"(V66+AA66+AF66)*'Lookups & OH allocation'!$C$58","v":12.996320607856829},null,12.996320607856829,233.64692515551096,{"$f":"IFERROR(VLOOKUP($C66,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP(D66,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B66,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},836.0936827750312,2078.9636515612797,507]
[null,"Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground single phase to pole",null,50,20,{"$f":"SUM(E67:F67)","v":70},{"$f":"SUM(E67:F67)*I67","v":140},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I67>=1,IF(I67>=2,VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F67)+VLOOKUP(K67,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F67),VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F67)),0))*(1+(VLOOKUP(L67,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I67>=1,IF(I67>=2,VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E67)+VLOOKUP(K67,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E67),VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E67)),0))*(1+(VLOOKUP(L67,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":103.54745595352102},{"$f":"(IF(I67>=1,IF(I67>=2,VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G67)+VLOOKUP(K67,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G67),VLOOKUP(J67,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G67)),0))*(1+(VLOOKUP(L67,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":144.96643833492942},"No materials charged",{"$f":"VLOOKUP(P67,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S67>0.01,VLOOKUP(R67,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S67)/60),VLOOKUP(R67,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G67)/60))","v":27.965},0,{"$f":"SUM(O67,Q67,T67,U67)","v":172.93143833492942},{"$f":"IF(AK67=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL67)","v":21.438299558334133},"Normal",{"$f":"V67*VLOOKUP(X67,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W67,Y67,Z67)","v":21.438299558334133},{"$f":"IF(D67=\"back office only\",0,(H67/60)*'Lookups & OH allocation'!$G$8)","v":82.571723512644084},{"$f":"SUM(AA67,V67,AB67)*'Lookups & OH allocation'!$G$18","v":7.0799437319001832},{"$f":"IF(AK67=0,\"No Volumes\",AO67/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK67)-W67","v":53.306760296443073},null,{"$f":"SUM(AB67:AE67)","v":142.95842754098734},{"$f":"(V67+AA67+AF67)*'Lookups & OH allocation'!$C$58","v":19.868628944077376},null,{"$f":"SUM(AG67,AH67)","v":19.868628944077376},{"$f":"V67+AA67+AF67+AI67","v":357.19679437832826},{"$f":"IFERROR(VLOOKUP($C67,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":218},{"$f":"IFERROR(VLOOKUP(D67,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B67,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},{"$f":"IFERROR(W67*AK67,0)","v":4673.5493037168408},{"$f":"IFERROR(AD67*AK67,0)","v":11620.87374462459},{"$f":"AL67*AK67","v":2834}]
[null,"Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground multi phase to turret",null,70,20,90,90,1,"Elec Tech",null,"Normal",{"$f":"(IF(I68>=1,IF(I68>=2,VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F68)+VLOOKUP(K68,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F68),VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F68)),0))*(1+(VLOOKUP(L68,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":20.709491190704203},{"$f":"(IF(I68>=1,IF(I68>=2,VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E68)+VLOOKUP(K68,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E68),VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E68)),0))*(1+(VLOOKUP(L68,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":72.483219167464711},{"$f":"(IF(I68>=1,IF(I68>=2,VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G68)+VLOOKUP(K68,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G68),VLOOKUP(J68,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G68)),0))*(1+(VLOOKUP(L68,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":93.19271035816891},"No materials charged",{"$f":"VLOOKUP(P68,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S68>0.01,VLOOKUP(R68,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S68)/60),VLOOKUP(R68,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G68)/60))","v":35.954999999999998},0,129.14771035816892,{"$f":"IF(AK68=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL68)","v":21.438299558334133},"Normal",{"$f":"V68*VLOOKUP(X68,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D68=\"back office only\",0,(H68/60)*'Lookups & OH allocation'!$G$8)","v":53.081822258128334},{"$f":"SUM(AA68,V68,AB68)*'Lookups & OH allocation'!$G$18","v":5.2067205266929397},{"$f":"IF(AK68=0,\"No Volumes\",AO68/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK68)-W68","v":53.306760296443073},null,111.59530308126435,{"$f":"(V68+AA68+AF68)*'Lookups & OH allocation'!$C$58","v":15.4424793355685},null,15.4424793355685,277.62379233333593,{"$f":"IFERROR(VLOOKUP($C68,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":39},{"$f":"IFERROR(VLOOKUP(D68,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B68,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},836.0936827750312,2078.9636515612797,507]
[null,"Basic connection alteration  ","Connection of new consumer mains to an existing installation – underground multi phase to pole",null,70,20,{"$f":"SUM(E69:F69)","v":90},{"$f":"SUM(E69:F69)*I69","v":180},2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I69>=1,IF(I69>=2,VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F69)+VLOOKUP(K69,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F69),VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F69)),0))*(1+(VLOOKUP(L69,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I69>=1,IF(I69>=2,VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E69)+VLOOKUP(K69,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E69),VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E69)),0))*(1+(VLOOKUP(L69,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":144.96643833492942},{"$f":"(IF(I69>=1,IF(I69>=2,VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G69)+VLOOKUP(K69,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G69),VLOOKUP(J69,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G69)),0))*(1+(VLOOKUP(L69,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":186.38542071633782},"No materials charged",{"$f":"VLOOKUP(P69,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S69>0.01,VLOOKUP(R69,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S69)/60),VLOOKUP(R69,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G69)/60))","v":35.954999999999998},0,{"$f":"SUM(O69,Q69,T69,U69)","v":222.3404207163378},{"$f":"IF(AK69=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL69)","v":21.438299558334133},"Normal",{"$f":"V69*VLOOKUP(X69,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,{"$f":"SUM(W69,Y69,Z69)","v":21.438299558334133},{"$f":"IF(D69=\"back office only\",0,(H69/60)*'Lookups & OH allocation'!$G$8)","v":106.16364451625667},{"$f":"SUM(AA69,V69,AB69)*'Lookups & OH allocation'!$G$18","v":8.9461947645915441},{"$f":"IF(AK69=0,\"No Volumes\",AO69/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK69)-W69","v":53.306760296443073},null,{"$f":"SUM(AB69:AE69)","v":168.41659957729127},{"$f":"(V69+AA69+AF69)*'Lookups & OH allocation'!$C$58","v":24.278304339280631},null,{"$f":"SUM(AG69,AH69)","v":24.278304339280631},{"$f":"V69+AA69+AF69+AI69","v":436.4736241912438},{"$f":"IFERROR(VLOOKUP($C69,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":177},{"$f":"IFERROR(VLOOKUP(D69,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B69,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},{"$f":"IFERROR(W69*AK69,0)","v":3794.5790218251418},{"$f":"IFERROR(AD69*AK69,0)","v":9435.2965724704245},{"$f":"AL69*AK69","v":2301}]
[null,"Basic connection alteration  ","Augment single phase overhead service to multi phase supply",null,95,20,115,230,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I70>=1,IF(I70>=2,VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F70)+VLOOKUP(K70,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F70),VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F70)),0))*(1+(VLOOKUP(L70,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I70>=1,IF(I70>=2,VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E70)+VLOOKUP(K70,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E70),VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E70)),0))*(1+(VLOOKUP(L70,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":196.74016631168993},{"$f":"(IF(I70>=1,IF(I70>=2,VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G70)+VLOOKUP(K70,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G70),VLOOKUP(J70,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G70)),0))*(1+(VLOOKUP(L70,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":238.15914869309833},"multi phase OH service",{"$f":"VLOOKUP(P70,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":241.25},"Truck",null,{"$f":"IF(S70>0.01,VLOOKUP(R70,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S70)/60),VLOOKUP(R70,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G70)/60))","v":45.942500000000003},0,525.35164869309835,{"$f":"IF(AK70=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL70)","v":21.438299558334133},"Normal",{"$f":"V70*VLOOKUP(X70,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D70=\"back office only\",0,(H70/60)*'Lookups & OH allocation'!$G$8)","v":135.65354577077241},{"$f":"SUM(AA70,V70,AB70)*'Lookups & OH allocation'!$G$18","v":17.446508418603667},{"$f":"IF(AK70=0,\"No Volumes\",AO70/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK70)-W70","v":53.306760296443073},null,206.40681448581915,{"$f":"(V70+AA70+AF70)*'Lookups & OH allocation'!$C$58","v":44.363289325224123},null,44.363289325224123,797.56005206247585,{"$f":"IFERROR(VLOOKUP($C70,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP(D70,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B70,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},128.62979735000479,319.84056177865841,78]
[null,"Basic connection alteration  ","Augment multi phase overhead service to single phase supply",null,75,20,95,190,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I71>=1,IF(I71>=2,VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F71)+VLOOKUP(K71,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F71),VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F71)),0))*(1+(VLOOKUP(L71,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I71>=1,IF(I71>=2,VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E71)+VLOOKUP(K71,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E71),VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E71)),0))*(1+(VLOOKUP(L71,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":155.32118393028153},{"$f":"(IF(I71>=1,IF(I71>=2,VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G71)+VLOOKUP(K71,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G71),VLOOKUP(J71,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G71)),0))*(1+(VLOOKUP(L71,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":196.74016631168993},"single phase OH service",{"$f":"VLOOKUP(P71,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":121.62},"Truck",null,{"$f":"IF(S71>0.01,VLOOKUP(R71,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S71)/60),VLOOKUP(R71,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G71)/60))","v":37.952499999999993},0,356.3126663116899,{"$f":"IF(AK71=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL71)","v":21.438299558334133},"Normal",{"$f":"V71*VLOOKUP(X71,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D71=\"back office only\",0,(H71/60)*'Lookups & OH allocation'!$G$8)","v":112.06162476715981},{"$f":"SUM(AA71,V71,AB71)*'Lookups & OH allocation'!$G$18","v":12.521944396779096},{"$f":"IF(AK71=0,\"No Volumes\",AO71/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK71)-W71","v":53.306760296443073},null,177.89032946038196,{"$f":"(V71+AA71+AF71)*'Lookups & OH allocation'!$C$58","v":32.727272294960912},null,32.727272294960912,588.36856762536684,{"$f":"IFERROR(VLOOKUP($C71,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":51},{"$f":"IFERROR(VLOOKUP(D71,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B71,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},1093.3532774750408,2718.644775118597,663]
[null,"Basic connection alteration  ","Augment single phase overhead service to underground supply (turret)",null,55,20,75,150,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I72>=1,IF(I72>=2,VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F72)+VLOOKUP(K72,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F72),VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F72)),0))*(1+(VLOOKUP(L72,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I72>=1,IF(I72>=2,VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E72)+VLOOKUP(K72,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E72),VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E72)),0))*(1+(VLOOKUP(L72,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":113.90220154887312},{"$f":"(IF(I72>=1,IF(I72>=2,VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G72)+VLOOKUP(K72,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G72),VLOOKUP(J72,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G72)),0))*(1+(VLOOKUP(L72,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":155.32118393028153},"single phase UG connect to turret",{"$f":"VLOOKUP(P72,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":1.08},"Truck",null,{"$f":"IF(S72>0.01,VLOOKUP(R72,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S72)/60),VLOOKUP(R72,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G72)/60))","v":29.962499999999999},0,186.36368393028155,{"$f":"IF(AK72=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL72)","v":21.438299558334133},"Normal",{"$f":"V72*VLOOKUP(X72,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D72=\"back office only\",0,(H72/60)*'Lookups & OH allocation'!$G$8)","v":88.469703763547216},{"$f":"SUM(AA72,V72,AB72)*'Lookups & OH allocation'!$G$18","v":7.5741164376469081},{"$f":"IF(AK72=0,\"No Volumes\",AO72/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK72)-W72","v":53.306760296443073},null,149.3505804976372,{"$f":"(V72+AA72+AF72)*'Lookups & OH allocation'!$C$58","v":21.036286018790292},null,21.036286018790292,378.18885000504315,{"$f":"IFERROR(VLOOKUP($C72,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":62},{"$f":"IFERROR(VLOOKUP(D72,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B72,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},1329.1745726167162,3305.0191383794704,806]
[null,"Basic connection alteration  ","Augment multi phase overhead service to underground supply (turret)",null,75,20,95,190,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I73>=1,IF(I73>=2,VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F73)+VLOOKUP(K73,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F73),VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F73)),0))*(1+(VLOOKUP(L73,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I73>=1,IF(I73>=2,VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E73)+VLOOKUP(K73,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E73),VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E73)),0))*(1+(VLOOKUP(L73,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":155.32118393028153},{"$f":"(IF(I73>=1,IF(I73>=2,VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G73)+VLOOKUP(K73,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G73),VLOOKUP(J73,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G73)),0))*(1+(VLOOKUP(L73,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":196.74016631168993},"single phase UG connect to turret",{"$f":"VLOOKUP(P73,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":1.08},"Truck",null,{"$f":"IF(S73>0.01,VLOOKUP(R73,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S73)/60),VLOOKUP(R73,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G73)/60))","v":37.952499999999993},0,235.77266631168993,{"$f":"IF(AK73=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL73)","v":21.438299558334133},"Normal",{"$f":"V73*VLOOKUP(X73,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D73=\"back office only\",0,(H73/60)*'Lookups & OH allocation'!$G$8)","v":112.06162476715981},{"$f":"SUM(AA73,V73,AB73)*'Lookups & OH allocation'!$G$18","v":9.4403674703382698},{"$f":"IF(AK73=0,\"No Volumes\",AO73/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK73)-W73","v":53.306760296443073},null,174.80875253394117,{"$f":"(V73+AA73+AF73)*'Lookups & OH allocation'!$C$58","v":25.445961413993551},null,25.445961413993551,457.46567981795874,{"$f":"IFERROR(VLOOKUP($C73,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":35},{"$f":"IFERROR(VLOOKUP(D73,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B73,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},750.34048454169465,1865.7366103755076,455]
[null,"Basic connection alteration  ","Augment single phase overhead service to underground supply (pole)",null,75,20,95,190,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I74>=1,IF(I74>=2,VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F74)+VLOOKUP(K74,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F74),VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F74)),0))*(1+(VLOOKUP(L74,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I74>=1,IF(I74>=2,VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E74)+VLOOKUP(K74,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E74),VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E74)),0))*(1+(VLOOKUP(L74,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":155.32118393028153},{"$f":"(IF(I74>=1,IF(I74>=2,VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G74)+VLOOKUP(K74,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G74),VLOOKUP(J74,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G74)),0))*(1+(VLOOKUP(L74,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":196.74016631168993},"single phase UG service - pole",{"$f":"VLOOKUP(P74,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":7.48},"Truck",null,{"$f":"IF(S74>0.01,VLOOKUP(R74,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S74)/60),VLOOKUP(R74,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G74)/60))","v":37.952499999999993},0,242.17266631168991,{"$f":"IF(AK74=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL74)","v":21.438299558334133},"Normal",{"$f":"V74*VLOOKUP(X74,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D74=\"back office only\",0,(H74/60)*'Lookups & OH allocation'!$G$8)","v":112.06162476715981},{"$f":"SUM(AA74,V74,AB74)*'Lookups & OH allocation'!$G$18","v":9.6039819744798098},{"$f":"IF(AK74=0,\"No Volumes\",AO74/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK74)-W74","v":53.306760296443073},null,174.97236703808269,{"$f":"(V74+AA74+AF74)*'Lookups & OH allocation'!$C$58","v":25.832558308287489},null,25.832558308287489,464.41589121639424,{"$f":"IFERROR(VLOOKUP($C74,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP(D74,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B74,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},85.753198233336533,213.22704118577229,52]
[null,"Basic connection alteration  ","Augment multi phase overhead service to underground supply (pole)",null,95,20,115,230,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I75>=1,IF(I75>=2,VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F75)+VLOOKUP(K75,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F75),VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F75)),0))*(1+(VLOOKUP(L75,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I75>=1,IF(I75>=2,VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E75)+VLOOKUP(K75,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E75),VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E75)),0))*(1+(VLOOKUP(L75,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":196.74016631168993},{"$f":"(IF(I75>=1,IF(I75>=2,VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G75)+VLOOKUP(K75,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G75),VLOOKUP(J75,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G75)),0))*(1+(VLOOKUP(L75,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":238.15914869309833},"multi phase UG service - pole",{"$f":"VLOOKUP(P75,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":22.45},"Truck",null,{"$f":"IF(S75>0.01,VLOOKUP(R75,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S75)/60),VLOOKUP(R75,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G75)/60))","v":45.942500000000003},0,306.55164869309834,{"$f":"IF(AK75=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL75)","v":21.438299558334133},"Normal",{"$f":"V75*VLOOKUP(X75,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D75=\"back office only\",0,(H75/60)*'Lookups & OH allocation'!$G$8)","v":135.65354577077241},{"$f":"SUM(AA75,V75,AB75)*'Lookups & OH allocation'!$G$18","v":11.852937558264745},{"$f":"IF(AK75=0,\"No Volumes\",AO75/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK75)-W75","v":53.306760296443073},null,200.81324362548025,{"$f":"(V75+AA75+AF75)*'Lookups & OH allocation'!$C$58","v":31.14650800155016},null,31.14650800155016,559.94969987846287,{"$f":"IFERROR(VLOOKUP($C75,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":3},{"$f":"IFERROR(VLOOKUP(D75,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B75,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},64.314898675002397,159.92028088932921,39]
[null,"Basic connection alteration  ","Basic connection alteration – after hours","after hours",95,60,155,310,2,"Elec Tech AH","Elec Tech AH","Normal",{"$f":"(IF(I76>=1,IF(I76>=2,VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F76)+VLOOKUP(K76,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F76),VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F76)),0))*(1+(VLOOKUP(L76,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":207.50910173085612},{"$f":"(IF(I76>=1,IF(I76>=2,VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E76)+VLOOKUP(K76,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E76),VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E76)),0))*(1+(VLOOKUP(L76,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":328.5560777405222},{"$f":"(IF(I76>=1,IF(I76>=2,VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G76)+VLOOKUP(K76,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G76),VLOOKUP(J76,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G76)),0))*(1+(VLOOKUP(L76,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":536.06517947137831},"No materials charged",{"$f":"VLOOKUP(P76,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S76>0.01,VLOOKUP(R76,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S76)/60),VLOOKUP(R76,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G76)/60))","v":61.922499999999999},0,597.98767947137833,{"$f":"IF(AK76=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL76)","v":32.981999320514049},"After Hours",{"$f":"V76*VLOOKUP(X76,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":29.899383973568916},null,62.881383294082966,{"$f":"IF(D76=\"back office only\",0,(H76/60)*'Lookups & OH allocation'!$G$8)","v":182.83738777799761},{"$f":"SUM(AA76,V76,AB76)*'Lookups & OH allocation'!$G$18","v":21.569158210419882},{"$f":"IF(AK76=0,\"No Volumes\",AO76/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK76)-W76","v":82.010400456066279},null,286.41694644448376,{"$f":"(V76+AA76+AF76)*'Lookups & OH allocation'!$C$58","v":55.795145942465766},null,55.795145942465766,1003.0811551524108,{"$f":"IFERROR(VLOOKUP($C76,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D76,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B76,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":20},32.981999320514049,82.010400456066279,20]
[null,"Basic connection alteration  ","Basic connection wasted visit",null,7.5,20,27.5,55,2,"Elec Tech","Elec Tech","Normal",{"$f":"(IF(I77>=1,IF(I77>=2,VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F77)+VLOOKUP(K77,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F77),VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(F77)),0))*(1+(VLOOKUP(L77,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":41.418982381408405},{"$f":"(IF(I77>=1,IF(I77>=2,VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E77)+VLOOKUP(K77,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E77),VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(E77)),0))*(1+(VLOOKUP(L77,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":15.532118393028153},{"$f":"(IF(I77>=1,IF(I77>=2,VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G77)+VLOOKUP(K77,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G77),VLOOKUP(J77,'Salary Calculation'!$A$12:$G$15,7,FALSE)/60*(G77)),0))*(1+(VLOOKUP(L77,'Lookups & OH allocation'!$B$43:$C$48,2,FALSE)))","v":56.951100774436561},"No materials charged",{"$f":"VLOOKUP(P77,'Lookups & OH allocation'!$B$121:$C$133,2,FALSE)","v":0},"Truck",null,{"$f":"IF(S77>0.01,VLOOKUP(R77,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((S77)/60),VLOOKUP(R77,'Lookups & OH allocation'!$K$4:$L$8,2,FALSE)*((G77)/60))","v":10.986249999999998},0,67.937350774436567,{"$f":"IF(AK77=0,\"No Volumes\",'Lookups & OH allocation'!$C$83/60*'Cost buildup Yr5'!AL77)","v":21.438299558334133},"Normal",{"$f":"V77*VLOOKUP(X77,'Lookups & OH allocation'!$B$51:$C$55,2,FALSE)","v":0},null,21.438299558334133,{"$f":"IF(D77=\"back office only\",0,(H77/60)*'Lookups & OH allocation'!$G$8)","v":32.438891379967316},{"$f":"SUM(AA77,V77,AB77)*'Lookups & OH allocation'!$G$18","v":3.1141602874310372},{"$f":"IF(AK77=0,\"No Volumes\",AO77/'Lookups & OH allocation'!$G$22*'Lookups & OH allocation'!$G$21/AK77)-W77","v":53.306760296443073},null,88.859811963841423,{"$f":"(V77+AA77+AF77)*'Lookups & OH allocation'!$C$58","v":10.498068729270454},null,10.498068729270454,188.73353102588257,{"$f":"IFERROR(VLOOKUP($C77,'Volumes - Report Summary'!$A:$I,MATCH(AO$2,'Volumes - Report Summary'!$A$6:$I$6,0),FALSE),0)","v":1},{"$f":"IFERROR(VLOOKUP(D77,'Back Office Time'!$B$5:$G$20,4,FALSE),VLOOKUP(B77,'Back Office Time'!$B$5:$G$20,4,FALSE))","v":13},21.438299558334133,53.306760296443073,13]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M5:M77)","v":3503.0104349076182},{"$f":"SUM(N5:N77)","v":6723.3078016359977},{"$f":"SUM(O5:O77)","v":10226.318236543611}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O79-N79-M79<=0.1,\"TRUE\",\"FALSE\")","v":"TRUE"}]

{"sheet":"Volumes - Report Summary","index":14,"n_rows":137,"n_cols":14,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,"KEY"]
["Received from the Market Support, they have looked at the fees which have been logged in their system to form forecasts figure.",null,null,null,null,null,null,null,"Original Numbers"]
["Connections volumes from POW, split based on actual applications for 2016-17",null,null,null,null,null,null,null,"Split Numbers"]
[null,null,null,null,null,null,null,null,"Supervision allocation"]
[]
[null,"Split","2019-20","2020-21","2021-22","2022-23","2023-24"]
[]
["De-energistion, re-energisation and special reads",null,{"$f":"SUM(C9:C18)","v":57900},{"$f":"SUM(D9:D18)","v":55700},53500,51300,49100]
["Site visit - no appointment",null,{"$f":"52485+25+3502-1500","v":54512},{"$f":"50430+3502-1500","v":52432},{"$f":"48349+3502-1500","v":50351},{"$f":"46270+3502-1500","v":48272},{"$f":"44190+3502-1500","v":46192}]
["Site visit - non-scheduled visit",null,954,918,882,845,809]
["Site visit - same day premium service",null,225,225,225,225,225]
["Site visit - after hours",null,1,1,1,1,1]
["Site visit - credit actions or site issues",null,1973,1898,1823,1747,1672]
["Site visit – current transformer (CT) metering",null,5,5,5,5,5]
["Transfer of retailer",null,0,0,0,0,0]
["Site visit – credit actions pillar box/pole top",null,219,210,202,194,185]
["Site visit – pillar box/pole top",null,10,10,10,10,10]
["Site visit -  pillar box/pole top Wasted Visit",null,1,1,1,1,1]
["Meter test",null,{"$f":"SUM(C20:C24)","v":27},{"$f":"SUM(D20:D24)","v":27},27,27,27]
["Meter test - single phase",null,17,17,17,17,17]
["Meter test - multi phase",null,4,4,4,4,4]
["Meter test – current transformer (CT)",null,4,4,4,4,4]
["Meter test - after hours",null,1,1,1,1,1]
["Meter test - wasted visit",null,1,1,1,1,1]
["Supply abolishment",null,{"$f":"SUM(C26:C28)","v":361},{"$f":"SUM(D26:D28)","v":361},361,361,361]
["Remove service & meters",null,336,336,336,336,336]
["Supply abolishment - after hours",null,1,1,1,1,1]
["Supply abolishment - wasted visit",null,24,24,24,24,24]
["Tee-up",null,{"$f":"SUM(C30:C33)","v":3502},{"$f":"SUM(D30:D33)","v":3502},3502,3502,3502]
["Tee-up/Appointment ",null,3300,3300,3300,3300,3300]
["Tee-up/Appointment – after hours",null,1,1,1,1,1]
["Tee-up/Appointment – no truck – after hours",null,1,1,1,1,1]
["Tee-up/Appointment – wasted visit",null,200,200,200,200,200]
["Miscellaneous services",null,{"$f":"SUM(C35:C50)","v":40},{"$f":"SUM(D35:D50)","v":40},{"$f":"SUM(E35:E50)","v":40},{"$f":"SUM(F35:F50)","v":40},{"$f":"SUM(G35:G50)","v":40}]
["Open turret",null,3,3,3,3,3]
["Data download",null,3,3,3,3,3]
["Alteration to unmetered supply",null,3,3,3,3,3]
["Meter Relocation",null,3,3,3,3,3]
["Tiger tails - standard single/multi phase",null,3,3,3,3,3]
["Tiger tails - scaffolding single phase",null,3,3,3,3,3]
["Tiger tails - scaffolding multi phase",null,3,3,3,3,3]
["Miscellaneous service",null,6,6,6,6,6]
["Miscellaneous service – after hours",null,3,3,3,3,3]
["Miscellaneous service – wasted visit",null,3,3,3,3,3]
["Administration",null,2,2,2,2,2]
["Statutory right - access prevented",null,1,1,1,1,1]
["Tariff change",null,1,1,1,1,1]
["Emergency maintenance contestable meters",null,1,1,1,1,1]
["Emergency maintenance contestable meters - after hours",null,1,1,1,1,1]
["Meter recovery and disposal",null,1,1,1,1,1]
[]
[null,{"$f":"3000-40","v":2960}]
["Overhead service, single span - single phase",0.10783657066309445,{"$f":"ROUND($B$52*$B53,0)","v":319},{"$f":"ROUND($B$52*$B53,0)","v":319},319,319,319]
["Overhead service, single span - multi phase",3.7173476222371063E-2,{"$f":"ROUND($B$52*$B54,0)","v":110},110,110,110,110]
["Underground service in turret/cabinet - single phase ",0.56396517079705288,{"$f":"ROUND($B$52*$B55,0)","v":1669},1669,1669,1669,1669]
["Underground service in turret/cabinet - multi phase ",0.11219022103148024,332,332,332,332,332]
["Underground service with pole mounted fuse - single phase",0.12793034159410582,379,379,379,379,379]
["Underground service with pole mounted fuse - multi phase",5.0904219691895514E-2,151,151,151,151,151]
["Augment multi phase overhead service to single phase supply",3.4040178571428568E-2,{"$f":"ROUND($B$68*$B59,0)","v":51},{"$f":"ROUND($B$68*$B59,0)","v":51},51,51,51]
["Augment single phase overhead service to multi phase supply",3.90625E-3,{"$f":"ROUND($B$68*$B60,0)","v":6},6,6,6,6]
["Augment single phase overhead service to underground supply (turret)",4.1294642857142856E-2,{"$f":"ROUND($B$68*$B61,0)","v":62},62,62,62,62]
["Augment multi phase overhead service to underground supply (turret)",2.34375E-2,35,35,35,35,35]
["Augment single phase overhead service to underground supply (pole)",2.7901785714285715E-3,4,4,4,4,4]
["Augment multi phase overhead service to underground supply (pole)",1.6741071428571428E-3,3,3,3,3,3]
["Disconnect/reconnect overhead service for facia repairs - single phase",null,20,20,20,20,20]
["Disconnect/reconnect overhead service for facia repairs - multi phase",null,20,20,20,20,20]
["Creation of a NMI",null,1,1,1,1,1]
[null,1500]
["Connection alteration – overhead single phase",0.47488839285714285,{"$f":"ROUND($B$68*$B69,0)","v":712},{"$f":"ROUND($B$68*$B69,0)","v":712},712,712,712]
["Connection alteration – overhead multi phase",0.10267857142857142,{"$f":"ROUND($B$68*B70,0)","v":154},154,154,154,154]
["Connection of new consumer mains to an existing installation – underground single phase to turret",2.5669642857142856E-2,39,39,39,39,39]
["Connection of new consumer mains to an existing installation – underground single phase to pole",0.14508928571428573,218,218,218,218,218]
["Connection of new consumer mains to an existing installation – underground multi phase to turret",2.6227678571428572E-2,39,39,39,39,39]
["Connection of new consumer mains to an existing installation – underground multi phase to pole",0.11830357142857142,177,177,177,177,177]
["Basic connection – after hours",null,1,1,1,1,1]
["Basic connection wasted visit",null,1,1,1,1,1]
["Connection establishment - wasted visit",null,1,1,1,1,1]
["Basic connection alteration – after hours",null,1,1,1,1,1]
["Basic connection wasted visit",null,1,1,1,1,1]
["Temporary disconnect/reconnect – retailer requested outage",null,1,1,1,1,1]
["Temporary disconnect/reconnect – after hours",null,1,1,1,1,1]
["Temporary disconnect/reconnect – wasted visit",null,1,1,1,1,1]
[]
[null,null,{"$f":"SUM(C53:C83)+SUM(C35:C50)+SUM(C30:C33)+SUM(C26:C28)+SUM(C20:C24)+SUM(C9:C18)","v":66339},{"$f":"SUM(D53:D83)+SUM(D35:D50)+SUM(D30:D33)+SUM(D26:D28)+SUM(D20:D24)+SUM(D9:D18)","v":64139},{"$f":"SUM(E53:E83)+SUM(E35:E50)+SUM(E30:E33)+SUM(E26:E28)+SUM(E20:E24)+SUM(E9:E18)","v":61939},{"$f":"SUM(F53:F83)+SUM(F35:F50)+SUM(F30:F33)+SUM(F26:F28)+SUM(F20:F24)+SUM(F9:F18)","v":59739},{"$f":"SUM(G53:G83)+SUM(G35:G50)+SUM(G30:G33)+SUM(G26:G28)+SUM(G20:G24)+SUM(G9:G18)","v":57539}]
[]
[]
["De-ens, re ens and bais site visit - As per POW",null,59400,57200,55000,52800,50600]
["Site visit - no appointment",null,56008,{"$f":"50426+3502","v":53928},{"$f":"48345+3502","v":51847},{"$f":"46266+3502","v":49768},{"$f":"44186+3502","v":47688}]
["Site visit - non-scheduled visit",null,954,918,882,845,809]
["Site visit - same day premium service",null,225,225,225,225,225]
["Site visit - after hours",null,5,5,5,5,5]
["Site visit - credit actions or site issues",null,1973,1898,1823,1747,1672]
["Site visit – current transformer (CT) metering",null,5,5,5,5,5]
["Transfer of retailer",null,0,0,0,0,0]
["Site visit – credit actions pillar box/pole top",null,219,210,202,194,185]
["Site visit – pillar box/pole top",null,10,10,10,10,10]
["Site visit -  pillar box/pole top Wasted Visit",null,1,1,1,1,1]
["Tee-up/Appointment ",null,3300,3300,3300,3300,3300]
["Tee-up/Appointment – after hours",null,1,1,1,1,1]
["Tee-up/Appointment – no truck – after hours",null,1,1,1,1,1]
["Tee-up/Appointment – wasted visit",null,200,200,200,200,200]
[]
["variance",null,{"$f":"C87-SUM(C88:C102)","v":-3502},{"$f":"D87-SUM(D88:D102)","v":-3502},{"$f":"E87-SUM(E88:E102)","v":-3502},{"$f":"F87-SUM(F88:F102)","v":-3502},{"$f":"G87-SUM(G88:G102)","v":-3502}]
["Supply  abolishment - As per POW",null,360,360,360,360,360,"tee ups are charged in addition to the actual service charged so not estimated in the POW"]
["Remove service & meters",null,334,334,334,334,334]
["Supply abolishment - after hours",null,1,1,1,1,1,null,"RIN Sub Sub Category","Work Category Description","Work Category Code","Project Title","POW Year","Volume"]
["Supply abolishment - wasted visit",null,25,25,25,25,25,null,"Alternative Control Fee based Services","Connections & Reconnections","SOSCR","De-energisation & Re-energisation and Basic Site Visit","2019/20",59400]
["variance",null,{"$f":"C104-SUM(C105:C107)","v":0},{"$f":"D104-SUM(D105:D107)","v":0},0,0,0,null,"Alternative Control Fee based Services","Connections & Reconnections","SOSCR","De-energisation & Re-energisation and Basic Site Visit","2020/21",57200]
["Miscellaneous - As per POW",null,40,40,40,40,40,null,"Alternative Control Fee based Services","Connections & Reconnections","SOSCR","De-energisation & Re-energisation and Basic Site Visit","2021/22",55000]
["Open turret",null,3,3,3,3,3,null,"Alternative Control Fee based Services","Connections & Reconnections","SOSCR","De-energisation & Re-energisation and Basic Site Visit","2022/23",52800]
["Data download",null,3,3,3,3,3,null,"Alternative Control Fee based Services","Connections & Reconnections","SOSCR","De-energisation & Re-energisation and Basic Site Visit","2023/24",50600]
["Alteration to unmetered supply",null,3,3,3,3,3,null,"Alternative Control Fee based Services","Retailer Requested Work","RQRCM","Meter Test - Retailer requested","2019/20",25]
["Meter Relocation",null,3,3,3,3,3,null,"Alternative Control Fee based Services","Retailer Requested Work","RQRCM","Meter Test - Retailer requested","2020/21",25]
["Tiger tails - standard single/multi phase",null,3,3,3,3,3,null,"Alternative Control Fee based Services","Retailer Requested Work","RQRCM","Meter Test - Retailer requested","2021/22",25]
["Tiger tails - scaffolding single phase",null,3,3,3,3,3,null,"Alternative Control Fee based Services","Retailer Requested Work","RQRCM","Meter Test - Retailer requested","2022/23",25]
["Tiger tails - scaffolding multi phase",null,3,3,3,3,3,null,"Alternative Control Fee based Services","Retailer Requested Work","RQRCM","Meter Test - Retailer requested","2023/24",25]
["Miscellaneous service",null,6,6,6,6,6,null,"Alternative Control Fee based Services","Supply abolishment Opex","FBOSA","Supply abolishment","2019/20",360]
["Miscellaneous service – after hours",null,3,3,3,3,3,null,"Alternative Control Fee based Services","Supply abolishment Opex","FBOSA","Supply abolishment","2020/21",360]
["Miscellaneous service – wasted visit",null,3,3,3,3,3,null,"Alternative Control Fee based Services","Supply abolishment Opex","FBOSA","Supply abolishment","2021/22",360]
["Administration",null,2,2,2,2,2,null,"Alternative Control Fee based Services","Supply abolishment Opex","FBOSA","Supply abolishment","2022/23",360]
["Statutory right - access prevented",null,1,1,1,1,1,null,"Alternative Control Fee based Services","Supply abolishment Opex","FBOSA","Supply abolishment","2023/24",360]
["Tariff change",null,1,1,1,1,1,null,"Alternative Control Fee based Services","Miscellaneous services Opex","FBOMS","Miscellaneous services","2019/20",40]
["Emergency maintenance contestable meters",null,1,1,1,1,1,null,"Alternative Control Fee based Services","Miscellaneous services Opex","FBOMS","Miscellaneous services","2020/21",40]
["Emergency maintenance contestable meters - after hours",null,1,1,1,1,1,null,"Alternative Control Fee based Services","Miscellaneous services Opex","FBOMS","Miscellaneous services","2021/22",40]
["Meter recovery and disposal",null,1,1,1,1,1,null,"Alternative Control Fee based Services","Miscellaneous services Opex","FBOMS","Miscellaneous services","2022/23",40]
["variance",null,{"$f":"C109-SUM(C110:C125)","v":0},{"$f":"D109-SUM(D110:D125)","v":0},{"$f":"E109-SUM(E110:E125)","v":0},{"$f":"F109-SUM(F110:F125)","v":0},{"$f":"G109-SUM(G110:G125)","v":0},null,"Alternative Control Fee based Services","Miscellaneous services Opex","FBOMS","Miscellaneous services","2023/24",40]
["Meter test",null,25,25,25,25,25,null,"Alternative Control Fee based Services","Truck tee-up Opex","FBOTE","Truck tee-up Opex","2019/20",0]
["Install service connections (New installations) - As per POW",null,3000,3000,3000,3000,3000,null,"Alternative Control Fee based Services","Truck tee-up Opex","FBOTE","Truck tee-up Opex","2020/21",0]
[null,null,null,null,null,null,null,null,"Alternative Control Fee based Services","Truck tee-up Opex","FBOTE","Truck tee-up Opex","2021/22",0]
[null,null,null,null,null,null,null,null,"Alternative Control Fee based Services","Truck tee-up Opex","FBOTE","Truck tee-up Opex","2022/23",0]
["Total volumes (as per POW)",null,{"$f":"$N$107+$N$112+$N$117+$N$122+$N$132+$N$127","v":62825},{"$f":"$N$108+$N$113+$N$118+$N$123+$N$133+$N$128","v":60625},{"$f":"$N$109+$N$114+$N$119+$N$124+$N$134+$N$129","v":58425},{"$f":"$N$110+$N$115+$N$120+$N$125+$N$135+$N$130","v":56225},{"$f":"$N$111+$N$116+$N$121+$N$126+$N$136+$N$131","v":54025},null,"Alternative Control Fee based Services","Truck tee-up Opex","FBOTE","Truck tee-up Opex","2023/24",0]
["Total volumes (as per allocations)",null,{"$f":"C84","v":66339},{"$f":"D84","v":64139},{"$f":"E84","v":61939},{"$f":"F84","v":59739},{"$f":"G84","v":57539},null,"Alternative Control Fee based Services","Install Service Connections (New Installations)","SCNEW","Install LV Service Connections (New Installations)","2019/20",3000]
[null,null,{"$f":"C131-C132","v":-3514},{"$f":"D131-D132","v":-3514},-3514,-3514,-3514,null,"Alternative Control Fee based Services","Install Service Connections (New Installations)","SCNEW","Install LV Service Connections (New Installations)","2020/21",3000]
["Comprises",null,null,null,null,null,null,null,"Alternative Control Fee based Services","Install Service Connections (New Installations)","SCNEW","Install LV Service Connections (New Installations)","2021/22",3000]
["explained variance - t ups",null,3500,3500,3500,3500,3500,null,"Alternative Control Fee based Services","Install Service Connections (New Installations)","SCNEW","Install LV Service Connections (New Installations)","2022/23",3000]
["administation volume",null,14,14,14,14,14,null,"Alternative Control Fee based Services","Install Service Connections (New Installations)","SCNEW","Install LV Service Connections (New Installations)","2023/24",3000]
[null,null,{"$f":"C132-C135-C136","v":62825},{"$f":"D132-D135-D136","v":60625},{"$f":"E132-E135-E136","v":58425},{"$f":"F132-F135-F136","v":56225},{"$f":"G132-G135-G136","v":54025},null,null,null,null,null,null,{"$f":"SUM(N107:N136)","v":292125}]

{"sheet":"Lookups & OH allocation","index":15,"n_rows":133,"n_cols":12,"rows_kept":133,"cut":false,"hidden":false,"merged":[[128,1,128,2],[109,1,109,2],[75,1,76,2],[111,4,112,5],[109,4,109,5],[60,1,60,2],[73,1,74,2],[61,1,62,2],[67,1,68,2],[119,1,119,2]]}
[null,"The below CAM links have been used to calculate a works and services hourly rate as well as the shared services % of total spend."]
[null,"$2016/17"]
[null,"Alternative controls","2019-20","2020-21","2021-22","2022-23","2023-24","Average"]
[null,"Total expenditure (internal WSD overheads)",1320094.0566808961,1307165.8484609812,1314482.5494814981,1268327.6194712427,1254004.9690260238,{"$f":"SUM(C4:G4)","v":6464075.0431206413},null,null,"Vehicle Type","2016/17"]
[]
[null,"Hours",38632,37881,37098,36284,35436,{"$f":"SUM(C6:G6)","v":185331},null,null,"Truck",23.97]
[null,null,null,null,null,null,null,null,null,null,"Ute/Utility",7.44]
[null,null,{"$f":"C4/C6","v":34.170999603460757},{"$f":"D4/D6","v":34.507163181040127},{"$f":"E4/E6","v":35.432706600935312},34.955562216713773,35.387881505418889,34.878541868983824,"Rate per hour",null,"None",0]
[]
[null,"Calculation","Shared Services overheads % expenditure"]
[null,"Alternative Services OPEX",9611175.4913579486,9563119.6139011551,9467488.4177621473,9372813.5335845239,9279085.3982486799,{"$f":"SUM(C11:G11)","v":47293682.454854451}]
[null,"Alternative Services CAPEX",0,0,0,0,0,{"$f":"SUM(C12:G12)","v":0}]
[null,"Less direct supervision",{"$f":"-C21","v":-2750773.4423954999},{"$f":"-D21","v":-2750773.4423954999},-2750773.4423954999,-2750773.4423954999,-2750773.4423954999,{"$f":"SUM(C13:G13)","v":-13753867.2119775}]
[null,null,{"$f":"SUM(C11:C13)","v":6860402.0489624487},{"$f":"SUM(D11:D13)","v":6812346.1715056552},6716714.9753666474,6622040.091189024,6528311.95585318,33539815.242876951]
[]
[null,"TOTAL Expenditure",268833961.46032763,260836569.71217275,245206317.70843238,256080098.37528384,255363647.23090833,{"$f":"SUM(C16:G16)","v":1286320594.4871249}]
[]
[null,"Rate of total spend",{"$f":"C14/C16","v":2.5519104847081801E-2},{"$f":"D14/D16","v":2.6117297045513691E-2},2.739209592206876E-2,2.5859253152443203E-2,2.5564766272115711E-2,2.6074227052432269E-2]
[]
[null,"Direct Supervision"]
[null,"Cost (Market Support)",2750773.4423954999,2750773.4423954999,2750773.4423954999,2750773.4423954999,2750773.4423954999]
[null,"Total Task Time (Customer Group)",{"$f":"SUM('Cost buildup Yr1'!$AO$5:$AO$77)","v":548827},{"$f":"SUM('Cost buildup Yr2'!$AO$5:$AO$77)","v":531227},{"$f":"SUM('Cost buildup Yr3'!$AO$5:$AO$77)","v":513627},{"$f":"SUM('Cost buildup Yr4'!$AO$5:$AO$77)","v":496027},{"$f":"SUM('Cost buildup Yr5'!$AO$5:$AO$77)","v":478427}]
[]
[null,"Reconciliation of overhead recovery"]
[]
[null,{"$f":"\"Recover via \"&'Cost buildup Yr1'!W3","v":"Recover via Supervision & Customer Team"},{"$f":"'Cost buildup Yr1'!$AM$2","v":905070.58705398801},{"$f":"'Cost buildup Yr2'!$AM$2","v":876046.42765193572},{"$f":"'Cost buildup Yr3'!$AM$2","v":847022.26824988332},{"$f":"'Cost buildup Yr4'!$AM$2","v":817998.10884783079},{"$f":"'Cost buildup Yr5'!$AM$2","v":788973.94944577862}]
[null,"Under Recovery",{"$f":"C21-C26","v":1845702.8553415118},{"$f":"D21-D26","v":1874727.0147435642},1903751.1741456166,1932775.333547669,1961799.4929497214]
[null,"Recover via CAM  Overheads",{"$f":"'Cost buildup Yr1'!$AN$2","v":1845702.8553415132},{"$f":"'Cost buildup Yr2'!$AN$2","v":1874727.0147435658},{"$f":"'Cost buildup Yr3'!$AN$2","v":1903751.1741456173},{"$f":"'Cost buildup Yr4'!$AN$2","v":1932775.3335476674},{"$f":"'Cost buildup Yr5'!$AN$2","v":1961799.4929497219}]
[null,"Check Total Recovery",{"$f":"C21-C26-C28","v":0},{"$f":"D21-D26-D28","v":0},0,0,0]
[]
[null,"Volumes",{"$f":"'Cost buildup Yr1'!$AK$2","v":66338},{"$f":"'Cost buildup Yr2'!$AK$2","v":64138},{"$f":"'Cost buildup Yr3'!$AK$2","v":61938},{"$f":"'Cost buildup Yr4'!$AK$2","v":59738},{"$f":"'Cost buildup Yr5'!$AK$2","v":57538}]
[]
[]
[null,"Skill Set Hourly Rate Summary"]
[null,"Skill Sets","Hourly Rate"]
[null,"Elec Tech",{"$f":"'Salary Calculation'!C12","v":60.925527593346018}]
[null,"Elec Tech AH",{"$f":"'Salary Calculation'!C13","v":101.74563108088785}]
[null,"Linesman",{"$f":"'Salary Calculation'!C14","v":57.665504264319921}]
[null,"Market Support Officer",50]
[null,"General Administration",{"$f":"'Salary Calculation'!C15","v":66.58239850463201}]
[]
[null,"Gross Up Labour costs"]
[null,"Normal",0]
[null,"Scheduled Visit",0]
[null,"Non-scheduled Visit",0]
[null,"Same Day Premium",0]
[null,"After Hours",0]
[]
[]
[null,"Gross Up Task costs"]
[null,"Normal",0]
[null,"Scheduled Visit",0]
[null,"Non-scheduled Visit",{"$f":"B96","v":0.1}]
[null,"Same Day Premium",{"$f":"B101","v":0.15000000000000002}]
[null,"After Hours",{"$f":"B106","v":0.05}]
[]
[]
[null,"Margin",{"$f":"'Master Data'!C24","v":5.8900000000000001E-2}]
[]
[]
[null,"Services Performed in overtime"]
[null,"Non Scheduled services @ overtime rate +75%"]
[]
[null,{"$f":"100%-C64","v":0.95},{"$f":"'Service Order Summary'!F8","v":0.05}]
[null,1,1.75]
[null,null,{"$f":"SUMPRODUCT(B64:C64,B65:C65)-1","v":3.7499999999999867E-2}]
[]
[null,"Premium services @ overtime rate +75%"]
[]
[null,{"$f":"100%-C70","v":0.9},{"$f":"'Service Order Summary'!F11","v":0.1}]
[null,1,1.75]
[null,null,{"$f":"SUMPRODUCT(B70:C70,B71:C71)-1","v":7.4999999999999956E-2}]
[]
[null,"Non BAU Services Performed by higher qualified staff"]
[]
[null,"15% of services performed by higher qualified staff (higher Paid)"]
[]
[null,{"$f":"100%-C78","v":0.85},0.15]
[null,1,{"$f":"B79+D117","v":1.25}]
[null,null,{"$f":"SUMPRODUCT(B78:C78,B79:C79)-1","v":3.7500000000000089E-2}]
[]
[]
[null,"AER Admin maximum total labour rate",98.945997961542162]
[]
[null,"After hours labour escalator",0.75]
[]
[]
[null,"After hour penalty rates"]
[null,1.5,"first two hours Mo-Fr"]
[null,2,"weekends, PH, after first two hours Mo-Fr"]
[null,{"$f":"((B89*2)+(B90*2))/4","v":1.75},"Average per hour rate for 4 hour call out"]
[]
[]
[null,"Non Scheduled"]
[null,{"$f":"C80+C66","v":7.4999999999999956E-2}]
[null,{"$f":"CEILING(B95,0.05)","v":0.1}]
[]
[]
[null,"Same Day Premium"]
[null,{"$f":"C80+C72","v":0.11250000000000004}]
[null,{"$f":"CEILING(B100,0.05)","v":0.15000000000000002}]
[]
[]
[null,"After Hours"]
[null,{"$f":"C80","v":3.7500000000000089E-2}]
[null,{"$f":"CEILING(B105,0.05)","v":0.05}]
[]
[]
[]
[null,{"$f":"B36","v":"Elec Tech"},null,{"$f":"C36","v":60.925527593346018},"Above"]
[]
[null,"Field services co-ordinator",null,67.31862790835352,"Extract from Quoted Services wages"]
[null,"Project Manager",null,83.12101955905112]
[null,null,"Average",{"$f":"AVERAGE(D112:D113)","v":75.219823733702327}]
[]
[null,null,"Difference",{"$f":"(D114/D110)-1","v":0.23461916055557408}]
[null,null,null,{"$f":"CEILING(D116,0.05)","v":0.25}]
[]
[null,"Materials used"]
[null,"2015/16  fees indexed to 2016-17"]
[null,"single phase OH service",121.62]
[null,"multi phase OH service",241.25]
[null,"single phase UG connect to turret",1.08]
[null,"multi phase UG connect to turret",3.26]
[null,"single phase UG service - pole",7.48]
[null,"multi phase UG service - pole",22.45]
[null,"Tiger tails",100]
[null,"Scaffolding",160]
[null,"2014/15  fees indexed to 2016-17"]
[null,"Underground - temporary position",93.42]
[null,"overhead – single phase - temporary position",103.91]
[null,"overhead – three phase - temporary position",174.24]
[null,"No materials charged",0]

{"sheet":"Salary Calculation","index":16,"n_rows":23,"n_cols":7,"rows_kept":23,"cut":false,"hidden":false,"merged":[[9,1,9,6],[17,1,17,6]]}
[]
[null,"Figures taken from Quoted Services Model"]
[null,"LABOUR","2017/18 On-Costed hourly rate","Discounted to $2016/17"]
[null,"Distribution electrical technician",62.418203019382993,{"$f":"C4/'Master Data'!$E$16","v":60.925527593346018}]
[null,"Distribution linesman",55.411689796892205,{"$f":"C5/'Master Data'!$E$16","v":54.086568859826457}]
[null,"Distribution linesman - live line",62.744928440699304,{"$f":"C6/'Master Data'!$E$16","v":61.244439668813378}]
[null,"General Administration",68.21366726799549,{"$f":"C7/'Master Data'!$E$16","v":66.58239850463201}]
[]
[]
[null,"R19 $2016-17 Real Labour Escalation"]
["Skill Sets","Worker Type","2019-20","2020-21","2021-22","2022-23","2023-24"]
["Elec Tech","Electrical Technician",{"$f":"D4","v":60.925527593346018},{"$f":"C12*(1+'Master Data'!$C$25)","v":61.224062678553409},{"$f":"D12*(1+'Master Data'!$C$25)","v":61.524060585678313},{"$f":"E12*(1+'Master Data'!$C$25)","v":61.82552848254813},{"$f":"F12*(1+'Master Data'!$C$25)","v":62.128473572112611}]
["Elec Tech AH","Electrical Technician AH",{"$f":"C12*(1+$A$17)","v":101.74563108088785},{"$f":"D12*(1+$A$17)","v":102.24418467318419},102.74518117808277,103.24863256585537,{"$f":"G12*(1+$A$17)","v":103.75455086542806}]
["Linesman","Lineworker (average of dist linesman rates)",{"$f":"(D5+D6)/2","v":57.665504264319921},{"$f":"C14*(1+'Master Data'!$C$25)","v":57.948065235215083},{"$f":"D14*(1+'Master Data'!$C$25)","v":58.23201075486763},{"$f":"E14*(1+'Master Data'!$C$25)","v":58.517347607566478},{"$f":"F14*(1+'Master Data'!$C$25)","v":58.804082610843551}]
["Market Support Officer","General Administraton",{"$f":"D7","v":66.58239850463201},{"$f":"C15*(1+'Master Data'!$C$25)","v":66.908652257304695},{"$f":"D15*(1+'Master Data'!$C$25)","v":67.236504653365486},{"$f":"E15*(1+'Master Data'!$C$25)","v":67.565963526166968},{"$f":"F15*(1+'Master Data'!$C$25)","v":67.897036747445185}]
["After Hour Premium"]
[0.67]
[null,"R19 $Nominal -  Labour Rates"]
["Skill Sets","Worker Type","2019-20","2020-21","2021-22","2022-23","2023-24"]
["Elec Tech",{"$f":"B12","v":"Electrical Technician"},{"$f":"$C$12*'Master Data'!G16","v":65.514161493695141},{"$f":"$D12*'Master Data'!$H16","v":67.448142816697086},{"$f":"$E$12*'Master Data'!I16","v":69.439215365053116},{"$f":"$F$12*'Master Data'!J16","v":71.489064474590236},{"$f":"$G$12*'Master Data'!K16","v":73.59942523233336}]
["Elec Tech AH",{"$f":"B13","v":"Electrical Technician AH"},{"$f":"$C13*'Master Data'!$G16","v":109.40864969447087},{"$f":"$D13*'Master Data'!$H16","v":112.63839850388413},{"$f":"$E13*'Master Data'!$I16","v":115.9634896596387},{"$f":"$F13*'Master Data'!$J16","v":119.3867376725657},{"$f":"$G13*'Master Data'!$K16","v":122.91104013799672}]
["Linesman",{"$f":"B14","v":"Lineworker (average of dist linesman rates)"},{"$f":"$C$14*'Master Data'!G16","v":62.008608020665299},{"$f":"$D$14*'Master Data'!H16","v":63.83910522986573},{"$f":"$E$14*'Master Data'!I16","v":65.723638808206616},{"$f":"$F$14*'Master Data'!J16","v":67.663803912006813},{"$f":"$G$14*'Master Data'!K16","v":69.661242786679452}]
["Market Support Officer",{"$f":"B15","v":"General Administraton"},{"$f":"$C$15*'Master Data'!G16","v":71.59708221790487},{"$f":"$D$15*'Master Data'!H16","v":73.710631664831524},{"$f":"$E$15*'Master Data'!I16","v":75.88657319710893},{"$f":"$F$15*'Master Data'!J16","v":78.126748632216234},{"$f":"$G$15*'Master Data'!K16","v":80.433054158176688}]

{"sheet":"Back Office Time","index":17,"n_rows":35,"n_cols":11,"rows_kept":35,"cut":false,"hidden":false,"merged":[[2,2,2,4]]}
[null,"Estimated time spent on each request - used to allocate supervision cost pool (reviewed June 2017 by Market Support)"]
[]
[null,"Fee Based Services Market Support Back Office Timings Register","Average Timings"]
[null,null,"Outgoing","Returning","Total Time"]
[null,"Fee Based Services"]
[null,"Meter Test","3 min","2 min",5,"min"]
[null,"Supply abolishment","4 min","4 min",8,"min"]
[null,"Tee-up","3 min","3 min",6,"min"]
[null,"Miscellaneous service","3 min","2 min",5,"min"]
[null,"De-energistion, re-energisation and special reads","4 min","4 min",8,"min"]
[null,"After Hours","10 min","10 min",20,"min"]
[null,"Premium Services","10 min","10 min",20,"min"]
[null,"Back office only",null,null,3,"min"]
[null,"Connection Services"]
[null,"Connection establishment charges","10 min","3 min",13,"min"]
[null,"Renewable energy connection","8 min ","3 min",11,"min"]
[null,"Basic connection alteration  ","10 min","3 min",13,"min"]
[null,"Temporary Disconnection/Reconnection","10 min","2 min",12,"min"]
[null,"Connection alteration charges","4 min","2 min ",6,"min"]
[]
[]
[null,null,null,null,{"$f":"SUM(E6:E20)","v":130}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"Service Order Summary","index":18,"n_rows":13,"n_cols":7,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Services performed in Overtime"]
[]
["After Hours","N"]
[]
["Count of ServiceOrderId","Column Labels"]
["Row Labels",0,1,"Grand Total"]
[0,855,7,862,null,{"$f":"C7/D7","v":8.1206496519721574E-3},"non scheduled - after hours"]
["2015",217,3,220,null,{"$f":"CEILING(F7,0.05)","v":0.05}]
["2016",638,4,642]
[1,229,18,247,null,{"$f":"C10/D10","v":7.28744939271255E-2},"same day premium - after hours"]
["2015",59,4,63,null,{"$f":"CEILING(F10,0.05)","v":0.1}]
["2016",170,14,184]
["Grand Total",1084,25,1109]

{"sheet":"Service Order sample","index":19,"n_rows":1117,"n_cols":65,"rows_kept":1117,"cut":false,"hidden":false,"merged":[]}
["B2B service orders for specified product codes for 12 months"]
["Product codes are in far right column."]
[]
["NMI","ServiceOrderId","ResponsePhase","FinYear","RetailerServiceOrderNumber","B2BType","B2BSubType","SOType","SOSubType","After Hours","OverallStatus","TVDResponse","RECAttendance","TeeUp","AfterHoursApproved","SameDayPremium","RequestPhase","SiteVisited","AfterHours","SiteFoundEnergised","SiteFoundDeenergised","ReadingsTaken","NewPermanentConnection","NewTemporaryConnection","NewTempInPermanent","OverheadSupply","UndergroundToTurretCabinet","UndergroundToAuroraPole","UndergroundToPrivatePole","CTMeter","PAYGSite","Siemens","ModifyPayguardUnit","UMS","NewMains","InstalledMeters","ExchangeMeters","RemoveMeters","ReprogrammedMeters","ReplacedPanel","InstallReplaceCTs","ReplacedServiceFuseFitting","ReplaceService","IntervalMetering","ImportExport","InstallPulseOutputs","MetersRemoteFromPOS","PAYGCardFault","NoncompliantService","ServiceTooShortforReuse","NewPOA","MuliPhasetoSingle","SinglePhasetoMulti","OverheadtoUnderground","UndergroundtoOverhead","AMIPerformed","Spareflag","SOMAgreedDate","GSDDate","ScheduledDate","CreatedOn","NMIPhase","metertypecode","Completed","ProductCode1"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","INTERVAL",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"1","2015-16",null,"Special Read","Check Read","Readings","Check Read - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS122"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Incomplete",null,0,0,0,null,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","Y","Closed","Complete",null,0,1,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS112"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Incomplete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","INTERVAL",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Incomplete",null,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation",null,"Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","PlugIn",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","PlugIn",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation",null,"Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation",null,"Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation",null,"Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS115"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","PlugIn",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS115"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TwoRate",null,"TAS115"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","INTERVAL",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Incomplete",null,0,0,0,null,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS115"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","Bidirect",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Incomplete",null,0,0,0,null,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Incomplete",null,0,0,0,null,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"1","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"1","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation",null,"Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"3","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS115"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","INTERVAL",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Incomplete",null,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"3","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS115"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","PlugIn",null,"TAS110"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Incomplete",null,0,0,0,null,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"1","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS109"]
[null,null,"1","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS109"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","PlugIn",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Incomplete",null,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Incomplete",null,0,0,0,null,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Incomplete",null,0,0,0,null,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","PAYG",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","PAYG",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"1","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS115"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Incomplete",null,0,0,1,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS115"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"2016-05-19",null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Check Read","Readings","Check Read - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","PAYG",null,"TAS122"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","INTERVAL",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2016-17",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","PlugIn",null,"TAS120"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","Bidirect",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"2016-08-05",null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","INTERVAL",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Check Read","Readings","Check Read - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS122"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"1","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"2016-05-17",null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"1","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS115"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS115"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","PlugIn",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","PlugIn",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS115"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"3","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","PlugIn",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS115"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Incomplete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation",null,"Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Special Read",null,"Readings","Check Read - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS122"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"2016-03-10",null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Incomplete",null,0,0,0,null,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS115"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"1","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Special Read",null,"Readings","Check Read - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS122"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"1","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"1","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","PlugIn",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS115"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"3","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","Y","Closed","Complete",null,0,0,1,null,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS118"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS120"]
[null,null,"","2015-16",null,"Special Read","Check Read","Readings","Check Read - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS122"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read",null,"Readings","Check Read - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS122"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS115"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read",null,"Readings","Check Read - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS122"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS115"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS115"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS115"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS115"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","INTERVAL",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"1","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"2016-03-21",null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"2016-03-23",null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"3","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","Bidirect",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","PlugIn",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation",null,"Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"1","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Incomplete",null,0,0,0,null,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS115"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Incomplete",null,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS115"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS115"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS115"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3",null,null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"2016-05-19",null,null,null,"3","STD",null,"TAS110"]
[null,null,"1","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Incomplete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"2016-06-06",null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"2016-06-08",null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"2016-06-23",null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"3","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,1,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"2016-07-21",null,null,null,"3","STD",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"1","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"1","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","INTERVAL",null,"TAS111"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS115"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS115"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS115"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Special Read","Check Read","Readings","Check Read - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS122"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Incomplete",null,0,0,0,null,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TOU",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","INTERVAL",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"1","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Incomplete",null,0,0,1,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Incomplete",null,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"2016-05-06",null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS115"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Special Read",null,"Readings","Check Read - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS122"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","PlugIn",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read",null,"Readings","Check Read - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS122"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Incomplete",null,0,0,0,null,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","Y","Closed","Complete",null,0,1,1,null,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS112"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"2016-07-22",null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS111"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS115"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS120"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,1,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Special Read",null,"Readings","Check Read - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS122"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Incomplete",null,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Special Read",null,"Readings","Check Read - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS122"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"2016-07-22",null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2016-17",null,"Special Read","Check Read","Readings","Check Read - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS122"]
[null,null,"","2016-17",null,"Special Read","Check Read","Readings","Check Read - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS122"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"3","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","TOU",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS109"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation",null,"Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Incomplete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS115"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS120"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS111"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","Bidirect",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2015-16",null,"Special Read",null,"Readings","Check Read - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS122"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS110"]
[null,null,"","2015-16",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS115"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2016-17",null,"Special Read","Final Read","Readings","Transfer of Supply - Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS120"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"1","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","PAYG",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS111"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Non-Scheduled Day","N","Closed","Incomplete",null,0,0,0,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"3","STD",null,"TAS109"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","New Reading Required","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS110"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS116"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS117"]
[null,null,"1","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,1,null,1,1,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","TwoRate",null,"TAS117"]
[null,null,"","2016-17",null,"Re-energisation","After Disconnection For Non-Payment","Re-energisation","Same Day","N","Closed","Complete",null,0,0,0,null,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"1","STD",null,"TAS116"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(9,N5:N1116)","v":1},2,{"$f":"SUBTOTAL(9,P5:P1116)","v":250},{"$f":"SUBTOTAL(9,Q5:Q1116)","v":0},{"$f":"SUBTOTAL(9,R5:R1116)","v":1110},{"$f":"SUBTOTAL(9,S5:S1116)","v":27},{"$f":"SUBTOTAL(9,T5:T1116)","v":313},{"$f":"SUBTOTAL(9,U5:U1116)","v":777},1089,{"$f":"SUBTOTAL(9,W5:W1116)","v":0},{"$f":"SUBTOTAL(9,X5:X1116)","v":0},0,{"$f":"SUBTOTAL(9,Z5:Z1116)","v":0},{"$f":"SUBTOTAL(9,AA5:AA1116)","v":0},0,{"$f":"SUBTOTAL(9,AC5:AC1116)","v":0},{"$f":"SUBTOTAL(9,AD5:AD1116)","v":0},0,{"$f":"SUBTOTAL(9,AF5:AF1116)","v":0},{"$f":"SUBTOTAL(9,AG5:AG1116)","v":0},0,{"$f":"SUBTOTAL(9,AI5:AI1116)","v":0},{"$f":"SUBTOTAL(9,AJ5:AJ1116)","v":0},0,{"$f":"SUBTOTAL(9,AL5:AL1116)","v":0},{"$f":"SUBTOTAL(9,AM5:AM1116)","v":0},0,{"$f":"SUBTOTAL(9,AO5:AO1116)","v":0},{"$f":"SUBTOTAL(9,AP5:AP1116)","v":0},0,{"$f":"SUBTOTAL(9,AR5:AR1116)","v":2},{"$f":"SUBTOTAL(9,AS5:AS1116)","v":0},0,{"$f":"SUBTOTAL(9,AU5:AU1116)","v":0},{"$f":"SUBTOTAL(9,AV5:AV1116)","v":0},0,{"$f":"SUBTOTAL(9,AX5:AX1116)","v":0},{"$f":"SUBTOTAL(9,AY5:AY1116)","v":0},0,{"$f":"SUBTOTAL(9,BA5:BA1116)","v":0},{"$f":"SUBTOTAL(9,BB5:BB1116)","v":0},0,{"$f":"SUBTOTAL(9,BD5:BD1116)","v":0},{"$f":"SUBTOTAL(9,BE5:BE1116)","v":0},0]

{"sheet":"Reasoning","index":20,"n_rows":16,"n_cols":1,"rows_kept":16,"cut":false,"hidden":false,"merged":[[3,0,4,16],[6,0,7,16]]}
["General assumptions and logic"]
[]
["After hours services"]
["After Hours travel time 60 minutes to align with same day premium. There are no efficiencies gained given the low volumes of after hours services therefore the highest travel time should be included. 30 minutes each way average travel time to cover the whole State is necessary."]
[]
[]
["After hours and premium time should be separate from the individual service types. These services require additional calls and follow ups with the client and crews as they are operating out of hours. Therefore the model for back office hours has a separate lookup for these services."]
[]
[]
["Changes to service timings"]
["Disconnect/reconnect overhead service for facia repairs"]
["This is charged as a single service to disconnect and then reconnect but had only allowed one lot of travel time"]
["Jobs will be completed either by crew staying on site for approx 20 mins idle waiting to reconnect or they are required to go and come back requiring additional travel time"]
[]
["Connection of new consumer mains to an existing installation – underground single phase to turret or pole"]
["This service has been spit as to turret requires one man to a pole requires 2 men and a truck"]